{
"animated_ranking_plot": "https://www.realrate-archive.com/us_chemicals/2025/animated_ranking.gif",
"company_details": [
{
"company_id": "0000038264",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000038264.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000038264.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000038264.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000038264_256x256.png",
"name": "Forward Industries Inc",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000038264.svg",
"report_text": "The relative strengths and weaknesses of Forward Industries Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Forward Industries Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 107% points.The greatest weakness of Forward Industries Inc is the variable Property, Plant and Equipment, Net, reducing the Economic Capital Ratio by 0.029% points.
The company's Economic Capital Ratio, given in the ranking table, is 196%, being 66% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000038264_2026_Forward_Industries_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "9.33",
"Liabilities": "43.7",
"Stockholders Equity": "12.9",
"ECR before LimitedLiability": "30.1",
"Other Liabilities": "-0.441",
"Liabilities, Noncurrent": "36.9",
"Property, Plant and Equipment, Net": "-6.67",
"Assets": "-4.20",
"Intangible Assets": "-2.63",
"Other Assets": "-0.331",
"Assets, Noncurrent": "-3.99",
"Assets, Current": "19.5",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "31.5",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "-9.05",
"Liabilities": "52.3",
"Stockholders Equity": "-43.4",
"ECR before LimitedLiability": "-1.87",
"Liabilities, Noncurrent": "52.2",
"Liabilities, Current": "15.7",
"Property, Plant and Equipment, Net": "-23.7",
"Assets": "-32.6",
"Intangible Assets": "-11.4",
"Other Assets": "-0.252",
"Assets, Current": "6.98",
"Assets, Noncurrent": "-14.8",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-1.80",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "67.4",
"Liabilities": "70.4",
"Stockholders Equity": "-42.7",
"ECR before LimitedLiability": "20.8",
"Other Liabilities": "8.57",
"Liabilities, Current": "47.9",
"Assets, Current": "-3.34",
"Assets": "-32.2",
"Other Assets": "-3.27",
"Intangible Assets": "-14.5",
"Property, Plant and Equipment, Net": "-23.6",
"Assets, Noncurrent": "-8.71",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "18.9",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "30.9",
"Liabilities": "71.8",
"Stockholders Equity": "-44.9",
"ECR before LimitedLiability": "21.9",
"Other Liabilities": "13.8",
"Liabilities, Noncurrent": "69.9",
"Other Assets": "-2.52",
"Assets": "-30.0",
"Intangible Assets": "-14.8",
"Assets, Noncurrent": "-9.52",
"Property, Plant and Equipment, Net": "-21.3",
"Assets, Current": "-0.0852",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "20.2",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "5.76",
"Liabilities": "57.9",
"Stockholders Equity": "-60.6",
"ECR before LimitedLiability": "6.82",
"Liabilities, Noncurrent": "57.3",
"Other Liabilities": "9.06",
"Assets, Noncurrent": "-10.4",
"Assets": "-36.1",
"Intangible Assets": "-15.0",
"Property, Plant and Equipment, Net": "-25.2",
"Other Assets": "-1.62",
"Assets, Current": "-6.97",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "7.41",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "48.5",
"Liabilities": "50.3",
"Stockholders Equity": "-139",
"ECR before LimitedLiability": "-7.91",
"Other Liabilities": "6.95",
"Liabilities, Current": "17.9",
"Property, Plant and Equipment, Net": "-37.1",
"Assets": "-52.8",
"Intangible Assets": "-25.8",
"Assets, Noncurrent": "-20.0",
"Other Assets": "-7.28",
"Assets, Current": "-21.8",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-7.01",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "31.8",
"Liabilities": "32.5",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-24.3",
"Liabilities, Current": "7.76",
"Other Liabilities": "3.37",
"Assets, Noncurrent": "-14.3",
"Assets": "-56.2",
"Other Assets": "0.482",
"Property, Plant and Equipment, Net": "-38.3",
"Assets, Current": "-26.0",
"Intangible Assets": "-24.1",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-23.5",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "34.5",
"Liabilities": "37.8",
"Stockholders Equity": "-149",
"ECR before LimitedLiability": "-20.3",
"Other Liabilities": "13.3",
"Liabilities, Noncurrent": "34.5",
"Assets, Noncurrent": "-27.1",
"Assets": "-59.7",
"Assets, Current": "-34.9",
"Other Assets": "2.29",
"Property, Plant and Equipment, Net": "-37.0",
"Intangible Assets": "-25.5",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-19.0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "16.5",
"Liabilities": "28.5",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-29.3",
"Other Liabilities": "-0.354",
"Liabilities, Noncurrent": "27.5",
"Other Assets": "2.38",
"Assets": "-59.3",
"Intangible Assets": "-25.7",
"Assets, Noncurrent": "-22.3",
"Assets, Current": "-31.8",
"Property, Plant and Equipment, Net": "-34.3",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-28.2",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "-1.77",
"Liabilities": "15.2",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-40.2",
"Liabilities, Current": "4.38",
"Liabilities, Noncurrent": "15.0",
"Assets, Noncurrent": "-17.3",
"Assets": "-67.5",
"Intangible Assets": "-31.9",
"Assets, Current": "-36.4",
"Property, Plant and Equipment, Net": "-41.5",
"Other Assets": "2.86",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-40.8",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "19.1",
"Liabilities": "19.7",
"Stockholders Equity": "-91.3",
"ECR before LimitedLiability": "-31.1",
"Other Liabilities": "3.52",
"Liabilities, Current": "4.62",
"Assets, Current": "-21.7",
"Assets": "-60.7",
"Intangible Assets": "-30.3",
"Other Assets": "10.4",
"Property, Plant and Equipment, Net": "-38.4",
"Assets, Noncurrent": "-22.6",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-33.0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "6.45",
"Liabilities": "15.2",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "66.7",
"Liabilities, Current": "8.74",
"Other Liabilities": "0.677",
"Assets, Current": "-0.0177",
"Assets": "3.23",
"Property, Plant and Equipment, Net": "-0.0285",
"Intangible Assets": "-0.0218",
"Other Assets": "13.0",
"Assets, Noncurrent": "-0.0205",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "66.1",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000038264_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "21,869",
"Assets, Noncurrent": "89",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,948",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "25,736",
"Other Liabilities": "630",
"Other Net Income": "58",
"Other Revenues": "22,777",
"Property, Plant and Equipment, Net": "302",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,578",
"Assets": "22,260",
"Expenses": "25,736",
"Revenues": "22,777",
"Stockholders Equity": "18,683",
"Net Income": "-2,901",
"Comprehensive Net Income": "-2,901",
"BaseVar": "1,239,471",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "167%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "16,933",
"Assets, Noncurrent": "40",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,937",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "32,682",
"Other Liabilities": "1,987",
"Other Net Income": "-6,355",
"Other Revenues": "29,403",
"Property, Plant and Equipment, Net": "139",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "7,924",
"Assets": "17,112",
"Expenses": "32,682",
"Revenues": "29,403",
"Stockholders Equity": "9,188",
"Net Income": "-9,634",
"Comprehensive Net Income": "-9,634",
"BaseVar": "2,002,055",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "126%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "12,339",
"Assets, Noncurrent": "13",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,170",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "26,863",
"Other Liabilities": "51",
"Other Net Income": "-10",
"Other Revenues": "27,480",
"Property, Plant and Equipment, Net": "43",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,221",
"Assets": "12,395",
"Expenses": "26,863",
"Revenues": "27,480",
"Stockholders Equity": "8,174",
"Net Income": "607",
"Comprehensive Net Income": "607",
"BaseVar": "1,099,738",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "141%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "13,120",
"Assets, Noncurrent": "13",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,187",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "22",
"Other Expenses": "23,214",
"Other Liabilities": "37",
"Other Net Income": "-19",
"Other Revenues": "23,733",
"Property, Plant and Equipment, Net": "21",
"Revenues Y+1": "24,016",
"Revenues Y+2": "23,810",
"Revenues Y+3": "23,753",
"Revenues Y+4": "23,737",
"Revenues Y+5": "23,733",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,224",
"Assets": "13,154",
"Expenses": "23,214",
"Revenues": "23,733",
"Stockholders Equity": "8,930",
"Net Income": "500",
"Comprehensive Net Income": "522",
"BaseVar": "987,596",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "206%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "15,212",
"Assets, Noncurrent": "64",
"Cost of Revenues": "27,931",
"Intangible Assets": "3,594",
"Liabilities, Current": "7,624",
"Liabilities, Noncurrent": "504",
"Other Assets": "0",
"Other Compr. Net Income": "22",
"Other Expenses": "-3,383",
"Other Liabilities": "0",
"Other Net Income": "370",
"Other Revenues": "37,341",
"Property, Plant and Equipment, Net": "359",
"Revenues Y+1": "36,700",
"Revenues Y+2": "37,198",
"Revenues Y+3": "37,310",
"Revenues Y+4": "37,336",
"Revenues Y+5": "37,341",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "8,128",
"Assets": "19,228",
"Expenses": "24,549",
"Revenues": "37,341",
"Stockholders Equity": "11,100",
"Net Income": "13,162",
"Comprehensive Net Income": "13,184",
"BaseVar": "1,114,057",
"ECR before LimitedLiability": "618%",
"Economic Capital Ratio": "618%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "11,838",
"Assets, Noncurrent": "255",
"Cost of Revenues": "31,163",
"Intangible Assets": "3,431",
"Liabilities, Current": "8,296",
"Liabilities, Noncurrent": "87",
"Other Assets": "327",
"Other Compr. Net Income": "0",
"Other Expenses": "10,418",
"Other Liabilities": "0",
"Other Net Income": "-502",
"Other Revenues": "38,309",
"Property, Plant and Equipment, Net": "243",
"Revenues Y+1": "38,097",
"Revenues Y+2": "38,259",
"Revenues Y+3": "38,298",
"Revenues Y+4": "38,307",
"Revenues Y+5": "38,309",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "8,383",
"Assets": "16,094",
"Expenses": "41,581",
"Revenues": "38,309",
"Stockholders Equity": "7,711",
"Net Income": "-3,774",
"Comprehensive Net Income": "-3,774",
"BaseVar": "2,173,330",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "187%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "12,222",
"Assets, Noncurrent": "3,629",
"Cost of Revenues": "27,538",
"Intangible Assets": "3,290",
"Liabilities, Current": "8,826",
"Liabilities, Noncurrent": "3,947",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "8,659",
"Other Liabilities": "0",
"Other Net Income": "319",
"Other Revenues": "33,725",
"Property, Plant and Equipment, Net": "215",
"Revenues Y+1": "33,905",
"Revenues Y+2": "33,765",
"Revenues Y+3": "33,734",
"Revenues Y+4": "33,727",
"Revenues Y+5": "33,725",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "12,773",
"Assets": "19,356",
"Expenses": "36,197",
"Revenues": "33,725",
"Stockholders Equity": "6,583",
"Net Income": "-2,154",
"Comprehensive Net Income": "-2,154",
"BaseVar": "3,792,468",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "157%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,795",
"Assets, Noncurrent": "3,815",
"Cost of Revenues": "31,150",
"Intangible Assets": "3,077",
"Liabilities, Current": "7,208",
"Liabilities, Noncurrent": "5,204",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,117",
"Other Liabilities": "0",
"Other Net Income": "1,364",
"Other Revenues": "40,248",
"Property, Plant and Equipment, Net": "168",
"Revenues Y+1": "40,022",
"Revenues Y+2": "40,203",
"Revenues Y+3": "40,240",
"Revenues Y+4": "40,247",
"Revenues Y+5": "40,248",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "12,412",
"Assets": "19,856",
"Expenses": "40,266",
"Revenues": "40,248",
"Stockholders Equity": "7,443",
"Net Income": "1,346",
"Comprehensive Net Income": "1,346",
"BaseVar": "2,801,121",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "174%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "14,337",
"Assets, Noncurrent": "3,496",
"Cost of Revenues": "34,274",
"Intangible Assets": "2,865",
"Liabilities, Current": "9,978",
"Liabilities, Noncurrent": "3,250",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,863",
"Other Liabilities": "1,445",
"Other Net Income": "33",
"Other Revenues": "43,217",
"Property, Plant and Equipment, Net": "241",
"Revenues Y+1": "43,029",
"Revenues Y+2": "43,177",
"Revenues Y+3": "43,209",
"Revenues Y+4": "43,216",
"Revenues Y+5": "43,217",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "14,673",
"Assets": "20,939",
"Expenses": "44,137",
"Revenues": "43,217",
"Stockholders Equity": "6,266",
"Net Income": "-887",
"Comprehensive Net Income": "-887",
"BaseVar": "1,224,806",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "156%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "11,370",
"Assets, Noncurrent": "3,090",
"Cost of Revenues": "27,915",
"Intangible Assets": "2,652",
"Liabilities, Current": "10,836",
"Liabilities, Noncurrent": "2,834",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "8,086",
"Other Liabilities": "1,100",
"Other Net Income": "-3,939",
"Other Revenues": "35,428",
"Property, Plant and Equipment, Net": "274",
"Revenues Y+1": "35,666",
"Revenues Y+2": "35,472",
"Revenues Y+3": "35,436",
"Revenues Y+4": "35,429",
"Revenues Y+5": "35,428",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "14,770",
"Assets": "17,386",
"Expenses": "36,001",
"Revenues": "35,428",
"Stockholders Equity": "2,616",
"Net Income": "-4,512",
"Comprehensive Net Income": "-4,512",
"BaseVar": "953,480",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "137%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "9,644",
"Assets, Noncurrent": "2,666",
"Cost of Revenues": "23,537",
"Intangible Assets": "2,239",
"Liabilities, Current": "9,372",
"Liabilities, Noncurrent": "2,430",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "8,209",
"Other Liabilities": "0",
"Other Net Income": "-392",
"Other Revenues": "28,391",
"Property, Plant and Equipment, Net": "219",
"Revenues Y+1": "28,817",
"Revenues Y+2": "28,487",
"Revenues Y+3": "28,412",
"Revenues Y+4": "28,395",
"Revenues Y+5": "28,391",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "11,801",
"Assets": "14,768",
"Expenses": "31,746",
"Revenues": "28,391",
"Stockholders Equity": "2,967",
"Net Income": "-3,747",
"Comprehensive Net Income": "-3,747",
"BaseVar": "702,690",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "139%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "41,222",
"Assets, Noncurrent": "3,110",
"Cost of Revenues": "11,105",
"Intangible Assets": "0",
"Liabilities, Current": "2,724",
"Liabilities, Noncurrent": "2,094",
"Other Assets": "1,430,486",
"Other Compr. Net Income": "0",
"Other Expenses": "14,580",
"Other Liabilities": "0",
"Other Net Income": "-1,404",
"Other Revenues": "12,814",
"Property, Plant and Equipment, Net": "124",
"Revenues Y+1": "14,504",
"Revenues Y+2": "13,331",
"Revenues Y+3": "12,964",
"Revenues Y+4": "12,849",
"Revenues Y+5": "12,814",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,818",
"Assets": "1,474,942",
"Expenses": "25,685",
"Revenues": "12,814",
"Stockholders Equity": "1,470,125",
"Net Income": "-14,275",
"Comprehensive Net Income": "-14,275",
"BaseVar": "1,221,795",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "196%"
}
}
},
"top_rated": true,
"trend": 33.0,
"valuation": {
"past_accumulated_profits": 1190801142.27,
"future_profits": 3410640.969967187,
"valuation_correction": 0.0,
"limited_liability_put_option": 255981547.92899653,
"fair_value": 1450193331.1689637,
"market_value": 597867197.1768332
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000038264.svg",
"value": 1.9569298269066322,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000038264.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000038264.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000038264.svg"
},
{
"company_id": "0001325964",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001325964.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001325964.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001325964.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001325964_256x256.png",
"name": "Lightwave Logic Inc",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001325964.svg",
"report_text": "The relative strengths and weaknesses of Lightwave Logic Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Lightwave Logic Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 85% points.The greatest weakness of Lightwave Logic Inc is the variable Intangible Assets, reducing the Economic Capital Ratio by 0.39% points.
The company's Economic Capital Ratio, given in the ranking table, is 185%, being 55% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001325964_2026_Lightwave_Logic_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "116",
"Liabilities": "126",
"Stockholders Equity": "-287",
"ECR before LimitedLiability": "53.8",
"Liabilities, Noncurrent": "116",
"Other Liabilities": "13.4",
"Assets, Current": "-4.67",
"Assets": "-6.48",
"Property, Plant and Equipment, Net": "-4.74",
"Assets, Noncurrent": "-3.82",
"Other Assets": "-0.215",
"Intangible Assets": "-3.22",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "55.0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "8.79",
"Liabilities": "26.5",
"Stockholders Equity": "68.5",
"ECR before LimitedLiability": "54.5",
"Other Liabilities": "2.52",
"Liabilities, Noncurrent": "17.0",
"Other Assets": "-0.327",
"Assets": "9.71",
"Intangible Assets": "-0.685",
"Assets, Noncurrent": "-0.464",
"Assets, Current": "19.1",
"Property, Plant and Equipment, Net": "-0.405",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "55.6",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "0.953",
"Liabilities": "11.3",
"Stockholders Equity": "64.0",
"ECR before LimitedLiability": "45.1",
"Liabilities, Current": "4.35",
"Liabilities, Noncurrent": "6.39",
"Assets, Noncurrent": "0.189",
"Assets": "22.9",
"Intangible Assets": "-1.40",
"Assets, Current": "28.3",
"Property, Plant and Equipment, Net": "-0.0340",
"Other Assets": "0.104",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "44.5",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "9.35",
"Liabilities": "19.5",
"Stockholders Equity": "66.6",
"ECR before LimitedLiability": "51.7",
"Other Liabilities": "1.05",
"Liabilities, Current": "10.1",
"Assets, Current": "24.3",
"Assets": "18.7",
"Intangible Assets": "-1.53",
"Other Assets": "0.411",
"Property, Plant and Equipment, Net": "0.259",
"Assets, Noncurrent": "-0.426",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "49.8",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "5.29",
"Liabilities": "15.4",
"Stockholders Equity": "85.1",
"ECR before LimitedLiability": "55.7",
"Liabilities, Current": "9.73",
"Other Liabilities": "1.09",
"Assets, Current": "33.5",
"Assets": "20.6",
"Property, Plant and Equipment, Net": "-0.116",
"Intangible Assets": "-0.385",
"Other Assets": "-0.350",
"Assets, Noncurrent": "-0.292",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "55.0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001325964_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "2,403",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "544",
"Liabilities, Current": "73",
"Liabilities, Noncurrent": "49",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "17,147",
"Other Liabilities": "0",
"Other Net Income": "37",
"Other Revenues": "3.2",
"Property, Plant and Equipment, Net": "298",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "15,222"
},
"output_variables": {
"Liabilities": "122",
"Assets": "3,245",
"Expenses": "32,369",
"Revenues": "3.2",
"Stockholders Equity": "3,123",
"Net Income": "-32,328",
"Comprehensive Net Income": "-32,328",
"BaseVar": "560,470",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "189%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "25,356",
"Assets, Noncurrent": "1,389",
"Cost of Revenues": "0",
"Intangible Assets": "1,030",
"Liabilities, Current": "1,504",
"Liabilities, Noncurrent": "307",
"Other Assets": "-1,030",
"Other Compr. Net Income": "0",
"Other Expenses": "4,544",
"Other Liabilities": "-100",
"Other Net Income": "92",
"Other Revenues": "27",
"Property, Plant and Equipment, Net": "2,519",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "12,805"
},
"output_variables": {
"Liabilities": "1,710",
"Assets": "29,263",
"Expenses": "17,349",
"Revenues": "27",
"Stockholders Equity": "27,553",
"Net Income": "-17,230",
"Comprehensive Net Income": "-17,230",
"BaseVar": "256,761",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "184%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "32,700",
"Assets, Noncurrent": "2,838",
"Cost of Revenues": "2.5",
"Intangible Assets": "1,255",
"Liabilities, Current": "2,583",
"Liabilities, Noncurrent": "2,767",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,033",
"Other Liabilities": "0",
"Other Net Income": "861",
"Other Revenues": "41",
"Property, Plant and Equipment, Net": "4,991",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "15,904"
},
"output_variables": {
"Liabilities": "5,350",
"Assets": "41,784",
"Expenses": "21,939",
"Revenues": "41",
"Stockholders Equity": "36,434",
"Net Income": "-21,038",
"Comprehensive Net Income": "-21,038",
"BaseVar": "307,654",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "172%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "28,115",
"Assets, Noncurrent": "2,646",
"Cost of Revenues": "32",
"Intangible Assets": "1,355",
"Liabilities, Current": "1,785",
"Liabilities, Noncurrent": "2,599",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,506",
"Other Liabilities": "0",
"Other Net Income": "725",
"Other Revenues": "370",
"Property, Plant and Equipment, Net": "5,692",
"Revenues Y+1": "151",
"Revenues Y+2": "206",
"Revenues Y+3": "261",
"Revenues Y+4": "315",
"Revenues Y+5": "370",
"Selling, General and Administrative Expense": "16,790"
},
"output_variables": {
"Liabilities": "4,384",
"Assets": "37,808",
"Expenses": "23,328",
"Revenues": "370",
"Stockholders Equity": "33,424",
"Net Income": "-22,232",
"Comprehensive Net Income": "-22,232",
"BaseVar": "299,269",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "174%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "69,809",
"Assets, Noncurrent": "2,440",
"Cost of Revenues": "6.6",
"Intangible Assets": "1,713",
"Liabilities, Current": "2,136",
"Liabilities, Noncurrent": "2,404",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,756",
"Other Liabilities": "0",
"Other Net Income": "804",
"Other Revenues": "943",
"Property, Plant and Equipment, Net": "5,222",
"Revenues Y+1": "378",
"Revenues Y+2": "519",
"Revenues Y+3": "661",
"Revenues Y+4": "802",
"Revenues Y+5": "943",
"Selling, General and Administrative Expense": "11,686"
},
"output_variables": {
"Liabilities": "4,539",
"Assets": "79,185",
"Expenses": "21,448",
"Revenues": "943",
"Stockholders Equity": "74,646",
"Net Income": "-19,701",
"Comprehensive Net Income": "-19,701",
"BaseVar": "321,994",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "185%"
}
}
},
"top_rated": true,
"trend": 1.0,
"valuation": {
"past_accumulated_profits": 60463122.300000004,
"future_profits": 188972.40148794348,
"valuation_correction": -0.0,
"limited_liability_put_option": 16784269.23765885,
"fair_value": 77436363.9391468,
"market_value": 425624065.77881086
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001325964.svg",
"value": 1.8468005326339423,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001325964.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001325964.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001325964.svg"
},
{
"company_id": "0001101302",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001101302.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001101302.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001101302.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001101302_256x256.png",
"name": "Entegris INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001101302.svg",
"report_text": "The relative strengths and weaknesses of Entegris INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Entegris INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 54% points.The greatest weakness of Entegris INC is the variable Assets, Noncurrent, reducing the Economic Capital Ratio by 1.3% points.
The company's Economic Capital Ratio, given in the ranking table, is 184%, being 55% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001101302_2026_Entegris_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "6.70",
"Liabilities": "41.9",
"Stockholders Equity": "25.1",
"ECR before LimitedLiability": "35.5",
"Other Liabilities": "3.67",
"Liabilities, Noncurrent": "34.1",
"Property, Plant and Equipment, Net": "-2.44",
"Assets": "-0.840",
"Intangible Assets": "-0.441",
"Other Assets": "0.627",
"Assets, Noncurrent": "-2.90",
"Assets, Current": "6.29",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "36.9",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "2.91",
"Liabilities": "47.6",
"Stockholders Equity": "42.1",
"ECR before LimitedLiability": "46.2",
"Liabilities, Noncurrent": "34.3",
"Liabilities, Current": "14.7",
"Property, Plant and Equipment, Net": "-1.79",
"Assets": "1.63",
"Intangible Assets": "-0.946",
"Other Assets": "0.384",
"Assets, Current": "9.86",
"Assets, Noncurrent": "-2.42",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "46.3",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "17.4",
"Liabilities": "45.5",
"Stockholders Equity": "41.6",
"ECR before LimitedLiability": "40.1",
"Liabilities, Noncurrent": "30.4",
"Other Liabilities": "1.92",
"Assets, Current": "9.75",
"Assets": "1.93",
"Property, Plant and Equipment, Net": "-0.873",
"Assets, Noncurrent": "-2.22",
"Other Assets": "0.178",
"Intangible Assets": "-1.57",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "41.3",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "24.3",
"Liabilities": "23.6",
"Stockholders Equity": "51.5",
"ECR before LimitedLiability": "38.9",
"Other Liabilities": "4.45",
"Liabilities, Current": "-5.48",
"Other Assets": "0.0120",
"Assets": "12.2",
"Assets, Noncurrent": "-1.18",
"Property, Plant and Equipment, Net": "-1.23",
"Assets, Current": "5.31",
"Intangible Assets": "8.51",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "40.5",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "6.17",
"Liabilities": "43.4",
"Stockholders Equity": "50.9",
"ECR before LimitedLiability": "49.9",
"Liabilities, Current": "10.7",
"Liabilities, Noncurrent": "30.6",
"Intangible Assets": "5.18",
"Assets": "4.36",
"Property, Plant and Equipment, Net": "-1.42",
"Other Assets": "0",
"Assets, Current": "2.52",
"Assets, Noncurrent": "-1.17",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "49.9",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "33.8",
"Liabilities": "46.4",
"Stockholders Equity": "48.1",
"ECR before LimitedLiability": "47.4",
"Other Liabilities": "3.54",
"Liabilities, Current": "12.8",
"Assets, Current": "3.93",
"Assets": "3.66",
"Other Assets": "-0.481",
"Intangible Assets": "5.70",
"Property, Plant and Equipment, Net": "-2.49",
"Assets, Noncurrent": "-1.62",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "45.6",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "9.74",
"Liabilities": "51.0",
"Stockholders Equity": "40.3",
"ECR before LimitedLiability": "47.1",
"Other Liabilities": "6.47",
"Liabilities, Noncurrent": "39.1",
"Other Assets": "-0.427",
"Assets": "0.495",
"Intangible Assets": "2.49",
"Assets, Noncurrent": "-2.14",
"Property, Plant and Equipment, Net": "-2.85",
"Assets, Current": "4.90",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "45.4",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "6.77",
"Liabilities": "47.4",
"Stockholders Equity": "40.2",
"ECR before LimitedLiability": "49.9",
"Liabilities, Noncurrent": "39.2",
"Other Liabilities": "4.59",
"Assets, Noncurrent": "-1.53",
"Assets": "1.28",
"Intangible Assets": "3.74",
"Property, Plant and Equipment, Net": "-2.16",
"Other Assets": "-0.142",
"Assets, Current": "2.43",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "50.5",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "40.6",
"Liabilities": "51.5",
"Stockholders Equity": "28.3",
"ECR before LimitedLiability": "48.5",
"Other Liabilities": "2.87",
"Liabilities, Current": "12.3",
"Property, Plant and Equipment, Net": "-2.46",
"Assets": "-1.43",
"Intangible Assets": "3.75",
"Assets, Noncurrent": "-1.74",
"Other Assets": "-0.664",
"Assets, Current": "0.698",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "49.4",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "39.4",
"Liabilities": "48.8",
"Stockholders Equity": "27.5",
"ECR before LimitedLiability": "47.1",
"Liabilities, Current": "11.2",
"Other Liabilities": "1.87",
"Assets, Noncurrent": "-2.00",
"Assets": "-1.18",
"Other Assets": "0.133",
"Property, Plant and Equipment, Net": "-2.44",
"Assets, Current": "0.802",
"Intangible Assets": "3.32",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "47.9",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "23.1",
"Liabilities": "56.3",
"Stockholders Equity": "7.78",
"ECR before LimitedLiability": "45.0",
"Other Liabilities": "7.17",
"Liabilities, Noncurrent": "33.2",
"Assets, Noncurrent": "-4.01",
"Assets": "-5.29",
"Assets, Current": "-1.89",
"Other Assets": "0.344",
"Property, Plant and Equipment, Net": "-2.39",
"Intangible Assets": "2.66",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "46.3",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "5.33",
"Liabilities": "25.0",
"Stockholders Equity": "64.1",
"ECR before LimitedLiability": "51.3",
"Other Liabilities": "1.92",
"Liabilities, Noncurrent": "19.0",
"Other Assets": "0.115",
"Assets": "10.8",
"Intangible Assets": "13.5",
"Assets, Noncurrent": "-1.06",
"Assets, Current": "0.0967",
"Property, Plant and Equipment, Net": "0.103",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "52.4",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.59",
"Liabilities": "37.1",
"Stockholders Equity": "59.5",
"ECR before LimitedLiability": "57.6",
"Liabilities, Current": "12.7",
"Liabilities, Noncurrent": "25.9",
"Assets, Noncurrent": "-0.803",
"Assets": "5.30",
"Intangible Assets": "8.61",
"Assets, Current": "-0.464",
"Property, Plant and Equipment, Net": "-0.124",
"Other Assets": "0.149",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "56.9",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "24.1",
"Liabilities": "34.1",
"Stockholders Equity": "70.0",
"ECR before LimitedLiability": "61.3",
"Other Liabilities": "1.33",
"Liabilities, Current": "11.2",
"Assets, Current": "0.0512",
"Assets": "8.74",
"Intangible Assets": "9.74",
"Other Assets": "0.333",
"Property, Plant and Equipment, Net": "0.434",
"Assets, Noncurrent": "-1.04",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "59.4",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "23.7",
"Liabilities": "44.1",
"Stockholders Equity": "54.0",
"ECR before LimitedLiability": "55.5",
"Liabilities, Current": "22.7",
"Other Liabilities": "2.57",
"Assets, Current": "-0.400",
"Assets": "3.25",
"Property, Plant and Equipment, Net": "0.147",
"Intangible Assets": "8.49",
"Other Assets": "-0.687",
"Assets, Noncurrent": "-1.25",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "54.8",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001101302_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "502,999",
"Assets, Noncurrent": "5,707",
"Cost of Revenues": "423,329",
"Intangible Assets": "56,453",
"Liabilities, Current": "92,594",
"Liabilities, Noncurrent": "0",
"Other Assets": "28,950",
"Other Compr. Net Income": "0",
"Other Expenses": "15,328",
"Other Liabilities": "0",
"Other Net Income": "2,471",
"Other Revenues": "749,259",
"Property, Plant and Equipment, Net": "130,554",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "188,827"
},
"output_variables": {
"Liabilities": "92,594",
"Assets": "724,663",
"Expenses": "627,484",
"Revenues": "749,259",
"Stockholders Equity": "632,069",
"Net Income": "124,246",
"Comprehensive Net Income": "124,246",
"BaseVar": "35,237,265",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "172%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "579,324",
"Assets, Noncurrent": "10,825",
"Cost of Revenues": "408,520",
"Intangible Assets": "47,207",
"Liabilities, Current": "93,263",
"Liabilities, Noncurrent": "0",
"Other Assets": "17,167",
"Other Compr. Net Income": "-3,035",
"Other Expenses": "40,746",
"Other Liabilities": "0",
"Other Net Income": "533",
"Other Revenues": "715,903",
"Property, Plant and Equipment, Net": "157,021",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "198,345"
},
"output_variables": {
"Liabilities": "93,263",
"Assets": "811,544",
"Expenses": "647,611",
"Revenues": "715,903",
"Stockholders Equity": "718,281",
"Net Income": "68,825",
"Comprehensive Net Income": "65,790",
"BaseVar": "40,193,159",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "174%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "612,305",
"Assets, Noncurrent": "21,001",
"Cost of Revenues": "399,245",
"Intangible Assets": "43,509",
"Liabilities, Current": "97,585",
"Liabilities, Noncurrent": "0",
"Other Assets": "12,039",
"Other Compr. Net Income": "-16,515",
"Other Expenses": "29,203",
"Other Liabilities": "0",
"Other Net Income": "1,958",
"Other Revenues": "693,459",
"Property, Plant and Equipment, Net": "186,440",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "192,443"
},
"output_variables": {
"Liabilities": "97,585",
"Assets": "875,294",
"Expenses": "620,891",
"Revenues": "693,459",
"Stockholders Equity": "777,709",
"Net Income": "74,526",
"Comprehensive Net Income": "58,011",
"BaseVar": "23,466,146",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "175%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "765,655",
"Assets, Noncurrent": "28,502",
"Cost of Revenues": "577,580",
"Intangible Assets": "649,297",
"Liabilities, Current": "262,520",
"Liabilities, Noncurrent": "0",
"Other Assets": "5,068",
"Other Compr. Net Income": "-74,206",
"Other Expenses": "45,686",
"Other Liabilities": "0",
"Other Net Income": "1,949",
"Other Revenues": "948,363",
"Property, Plant and Equipment, Net": "313,569",
"Revenues Y+1": "947,626",
"Revenues Y+2": "948,403",
"Revenues Y+3": "948,361",
"Revenues Y+4": "948,363",
"Revenues Y+5": "948,363",
"Selling, General and Administrative Expense": "323,165"
},
"output_variables": {
"Liabilities": "262,520",
"Assets": "1,762,091",
"Expenses": "946,431",
"Revenues": "948,363",
"Stockholders Equity": "1,499,571",
"Net Income": "3,881",
"Comprehensive Net Income": "-70,325",
"BaseVar": "45,603,906",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "188%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "710,762",
"Assets, Noncurrent": "17,053",
"Cost of Revenues": "610,525",
"Intangible Assets": "601,053",
"Liabilities, Current": "175,550",
"Liabilities, Noncurrent": "0",
"Other Assets": "7,771",
"Other Compr. Net Income": "-128,972",
"Other Expenses": "157,998",
"Other Liabilities": "0",
"Other Net Income": "-1,676",
"Other Revenues": "1,081,442",
"Property, Plant and Equipment, Net": "321,301",
"Revenues Y+1": "1,081,441",
"Revenues Y+2": "1,081,442",
"Revenues Y+3": "1,081,442",
"Revenues Y+4": "1,081,442",
"Revenues Y+5": "1,081,442",
"Selling, General and Administrative Expense": "305,060"
},
"output_variables": {
"Liabilities": "175,550",
"Assets": "1,657,940",
"Expenses": "1,073,583",
"Revenues": "1,081,442",
"Stockholders Equity": "1,482,390",
"Net Income": "6,183",
"Comprehensive Net Income": "-122,789",
"BaseVar": "51,936,238",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "200%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "800,131",
"Assets, Noncurrent": "7,000",
"Cost of Revenues": "666,144",
"Intangible Assets": "562,817",
"Liabilities, Current": "261,571",
"Liabilities, Noncurrent": "0",
"Other Assets": "8,022",
"Other Compr. Net Income": "-18,810",
"Other Expenses": "107,437",
"Other Liabilities": "0",
"Other Net Income": "10,466",
"Other Revenues": "1,177,181",
"Property, Plant and Equipment, Net": "321,562",
"Revenues Y+1": "1,177,143",
"Revenues Y+2": "1,177,180",
"Revenues Y+3": "1,177,181",
"Revenues Y+4": "1,177,181",
"Revenues Y+5": "1,177,181",
"Selling, General and Administrative Expense": "308,820"
},
"output_variables": {
"Liabilities": "261,571",
"Assets": "1,699,532",
"Expenses": "1,082,401",
"Revenues": "1,177,181",
"Stockholders Equity": "1,437,961",
"Net Income": "105,246",
"Comprehensive Net Income": "86,436",
"BaseVar": "46,941,565",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "202%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,057,608",
"Assets, Noncurrent": "7,820",
"Cost of Revenues": "734,180",
"Intangible Assets": "542,118",
"Liabilities, Current": "290,971",
"Liabilities, Noncurrent": "0",
"Other Assets": "9,103",
"Other Compr. Net Income": "82,089",
"Other Expenses": "234,629",
"Other Liabilities": "0",
"Other Net Income": "-33,343",
"Other Revenues": "1,350,148",
"Property, Plant and Equipment, Net": "359,523",
"Revenues Y+1": "1,349,817",
"Revenues Y+2": "1,350,134",
"Revenues Y+3": "1,350,148",
"Revenues Y+4": "1,350,148",
"Revenues Y+5": "1,350,148",
"Selling, General and Administrative Expense": "322,908"
},
"output_variables": {
"Liabilities": "290,971",
"Assets": "1,976,172",
"Expenses": "1,291,717",
"Revenues": "1,350,148",
"Stockholders Equity": "1,685,201",
"Net Income": "25,089",
"Comprehensive Net Income": "107,178",
"BaseVar": "58,577,244",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "206%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,029,338",
"Assets, Noncurrent": "12,723",
"Cost of Revenues": "834,546",
"Intangible Assets": "845,889",
"Liabilities, Current": "269,668",
"Liabilities, Noncurrent": "0",
"Other Assets": "10,162",
"Other Compr. Net Income": "-5,596",
"Other Expenses": "126,779",
"Other Liabilities": "0",
"Other Net Income": "-11,047",
"Other Revenues": "1,571,687",
"Property, Plant and Equipment, Net": "419,529",
"Revenues Y+1": "1,569,728",
"Revenues Y+2": "1,571,506",
"Revenues Y+3": "1,571,670",
"Revenues Y+4": "1,571,685",
"Revenues Y+5": "1,571,687",
"Selling, General and Administrative Expense": "364,762"
},
"output_variables": {
"Liabilities": "269,668",
"Assets": "2,317,641",
"Expenses": "1,326,087",
"Revenues": "1,571,687",
"Stockholders Equity": "2,047,973",
"Net Income": "234,553",
"Comprehensive Net Income": "228,957",
"BaseVar": "52,785,112",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "246%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "932,397",
"Assets, Noncurrent": "63,904",
"Cost of Revenues": "882,375",
"Intangible Assets": "1,028,996",
"Liabilities, Current": "264,433",
"Liabilities, Noncurrent": "0",
"Other Assets": "11,245",
"Other Compr. Net Income": "-4,401",
"Other Expenses": "151,374",
"Other Liabilities": "0",
"Other Net Income": "771,608",
"Other Revenues": "1,595,501",
"Property, Plant and Equipment, Net": "479,544",
"Revenues Y+1": "1,595,064",
"Revenues Y+2": "1,595,458",
"Revenues Y+3": "1,595,497",
"Revenues Y+4": "1,595,501",
"Revenues Y+5": "1,595,501",
"Selling, General and Administrative Expense": "407,056"
},
"output_variables": {
"Liabilities": "264,433",
"Assets": "2,516,086",
"Expenses": "1,440,805",
"Revenues": "1,595,501",
"Stockholders Equity": "2,251,653",
"Net Income": "926,304",
"Comprehensive Net Income": "921,903",
"BaseVar": "103,871,850",
"ECR before LimitedLiability": "531%",
"Economic Capital Ratio": "531%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,234,257",
"Assets, Noncurrent": "57,884",
"Cost of Revenues": "1,021,496",
"Intangible Assets": "1,085,669",
"Liabilities, Current": "302,626",
"Liabilities, Noncurrent": "0",
"Other Assets": "14,519",
"Other Compr. Net Income": "-567",
"Other Expenses": "166,168",
"Other Liabilities": "0",
"Other Net Income": "66,606",
"Other Revenues": "1,893,560",
"Property, Plant and Equipment, Net": "525,367",
"Revenues Y+1": "1,889,683",
"Revenues Y+2": "1,893,122",
"Revenues Y+3": "1,893,511",
"Revenues Y+4": "1,893,555",
"Revenues Y+5": "1,893,560",
"Selling, General and Administrative Expense": "401,077"
},
"output_variables": {
"Liabilities": "302,626",
"Assets": "2,917,696",
"Expenses": "1,588,742",
"Revenues": "1,893,560",
"Stockholders Equity": "2,615,070",
"Net Income": "371,425",
"Comprehensive Net Income": "370,857",
"BaseVar": "192,442,215",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "285%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,313,370",
"Assets, Noncurrent": "77,942",
"Cost of Revenues": "1,295,607",
"Intangible Assets": "1,128,815",
"Liabilities, Current": "379,001",
"Liabilities, Noncurrent": "0",
"Other Assets": "17,671",
"Other Compr. Net Income": "-2,367",
"Other Expenses": "159,688",
"Other Liabilities": "0",
"Other Net Income": "-23,285",
"Other Revenues": "2,445,210",
"Property, Plant and Equipment, Net": "654,098",
"Revenues Y+1": "2,408,750",
"Revenues Y+2": "2,436,205",
"Revenues Y+3": "2,443,067",
"Revenues Y+4": "2,444,782",
"Revenues Y+5": "2,445,210",
"Selling, General and Administrative Expense": "461,061"
},
"output_variables": {
"Liabilities": "379,001",
"Assets": "3,191,896",
"Expenses": "1,916,356",
"Revenues": "2,445,210",
"Stockholders Equity": "2,812,895",
"Net Income": "505,569",
"Comprehensive Net Income": "503,202",
"BaseVar": "151,010,569",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "306%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,335,185",
"Assets, Noncurrent": "131,182",
"Cost of Revenues": "2,951,774",
"Intangible Assets": "6,250,286",
"Liabilities, Current": "761,931",
"Liabilities, Noncurrent": "0",
"Other Assets": "28,867",
"Other Compr. Net Income": "23,211",
"Other Expenses": "314,389",
"Other Liabilities": "0",
"Other Net Income": "-22,595",
"Other Revenues": "4,817,092",
"Property, Plant and Equipment, Net": "1,393,337",
"Revenues Y+1": "3,906,563",
"Revenues Y+2": "4,303,289",
"Revenues Y+3": "4,555,305",
"Revenues Y+4": "4,715,396",
"Revenues Y+5": "4,817,092",
"Selling, General and Administrative Expense": "923,193"
},
"output_variables": {
"Liabilities": "761,931",
"Assets": "10,138,857",
"Expenses": "4,189,356",
"Revenues": "4,817,092",
"Stockholders Equity": "9,376,926",
"Net Income": "605,141",
"Comprehensive Net Income": "628,353",
"BaseVar": "130,481,538",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "223%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,977,327",
"Assets, Noncurrent": "85,551",
"Cost of Revenues": "2,119,274",
"Intangible Assets": "5,227,829",
"Liabilities, Current": "513,995",
"Liabilities, Noncurrent": "0",
"Other Assets": "53,841",
"Other Compr. Net Income": "-13,275",
"Other Expenses": "1,216,228",
"Other Liabilities": "0",
"Other Net Income": "160,529",
"Other Revenues": "3,713,455",
"Property, Plant and Equipment, Net": "1,468,043",
"Revenues Y+1": "3,631,226",
"Revenues Y+2": "3,678,822",
"Revenues Y+3": "3,699,935",
"Revenues Y+4": "3,709,300",
"Revenues Y+5": "3,713,455",
"Selling, General and Administrative Expense": "885,683"
},
"output_variables": {
"Liabilities": "513,995",
"Assets": "8,812,591",
"Expenses": "4,221,185",
"Revenues": "3,713,455",
"Stockholders Equity": "8,298,596",
"Net Income": "-347,201",
"Comprehensive Net Income": "-360,476",
"BaseVar": "105,514,584",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "199%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "1,616,304",
"Assets, Noncurrent": "86,683",
"Cost of Revenues": "1,616,288",
"Intangible Assets": "5,035,317",
"Liabilities, Current": "525,178",
"Liabilities, Noncurrent": "0",
"Other Assets": "33,390",
"Other Compr. Net Income": "-29,322",
"Other Expenses": "445,322",
"Other Liabilities": "0",
"Other Net Income": "81,521",
"Other Revenues": "3,056,976",
"Property, Plant and Equipment, Net": "1,622,926",
"Revenues Y+1": "3,128,994",
"Revenues Y+2": "3,084,456",
"Revenues Y+3": "3,066,778",
"Revenues Y+4": "3,059,761",
"Revenues Y+5": "3,056,976",
"Selling, General and Administrative Expense": "735,845"
},
"output_variables": {
"Liabilities": "525,178",
"Assets": "8,394,620",
"Expenses": "2,797,455",
"Revenues": "3,056,976",
"Stockholders Equity": "7,869,442",
"Net Income": "341,042",
"Comprehensive Net Income": "311,719",
"BaseVar": "72,401,521",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "209%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "1,638,200",
"Assets, Noncurrent": "112,500",
"Cost of Revenues": "1,786,196",
"Intangible Assets": "4,853,600",
"Liabilities, Current": "488,600",
"Liabilities, Noncurrent": "0",
"Other Assets": "110,100",
"Other Compr. Net Income": "-5,575",
"Other Expenses": "401,689",
"Other Liabilities": "0",
"Other Net Income": "45",
"Other Revenues": "3,168,590",
"Property, Plant and Equipment, Net": "1,636,100",
"Revenues Y+1": "3,179,301",
"Revenues Y+2": "3,172,592",
"Revenues Y+3": "3,169,990",
"Revenues Y+4": "3,168,981",
"Revenues Y+5": "3,168,590",
"Selling, General and Administrative Expense": "784,049"
},
"output_variables": {
"Liabilities": "488,600",
"Assets": "8,350,500",
"Expenses": "2,971,934",
"Revenues": "3,168,590",
"Stockholders Equity": "7,861,900",
"Net Income": "196,701",
"Comprehensive Net Income": "191,126",
"BaseVar": "78,648,349",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "202%"
}
}
},
"top_rated": true,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 6368139000.0,
"future_profits": 1128068773.9258447,
"valuation_correction": 0.0,
"limited_liability_put_option": 1412677427.1347654,
"fair_value": 8908885201.06061,
"market_value": 12877755061.340332
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001101302.svg",
"value": 1.844532546326544,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001101302.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001101302.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001101302.svg"
},
{
"company_id": "0000084748",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000084748.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000084748.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000084748.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000084748_256x256.png",
"name": "Rogers CORP",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000084748.svg",
"report_text": "The relative strengths and weaknesses of Rogers 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 Rogers CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Rogers CORP is the variable Assets, reducing the Economic Capital Ratio by 3.1% points.
The company's Economic Capital Ratio, given in the ranking table, is 179%, being 49% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000084748_2026_Rogers_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "4.06",
"Liabilities": "34.9",
"Stockholders Equity": "37.1",
"ECR before LimitedLiability": "37.4",
"Other Liabilities": "3.12",
"Liabilities, Noncurrent": "29.3",
"Property, Plant and Equipment, Net": "-0.702",
"Assets": "3.07",
"Intangible Assets": "-1.52",
"Other Assets": "9.45",
"Assets, Noncurrent": "-1.60",
"Assets, Current": "0.166",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "38.9",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "2.15",
"Liabilities": "33.2",
"Stockholders Equity": "56.5",
"ECR before LimitedLiability": "46.9",
"Liabilities, Noncurrent": "26.1",
"Liabilities, Current": "6.73",
"Property, Plant and Equipment, Net": "-0.339",
"Assets": "8.80",
"Intangible Assets": "2.80",
"Other Assets": "3.38",
"Assets, Current": "2.91",
"Assets, Noncurrent": "-1.30",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "47.0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "13.6",
"Liabilities": "39.4",
"Stockholders Equity": "47.6",
"ECR before LimitedLiability": "40.1",
"Liabilities, Noncurrent": "27.2",
"Other Liabilities": "1.70",
"Assets, Current": "3.52",
"Assets": "4.60",
"Property, Plant and Equipment, Net": "-0.888",
"Assets, Noncurrent": "-1.81",
"Other Assets": "2.53",
"Intangible Assets": "1.52",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "41.3",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "31.3",
"Liabilities": "37.0",
"Stockholders Equity": "40.1",
"ECR before LimitedLiability": "39.7",
"Other Liabilities": "5.88",
"Liabilities, Current": "1.46",
"Other Assets": "2.78",
"Assets": "3.78",
"Assets, Noncurrent": "-1.34",
"Property, Plant and Equipment, Net": "-2.66",
"Assets, Current": "5.28",
"Intangible Assets": "0.767",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "41.3",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "6.66",
"Liabilities": "49.2",
"Stockholders Equity": "51.9",
"ECR before LimitedLiability": "53.6",
"Liabilities, Current": "15.5",
"Liabilities, Noncurrent": "32.7",
"Intangible Assets": "2.15",
"Assets": "2.91",
"Property, Plant and Equipment, Net": "-1.36",
"Other Assets": "0.845",
"Assets, Current": "2.48",
"Assets, Noncurrent": "-0.861",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "53.6",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "33.2",
"Liabilities": "50.5",
"Stockholders Equity": "60.0",
"ECR before LimitedLiability": "57.2",
"Other Liabilities": "3.52",
"Liabilities, Current": "19.2",
"Assets, Current": "2.61",
"Assets": "4.57",
"Other Assets": "0.539",
"Intangible Assets": "4.17",
"Property, Plant and Equipment, Net": "-1.60",
"Assets, Noncurrent": "-0.772",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "55.4",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "19.6",
"Liabilities": "62.8",
"Stockholders Equity": "42.8",
"ECR before LimitedLiability": "54.9",
"Other Liabilities": "7.43",
"Liabilities, Noncurrent": "43.7",
"Other Assets": "0.690",
"Assets": "-0.797",
"Intangible Assets": "3.37",
"Assets, Noncurrent": "-1.43",
"Property, Plant and Equipment, Net": "-2.71",
"Assets, Current": "0.317",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "53.2",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "14.1",
"Liabilities": "56.5",
"Stockholders Equity": "41.2",
"ECR before LimitedLiability": "55.7",
"Liabilities, Noncurrent": "43.0",
"Other Liabilities": "5.15",
"Assets, Noncurrent": "-0.882",
"Assets": "0.0427",
"Intangible Assets": "2.22",
"Property, Plant and Equipment, Net": "-1.77",
"Other Assets": "0.645",
"Assets, Current": "0.388",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "56.3",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "45.6",
"Liabilities": "61.8",
"Stockholders Equity": "25.1",
"ECR before LimitedLiability": "53.2",
"Other Liabilities": "3.33",
"Liabilities, Current": "19.8",
"Property, Plant and Equipment, Net": "-2.17",
"Assets": "-2.40",
"Intangible Assets": "1.09",
"Assets, Noncurrent": "-1.61",
"Other Assets": "0.528",
"Assets, Current": "-0.0568",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "54.1",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "42.3",
"Liabilities": "54.9",
"Stockholders Equity": "25.4",
"ECR before LimitedLiability": "49.8",
"Liabilities, Current": "15.6",
"Other Liabilities": "2.04",
"Assets, Noncurrent": "-1.80",
"Assets": "-1.93",
"Other Assets": "1.37",
"Property, Plant and Equipment, Net": "-1.96",
"Assets, Current": "-0.457",
"Intangible Assets": "1.34",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "50.6",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "20.4",
"Liabilities": "50.2",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "47.7",
"Other Liabilities": "6.33",
"Liabilities, Noncurrent": "29.5",
"Assets, Noncurrent": "-3.04",
"Assets": "-2.32",
"Assets, Current": "-1.24",
"Other Assets": "1.35",
"Property, Plant and Equipment, Net": "-1.40",
"Intangible Assets": "2.89",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "49.1",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "20.2",
"Liabilities": "52.8",
"Stockholders Equity": "26.9",
"ECR before LimitedLiability": "49.2",
"Other Liabilities": "3.73",
"Liabilities, Noncurrent": "34.8",
"Other Assets": "1.33",
"Assets": "-1.47",
"Intangible Assets": "1.41",
"Assets, Noncurrent": "-2.34",
"Assets, Current": "-0.719",
"Property, Plant and Equipment, Net": "-0.656",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "50.3",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "2.19",
"Liabilities": "49.9",
"Stockholders Equity": "38.5",
"ECR before LimitedLiability": "54.1",
"Liabilities, Current": "18.3",
"Liabilities, Noncurrent": "34.5",
"Assets, Noncurrent": "-1.29",
"Assets": "0.535",
"Intangible Assets": "1.72",
"Assets, Current": "-0.503",
"Property, Plant and Equipment, Net": "-0.190",
"Other Assets": "1.18",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "53.5",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "33.4",
"Liabilities": "48.0",
"Stockholders Equity": "49.9",
"ECR before LimitedLiability": "57.5",
"Other Liabilities": "1.91",
"Liabilities, Current": "17.4",
"Assets, Current": "0.815",
"Assets": "2.72",
"Intangible Assets": "1.90",
"Other Assets": "1.83",
"Property, Plant and Equipment, Net": "0.148",
"Assets, Noncurrent": "-1.73",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "55.6",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "34.4",
"Liabilities": "63.4",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "50.0",
"Liabilities, Current": "33.7",
"Other Liabilities": "3.87",
"Assets, Current": "-0.391",
"Assets": "-3.13",
"Property, Plant and Equipment, Net": "-0.520",
"Intangible Assets": "0.993",
"Other Assets": "-0.695",
"Assets, Noncurrent": "-2.63",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "49.3",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000084748_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "265,632",
"Assets, Noncurrent": "32,167",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "78,797",
"Liabilities, Noncurrent": "0",
"Other Assets": "231,647",
"Other Compr. Net Income": "0",
"Other Expenses": "385,989",
"Other Liabilities": "0",
"Other Net Income": "-4,270",
"Other Revenues": "553,150",
"Property, Plant and Equipment, Net": "148,182",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "125,836"
},
"output_variables": {
"Liabilities": "78,797",
"Assets": "677,628",
"Expenses": "511,825",
"Revenues": "553,150",
"Stockholders Equity": "598,831",
"Net Income": "37,055",
"Comprehensive Net Income": "37,055",
"BaseVar": "27,379,349",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "174%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "306,936",
"Assets, Noncurrent": "29,236",
"Cost of Revenues": "0",
"Intangible Assets": "158,329",
"Liabilities, Current": "84,505",
"Liabilities, Noncurrent": "0",
"Other Assets": "116,506",
"Other Compr. Net Income": "4,994",
"Other Expenses": "310,858",
"Other Liabilities": "0",
"Other Net Income": "-218",
"Other Revenues": "498,761",
"Property, Plant and Equipment, Net": "149,017",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "119,000"
},
"output_variables": {
"Liabilities": "84,505",
"Assets": "760,024",
"Expenses": "429,858",
"Revenues": "498,761",
"Stockholders Equity": "675,519",
"Net Income": "68,685",
"Comprehensive Net Income": "73,679",
"BaseVar": "27,568,515",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "175%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "377,707",
"Assets, Noncurrent": "26,203",
"Cost of Revenues": "0",
"Intangible Assets": "157,842",
"Liabilities, Current": "90,040",
"Liabilities, Noncurrent": "0",
"Other Assets": "97,851",
"Other Compr. Net Income": "46,358",
"Other Expenses": "371,384",
"Other Liabilities": "0",
"Other Net Income": "-293",
"Other Revenues": "537,482",
"Property, Plant and Equipment, Net": "146,931",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "128,044"
},
"output_variables": {
"Liabilities": "90,040",
"Assets": "806,534",
"Expenses": "499,428",
"Revenues": "537,482",
"Stockholders Equity": "716,494",
"Net Income": "37,761",
"Comprehensive Net Income": "84,119",
"BaseVar": "19,130,373",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "175%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "432,054",
"Assets, Noncurrent": "24,293",
"Cost of Revenues": "0",
"Intangible Assets": "136,567",
"Liabilities, Current": "120,445",
"Liabilities, Noncurrent": "0",
"Other Assets": "91,783",
"Other Compr. Net Income": "46,263",
"Other Expenses": "403,545",
"Other Liabilities": "0",
"Other Net Income": "-113",
"Other Revenues": "604,569",
"Property, Plant and Equipment, Net": "150,420",
"Revenues Y+1": "603,969",
"Revenues Y+2": "604,625",
"Revenues Y+3": "604,563",
"Revenues Y+4": "604,569",
"Revenues Y+5": "604,569",
"Selling, General and Administrative Expense": "147,232"
},
"output_variables": {
"Liabilities": "120,445",
"Assets": "835,117",
"Expenses": "550,777",
"Revenues": "604,569",
"Stockholders Equity": "714,672",
"Net Income": "53,679",
"Comprehensive Net Income": "99,942",
"BaseVar": "27,666,051",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "258%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "429,137",
"Assets, Noncurrent": "20,480",
"Cost of Revenues": "0",
"Intangible Assets": "250,472",
"Liabilities, Current": "79,120",
"Liabilities, Noncurrent": "0",
"Other Assets": "53,708",
"Other Compr. Net Income": "-35,460",
"Other Expenses": "423,355",
"Other Liabilities": "0",
"Other Net Income": "-6,096",
"Other Revenues": "639,030",
"Property, Plant and Equipment, Net": "178,661",
"Revenues Y+1": "638,823",
"Revenues Y+2": "639,048",
"Revenues Y+3": "639,028",
"Revenues Y+4": "639,030",
"Revenues Y+5": "639,030",
"Selling, General and Administrative Expense": "158,769"
},
"output_variables": {
"Liabilities": "79,120",
"Assets": "932,458",
"Expenses": "582,123",
"Revenues": "639,030",
"Stockholders Equity": "853,338",
"Net Income": "50,810",
"Comprehensive Net Income": "15,350",
"BaseVar": "28,691,262",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "209%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "458,401",
"Assets, Noncurrent": "20,147",
"Cost of Revenues": "0",
"Intangible Assets": "345,107",
"Liabilities, Current": "101,185",
"Liabilities, Noncurrent": "0",
"Other Assets": "55,929",
"Other Compr. Net Income": "-10,562",
"Other Expenses": "439,069",
"Other Liabilities": "0",
"Other Net Income": "-6,359",
"Other Revenues": "655,160",
"Property, Plant and Equipment, Net": "176,916",
"Revenues Y+1": "655,063",
"Revenues Y+2": "655,168",
"Revenues Y+3": "655,159",
"Revenues Y+4": "655,160",
"Revenues Y+5": "655,160",
"Selling, General and Administrative Expense": "164,743"
},
"output_variables": {
"Liabilities": "101,185",
"Assets": "1,056,500",
"Expenses": "603,812",
"Revenues": "655,160",
"Stockholders Equity": "955,315",
"Net Income": "44,989",
"Comprehensive Net Income": "34,427",
"BaseVar": "26,199,173",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "206%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "454,523",
"Assets, Noncurrent": "24,096",
"Cost of Revenues": "0",
"Intangible Assets": "397,385",
"Liabilities, Current": "113,808",
"Liabilities, Noncurrent": "0",
"Other Assets": "69,519",
"Other Compr. Net Income": "17,473",
"Other Expenses": "540,833",
"Other Liabilities": "0",
"Other Net Income": "6,373",
"Other Revenues": "809,358",
"Property, Plant and Equipment, Net": "179,611",
"Revenues Y+1": "808,466",
"Revenues Y+2": "809,426",
"Revenues Y+3": "809,353",
"Revenues Y+4": "809,359",
"Revenues Y+5": "809,358",
"Selling, General and Administrative Expense": "189,099"
},
"output_variables": {
"Liabilities": "113,808",
"Assets": "1,125,134",
"Expenses": "729,932",
"Revenues": "809,358",
"Stockholders Equity": "1,011,326",
"Net Income": "85,800",
"Comprehensive Net Income": "103,273",
"BaseVar": "33,184,818",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "246%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "485,786",
"Assets, Noncurrent": "40,985",
"Cost of Revenues": "568,308",
"Intangible Assets": "441,893",
"Liabilities, Current": "107,180",
"Liabilities, Noncurrent": "0",
"Other Assets": "67,921",
"Other Compr. Net Income": "384",
"Other Expenses": "216,120",
"Other Liabilities": "0",
"Other Net Income": "2,481",
"Other Revenues": "876,722",
"Property, Plant and Equipment, Net": "242,759",
"Revenues Y+1": "876,622",
"Revenues Y+2": "876,727",
"Revenues Y+3": "876,722",
"Revenues Y+4": "876,722",
"Revenues Y+5": "876,722",
"Selling, General and Administrative Expense": "197,065"
},
"output_variables": {
"Liabilities": "107,180",
"Assets": "1,279,344",
"Expenses": "981,493",
"Revenues": "876,722",
"Stockholders Equity": "1,172,164",
"Net Income": "-102,290",
"Comprehensive Net Income": "-101,906",
"BaseVar": "33,574,537",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "205%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "464,102",
"Assets, Noncurrent": "23,025",
"Cost of Revenues": "584,412",
"Intangible Assets": "421,877",
"Liabilities, Current": "100,225",
"Liabilities, Noncurrent": "0",
"Other Assets": "103,931",
"Other Compr. Net Income": "14,449",
"Other Expenses": "12,828",
"Other Liabilities": "0",
"Other Net Income": "-240,250",
"Other Revenues": "897,542",
"Property, Plant and Equipment, Net": "260,246",
"Revenues Y+1": "897,514",
"Revenues Y+2": "897,543",
"Revenues Y+3": "897,542",
"Revenues Y+4": "897,542",
"Revenues Y+5": "897,542",
"Selling, General and Administrative Expense": "200,348"
},
"output_variables": {
"Liabilities": "100,225",
"Assets": "1,273,181",
"Expenses": "797,588",
"Revenues": "897,542",
"Stockholders Equity": "1,172,956",
"Net Income": "-140,296",
"Comprehensive Net Income": "-125,847",
"BaseVar": "53,101,448",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "208%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "474,175",
"Assets, Noncurrent": "31,502",
"Cost of Revenues": "508,964",
"Intangible Assets": "388,198",
"Liabilities, Current": "111,509",
"Liabilities, Noncurrent": "0",
"Other Assets": "97,752",
"Other Compr. Net Income": "28,944",
"Other Expenses": "28,292",
"Other Liabilities": "0",
"Other Net Income": "-35,505",
"Other Revenues": "806,629",
"Property, Plant and Equipment, Net": "272,378",
"Revenues Y+1": "806,808",
"Revenues Y+2": "806,621",
"Revenues Y+3": "806,629",
"Revenues Y+4": "806,629",
"Revenues Y+5": "806,629",
"Selling, General and Administrative Expense": "211,560"
},
"output_variables": {
"Liabilities": "111,509",
"Assets": "1,264,005",
"Expenses": "748,816",
"Revenues": "806,629",
"Stockholders Equity": "1,152,496",
"Net Income": "22,307",
"Comprehensive Net Income": "51,251",
"BaseVar": "87,778,861",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "213%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "584,065",
"Assets, Noncurrent": "43,807",
"Cost of Revenues": "584,286",
"Intangible Assets": "546,542",
"Liabilities, Current": "163,949",
"Liabilities, Noncurrent": "0",
"Other Assets": "97,185",
"Other Compr. Net Income": "-7,500",
"Other Expenses": "23,215",
"Other Liabilities": "0",
"Other Net Income": "3,037",
"Other Revenues": "923,464",
"Property, Plant and Equipment, Net": "326,967",
"Revenues Y+1": "922,730",
"Revenues Y+2": "923,521",
"Revenues Y+3": "923,459",
"Revenues Y+4": "923,464",
"Revenues Y+5": "923,464",
"Selling, General and Administrative Expense": "223,099"
},
"output_variables": {
"Liabilities": "163,949",
"Assets": "1,598,566",
"Expenses": "830,601",
"Revenues": "923,464",
"Stockholders Equity": "1,434,617",
"Net Income": "95,901",
"Comprehensive Net Income": "88,400",
"BaseVar": "60,901,734",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "218%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "659,867",
"Assets, Noncurrent": "30,017",
"Cost of Revenues": "651,631",
"Intangible Assets": "486,089",
"Liabilities, Current": "142,537",
"Liabilities, Noncurrent": "0",
"Other Assets": "111,826",
"Other Compr. Net Income": "-35,932",
"Other Expenses": "79,768",
"Other Liabilities": "0",
"Other Net Income": "103,255",
"Other Revenues": "968,968",
"Property, Plant and Equipment, Net": "358,415",
"Revenues Y+1": "968,833",
"Revenues Y+2": "968,976",
"Revenues Y+3": "968,967",
"Revenues Y+4": "968,968",
"Revenues Y+5": "968,968",
"Selling, General and Administrative Expense": "254,794"
},
"output_variables": {
"Liabilities": "142,537",
"Assets": "1,646,214",
"Expenses": "986,194",
"Revenues": "968,968",
"Stockholders Equity": "1,503,677",
"Net Income": "86,029",
"Comprehensive Net Income": "50,097",
"BaseVar": "29,821,845",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "205%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "526,900",
"Assets, Noncurrent": "38,400",
"Cost of Revenues": "600,714",
"Intangible Assets": "483,700",
"Liabilities, Current": "116,400",
"Liabilities, Noncurrent": "0",
"Other Assets": "101,900",
"Other Compr. Net Income": "852",
"Other Expenses": "45,092",
"Other Liabilities": "0",
"Other Net Income": "81,848",
"Other Revenues": "912,354",
"Property, Plant and Equipment, Net": "366,300",
"Revenues Y+1": "912,620",
"Revenues Y+2": "912,336",
"Revenues Y+3": "912,355",
"Revenues Y+4": "912,354",
"Revenues Y+5": "912,354",
"Selling, General and Administrative Expense": "238,069"
},
"output_variables": {
"Liabilities": "116,400",
"Assets": "1,517,200",
"Expenses": "883,874",
"Revenues": "912,354",
"Stockholders Equity": "1,400,800",
"Net Income": "110,329",
"Comprehensive Net Income": "111,181",
"BaseVar": "24,186,555",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "233%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "493,900",
"Assets, Noncurrent": "44,700",
"Cost of Revenues": "552,079",
"Intangible Assets": "467,900",
"Liabilities, Current": "123,500",
"Liabilities, Noncurrent": "0",
"Other Assets": "109,500",
"Other Compr. Net Income": "-12,919",
"Other Expenses": "32,975",
"Other Liabilities": "0",
"Other Net Income": "13,790",
"Other Revenues": "834,082",
"Property, Plant and Equipment, Net": "365,100",
"Revenues Y+1": "834,295",
"Revenues Y+2": "834,070",
"Revenues Y+3": "834,082",
"Revenues Y+4": "834,082",
"Revenues Y+5": "834,082",
"Selling, General and Administrative Expense": "227,956"
},
"output_variables": {
"Liabilities": "123,500",
"Assets": "1,481,100",
"Expenses": "813,010",
"Revenues": "834,082",
"Stockholders Equity": "1,357,600",
"Net Income": "34,861",
"Comprehensive Net Income": "21,942",
"BaseVar": "19,866,095",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "201%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "500,000",
"Assets, Noncurrent": "39,700",
"Cost of Revenues": "554,019",
"Intangible Assets": "402,700",
"Liabilities, Current": "126,100",
"Liabilities, Noncurrent": "0",
"Other Assets": "115,100",
"Other Compr. Net Income": "17,963",
"Other Expenses": "100,969",
"Other Liabilities": "0",
"Other Net Income": "2,721",
"Other Revenues": "811,698",
"Property, Plant and Equipment, Net": "372,400",
"Revenues Y+1": "811,742",
"Revenues Y+2": "811,696",
"Revenues Y+3": "811,698",
"Revenues Y+4": "811,698",
"Revenues Y+5": "811,698",
"Selling, General and Administrative Expense": "204,303"
},
"output_variables": {
"Liabilities": "126,100",
"Assets": "1,429,900",
"Expenses": "859,291",
"Revenues": "811,698",
"Stockholders Equity": "1,303,800",
"Net Income": "-44,871",
"Comprehensive Net Income": "-26,908",
"BaseVar": "21,208,832",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "199%"
}
}
},
"top_rated": true,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 1056078000.0000001,
"future_profits": 233449443.76360056,
"valuation_correction": 0.0,
"limited_liability_put_option": 258255030.34172967,
"fair_value": 1547782474.1053302,
"market_value": 1683349147.5632515
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000084748.svg",
"value": 1.7894841602580833,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000084748.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000084748.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000084748.svg"
},
{
"company_id": "0000744187",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000744187.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000744187.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000000000_256x256.png",
"name": "REX American Resources Corp",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000744187.svg",
"report_text": "The relative strengths and weaknesses of REX American 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 REX American Resources Corp compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 85% points.The greatest weakness of REX American Resources Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 8.8% points.
The company's Economic Capital Ratio, given in the ranking table, is 176%, being 46% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000744187_2026_REX_American_Resources_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "10.8",
"Liabilities": "12.2",
"Stockholders Equity": "16.6",
"ECR before LimitedLiability": "12.3",
"Other Liabilities": "2.64",
"Liabilities, Noncurrent": "-1.18",
"Property, Plant and Equipment, Net": "8.36",
"Assets": "3.71",
"Intangible Assets": "-3.10",
"Other Assets": "0.314",
"Assets, Noncurrent": "2.16",
"Assets, Current": "-2.52",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "13.8",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "2.50",
"Liabilities": "20.4",
"Stockholders Equity": "9.51",
"ECR before LimitedLiability": "11.1",
"Liabilities, Noncurrent": "-0.136",
"Liabilities, Current": "18.3",
"Property, Plant and Equipment, Net": "11.6",
"Assets": "-2.77",
"Intangible Assets": "-5.12",
"Other Assets": "0.0371",
"Assets, Current": "-5.53",
"Assets, Noncurrent": "-0.690",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "11.1",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "44.0",
"Liabilities": "63.1",
"Stockholders Equity": "-26.9",
"ECR before LimitedLiability": "8.61",
"Liabilities, Noncurrent": "22.4",
"Other Liabilities": "3.08",
"Assets, Current": "-14.1",
"Assets": "-22.2",
"Property, Plant and Equipment, Net": "-0.0339",
"Assets, Noncurrent": "-5.95",
"Other Assets": "-0.354",
"Intangible Assets": "-9.95",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "9.82",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "32.5",
"Liabilities": "64.6",
"Stockholders Equity": "-18.7",
"ECR before LimitedLiability": "20.3",
"Other Liabilities": "10.3",
"Liabilities, Current": "30.5",
"Other Assets": "-0.228",
"Assets": "-18.2",
"Assets, Noncurrent": "-0.297",
"Property, Plant and Equipment, Net": "-5.60",
"Assets, Current": "-10.1",
"Intangible Assets": "-8.47",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "21.9",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "10.6",
"Liabilities": "75.2",
"Stockholders Equity": "12.1",
"ECR before LimitedLiability": "44.1",
"Liabilities, Current": "38.0",
"Liabilities, Noncurrent": "38.8",
"Intangible Assets": "-4.83",
"Assets": "-7.90",
"Property, Plant and Equipment, Net": "-1.86",
"Other Assets": "-0.215",
"Assets, Current": "-3.65",
"Assets, Noncurrent": "1.10",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "44.1",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2022": {
"Liabilities, Current": "47.5",
"Liabilities": "97.3",
"Stockholders Equity": "-45.1",
"ECR before LimitedLiability": "44.4",
"Other Liabilities": "8.18",
"Liabilities, Noncurrent": "60.1",
"Other Assets": "0.450",
"Assets": "-11.8",
"Intangible Assets": "-6.21",
"Assets, Noncurrent": "-4.35",
"Assets, Current": "-4.75",
"Property, Plant and Equipment, Net": "-4.58",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "45.5",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "5.16",
"Liabilities": "99.8",
"Stockholders Equity": "-42.5",
"ECR before LimitedLiability": "46.8",
"Liabilities, Current": "48.7",
"Liabilities, Noncurrent": "66.2",
"Assets, Noncurrent": "-3.11",
"Assets": "-12.3",
"Intangible Assets": "-7.05",
"Assets, Current": "-4.61",
"Property, Plant and Equipment, Net": "-5.77",
"Other Assets": "0.506",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "46.1",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "59.2",
"Liabilities": "90.8",
"Stockholders Equity": "-3.57",
"ECR before LimitedLiability": "51.7",
"Other Liabilities": "4.20",
"Liabilities, Current": "42.4",
"Assets, Current": "1.63",
"Assets": "-9.34",
"Intangible Assets": "-6.23",
"Other Assets": "1.60",
"Property, Plant and Equipment, Net": "-4.36",
"Assets, Noncurrent": "-4.09",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "49.8",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "41.6",
"Liabilities": "84.8",
"Stockholders Equity": "-8.84",
"ECR before LimitedLiability": "46.8",
"Liabilities, Current": "51.2",
"Other Liabilities": "6.17",
"Assets, Current": "1.28",
"Assets": "-8.52",
"Property, Plant and Equipment, Net": "-2.17",
"Intangible Assets": "-4.60",
"Other Assets": "-2.89",
"Assets, Noncurrent": "-3.38",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "46.1",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000744187_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "125,849",
"Assets, Noncurrent": "73,256",
"Cost of Revenues": "270,777",
"Intangible Assets": "0",
"Liabilities, Current": "24,567",
"Liabilities, Noncurrent": "81,191",
"Other Assets": "6,806",
"Other Compr. Net Income": "0",
"Other Expenses": "27,000",
"Other Liabilities": "0",
"Other Net Income": "14,524",
"Other Revenues": "301,717",
"Property, Plant and Equipment, Net": "169,811",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "9,722"
},
"output_variables": {
"Liabilities": "105,758",
"Assets": "375,722",
"Expenses": "307,499",
"Revenues": "301,717",
"Stockholders Equity": "269,964",
"Net Income": "8,742",
"Comprehensive Net Income": "8,742",
"BaseVar": "15,991,750",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "149%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "127,039",
"Assets, Noncurrent": "69,563",
"Cost of Revenues": "375,921",
"Intangible Assets": "0",
"Liabilities, Current": "37,241",
"Liabilities, Noncurrent": "118,965",
"Other Assets": "1,363",
"Other Compr. Net Income": "-5,428",
"Other Expenses": "19,416",
"Other Liabilities": "0",
"Other Net Income": "28,864",
"Other Revenues": "410,548",
"Property, Plant and Equipment, Net": "240,084",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "10,377"
},
"output_variables": {
"Liabilities": "156,206",
"Assets": "438,049",
"Expenses": "405,714",
"Revenues": "410,548",
"Stockholders Equity": "281,843",
"Net Income": "33,698",
"Comprehensive Net Income": "28,270",
"BaseVar": "25,022,534",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "139%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "114,927",
"Assets, Noncurrent": "66,720",
"Cost of Revenues": "643,037",
"Intangible Assets": "0",
"Liabilities, Current": "31,459",
"Liabilities, Noncurrent": "99,588",
"Other Assets": "503",
"Other Compr. Net Income": "0",
"Other Expenses": "3,222",
"Other Liabilities": "0",
"Other Net Income": "3,998",
"Other Revenues": "656,719",
"Property, Plant and Equipment, Net": "223,180",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "12,546"
},
"output_variables": {
"Liabilities": "131,047",
"Assets": "405,330",
"Expenses": "658,805",
"Revenues": "656,719",
"Stockholders Equity": "274,283",
"Net Income": "1,912",
"Comprehensive Net Income": "1,912",
"BaseVar": "23,018,568",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "143%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "148,810",
"Assets, Noncurrent": "76,577",
"Cost of Revenues": "584,738",
"Intangible Assets": "0",
"Liabilities, Current": "32,140",
"Liabilities, Noncurrent": "84,975",
"Other Assets": "223",
"Other Compr. Net Income": "0",
"Other Expenses": "18,358",
"Other Liabilities": "0",
"Other Net Income": "13,442",
"Other Revenues": "672,071",
"Property, Plant and Equipment, Net": "202,258",
"Revenues Y+1": "669,904",
"Revenues Y+2": "671,278",
"Revenues Y+3": "671,799",
"Revenues Y+4": "671,996",
"Revenues Y+5": "672,071",
"Selling, General and Administrative Expense": "19,117"
},
"output_variables": {
"Liabilities": "117,115",
"Assets": "427,868",
"Expenses": "622,213",
"Revenues": "672,071",
"Stockholders Equity": "310,753",
"Net Income": "63,300",
"Comprehensive Net Income": "63,300",
"BaseVar": "29,859,056",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "246%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "175,745",
"Assets, Noncurrent": "86,755",
"Cost of Revenues": "344,594",
"Intangible Assets": "0",
"Liabilities, Current": "19,557",
"Liabilities, Noncurrent": "44,426",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "54,740",
"Other Liabilities": "0",
"Other Net Income": "29,766",
"Other Revenues": "517,164",
"Property, Plant and Equipment, Net": "194,447",
"Revenues Y+1": "537,612",
"Revenues Y+2": "524,546",
"Revenues Y+3": "519,667",
"Revenues Y+4": "517,844",
"Revenues Y+5": "517,164",
"Selling, General and Administrative Expense": "19,857"
},
"output_variables": {
"Liabilities": "63,983",
"Assets": "456,947",
"Expenses": "419,191",
"Revenues": "517,164",
"Stockholders Equity": "392,964",
"Net Income": "127,739",
"Comprehensive Net Income": "127,739",
"BaseVar": "21,825,646",
"ECR before LimitedLiability": "415%",
"Economic Capital Ratio": "415%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "345,167",
"Assets, Noncurrent": "67,640",
"Cost of Revenues": "773,863",
"Intangible Assets": "0",
"Liabilities, Current": "53,615",
"Liabilities, Noncurrent": "12,316",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "26,569",
"Other Liabilities": "-3,132",
"Other Net Income": "15,033",
"Other Revenues": "885,400",
"Property, Plant and Equipment, Net": "137,554",
"Revenues Y+1": "846,647",
"Revenues Y+2": "872,065",
"Revenues Y+3": "881,075",
"Revenues Y+4": "884,268",
"Revenues Y+5": "885,400",
"Selling, General and Administrative Expense": "30,914"
},
"output_variables": {
"Liabilities": "62,799",
"Assets": "550,361",
"Expenses": "831,347",
"Revenues": "885,400",
"Stockholders Equity": "487,562",
"Net Income": "69,086",
"Comprehensive Net Income": "69,086",
"BaseVar": "24,226,178",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "264%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "372,644",
"Assets, Noncurrent": "71,438",
"Cost of Revenues": "872,919",
"Intangible Assets": "0",
"Liabilities, Current": "55,696",
"Liabilities, Noncurrent": "13,986",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "18,565",
"Other Liabilities": "-1,097",
"Other Net Income": "9,047",
"Other Revenues": "923,282",
"Property, Plant and Equipment, Net": "135,497",
"Revenues Y+1": "902,812",
"Revenues Y+2": "915,870",
"Revenues Y+3": "920,763",
"Revenues Y+4": "922,596",
"Revenues Y+5": "923,282",
"Selling, General and Administrative Expense": "23,390"
},
"output_variables": {
"Liabilities": "68,585",
"Assets": "579,579",
"Expenses": "914,874",
"Revenues": "923,282",
"Stockholders Equity": "510,994",
"Net Income": "17,456",
"Comprehensive Net Income": "17,456",
"BaseVar": "23,299,256",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "234%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "452,103",
"Assets, Noncurrent": "57,112",
"Cost of Revenues": "706,867",
"Intangible Assets": "0",
"Liabilities, Current": "67,857",
"Liabilities, Noncurrent": "10,946",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "22,918",
"Other Liabilities": "-1,598",
"Other Net Income": "13,307",
"Other Revenues": "838,917",
"Property, Plant and Equipment, Net": "155,587",
"Revenues Y+1": "842,470",
"Revenues Y+2": "840,132",
"Revenues Y+3": "839,309",
"Revenues Y+4": "839,019",
"Revenues Y+5": "838,917",
"Selling, General and Administrative Expense": "28,076"
},
"output_variables": {
"Liabilities": "77,205",
"Assets": "664,802",
"Expenses": "757,861",
"Revenues": "838,917",
"Stockholders Equity": "587,597",
"Net Income": "94,364",
"Comprehensive Net Income": "94,364",
"BaseVar": "18,709,099",
"ECR before LimitedLiability": "264%",
"Economic Capital Ratio": "274%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "435,819",
"Assets, Noncurrent": "73,506",
"Cost of Revenues": "461,470",
"Intangible Assets": "0",
"Liabilities, Current": "54,005",
"Liabilities, Noncurrent": "25,963",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "21,237",
"Other Liabilities": "-3,562",
"Other Net Income": "9,959",
"Other Revenues": "553,469",
"Property, Plant and Equipment, Net": "210,683",
"Revenues Y+1": "592,761",
"Revenues Y+2": "567,447",
"Revenues Y+3": "558,144",
"Revenues Y+4": "554,725",
"Revenues Y+5": "553,469",
"Selling, General and Administrative Expense": "27,611"
},
"output_variables": {
"Liabilities": "76,406",
"Assets": "720,008",
"Expenses": "510,319",
"Revenues": "553,469",
"Stockholders Equity": "643,602",
"Net Income": "53,109",
"Comprehensive Net Income": "53,109",
"BaseVar": "13,366,160",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "226%"
}
}
},
"top_rated": true,
"trend": -1.0,
"valuation": {
"past_accumulated_profits": 521317620.00000006,
"future_profits": 291279988.6605226,
"valuation_correction": 0.0,
"limited_liability_put_option": 87475178.22084494,
"fair_value": 900072786.8813677,
"market_value": 1119388366.3335876
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000744187.svg",
"value": 1.7577287529292456,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000744187.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000744187.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000744187.svg"
},
{
"company_id": "0000915913",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000915913.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000915913.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000915913.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000915913_256x256.png",
"name": "Albemarle CORP",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000915913.svg",
"report_text": "The relative strengths and weaknesses of Albemarle 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 Albemarle CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Albemarle CORP is the variable Assets, Noncurrent, reducing the Economic Capital Ratio by 1.7% points.
The company's Economic Capital Ratio, given in the ranking table, is 175%, being 45% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000915913_2026_Albemarle_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "3.91",
"Liabilities": "36.1",
"Stockholders Equity": "32.9",
"ECR before LimitedLiability": "35.9",
"Other Liabilities": "3.26",
"Liabilities, Noncurrent": "30.5",
"Property, Plant and Equipment, Net": "1.87",
"Assets": "1.90",
"Intangible Assets": "0.849",
"Other Assets": "1.15",
"Assets, Noncurrent": "-2.04",
"Assets, Current": "0.351",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "37.4",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "2.65",
"Liabilities": "43.0",
"Stockholders Equity": "47.2",
"ECR before LimitedLiability": "46.7",
"Liabilities, Noncurrent": "31.6",
"Liabilities, Current": "12.3",
"Property, Plant and Equipment, Net": "2.41",
"Assets": "3.69",
"Intangible Assets": "0.191",
"Other Assets": "1.19",
"Assets, Current": "1.54",
"Assets, Noncurrent": "-1.64",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "46.8",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "12.0",
"Liabilities": "38.0",
"Stockholders Equity": "46.0",
"ECR before LimitedLiability": "38.3",
"Liabilities, Noncurrent": "27.0",
"Other Liabilities": "1.68",
"Assets, Current": "2.27",
"Assets": "4.77",
"Property, Plant and Equipment, Net": "3.49",
"Assets, Noncurrent": "-1.74",
"Other Assets": "1.20",
"Intangible Assets": "-0.387",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "39.6",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2015": {
"Other Liabilities": "3.45",
"Liabilities": "12.2",
"Stockholders Equity": "60.6",
"ECR before LimitedLiability": "39.6",
"Liabilities, Current": "-10.6",
"Liabilities, Noncurrent": "18.0",
"Intangible Assets": "16.2",
"Assets": "24.7",
"Property, Plant and Equipment, Net": "2.58",
"Other Assets": "1.22",
"Assets, Current": "0.0881",
"Assets, Noncurrent": "-0.642",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "39.6",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "18.9",
"Liabilities": "18.1",
"Stockholders Equity": "71.0",
"ECR before LimitedLiability": "49.7",
"Other Liabilities": "1.88",
"Liabilities, Current": "-2.85",
"Assets, Current": "6.81",
"Assets": "25.3",
"Other Assets": "1.04",
"Intangible Assets": "4.29",
"Property, Plant and Equipment, Net": "3.53",
"Assets, Noncurrent": "-0.461",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "47.9",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "-4.09",
"Liabilities": "25.4",
"Stockholders Equity": "58.3",
"ECR before LimitedLiability": "45.9",
"Other Liabilities": "4.01",
"Liabilities, Noncurrent": "25.3",
"Other Assets": "1.94",
"Assets": "15.1",
"Intangible Assets": "4.34",
"Assets, Noncurrent": "-1.26",
"Property, Plant and Equipment, Net": "3.55",
"Assets, Current": "2.60",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "44.2",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-7.19",
"Liabilities": "24.8",
"Stockholders Equity": "50.2",
"ECR before LimitedLiability": "43.4",
"Liabilities, Noncurrent": "27.9",
"Other Liabilities": "3.11",
"Assets, Noncurrent": "-1.25",
"Assets": "11.5",
"Intangible Assets": "3.09",
"Property, Plant and Equipment, Net": "5.44",
"Other Assets": "1.63",
"Assets, Current": "0.618",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "44.0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "23.1",
"Liabilities": "18.5",
"Stockholders Equity": "52.5",
"ECR before LimitedLiability": "42.1",
"Other Liabilities": "1.51",
"Liabilities, Current": "-7.22",
"Property, Plant and Equipment, Net": "9.86",
"Assets": "14.3",
"Intangible Assets": "1.59",
"Assets, Noncurrent": "-1.12",
"Other Assets": "0.855",
"Assets, Current": "0.957",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "43.0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "19.0",
"Liabilities": "7.33",
"Stockholders Equity": "53.0",
"ECR before LimitedLiability": "35.7",
"Liabilities, Current": "-14.9",
"Other Liabilities": "0.820",
"Assets, Noncurrent": "-1.25",
"Assets": "22.4",
"Other Assets": "1.83",
"Property, Plant and Equipment, Net": "13.6",
"Assets, Current": "0.700",
"Intangible Assets": "2.56",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "36.5",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "-7.30",
"Liabilities": "12.0",
"Stockholders Equity": "45.2",
"ECR before LimitedLiability": "36.5",
"Other Liabilities": "3.14",
"Liabilities, Noncurrent": "15.5",
"Assets, Noncurrent": "-2.47",
"Assets": "15.1",
"Assets, Current": "-1.43",
"Other Assets": "2.52",
"Property, Plant and Equipment, Net": "15.4",
"Intangible Assets": "1.81",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "37.8",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-4.83",
"Liabilities": "20.4",
"Stockholders Equity": "36.2",
"ECR before LimitedLiability": "34.1",
"Other Liabilities": "7.25",
"Liabilities, Noncurrent": "18.1",
"Other Assets": "2.43",
"Assets": "7.96",
"Intangible Assets": "-0.661",
"Assets, Noncurrent": "-2.94",
"Assets, Current": "0.632",
"Property, Plant and Equipment, Net": "9.66",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "35.2",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.79",
"Liabilities": "29.8",
"Stockholders Equity": "25.2",
"ECR before LimitedLiability": "34.5",
"Liabilities, Current": "-1.61",
"Liabilities, Noncurrent": "29.6",
"Assets, Noncurrent": "-2.90",
"Assets": "1.40",
"Intangible Assets": "-2.82",
"Assets, Current": "-2.59",
"Property, Plant and Equipment, Net": "10.3",
"Other Assets": "2.71",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "33.8",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "24.7",
"Liabilities": "28.8",
"Stockholders Equity": "57.5",
"ECR before LimitedLiability": "51.3",
"Other Liabilities": "1.35",
"Liabilities, Current": "3.81",
"Assets, Current": "0.399",
"Assets": "11.0",
"Intangible Assets": "-0.851",
"Other Assets": "2.06",
"Property, Plant and Equipment, Net": "11.9",
"Assets, Noncurrent": "-1.65",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "49.4",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "21.2",
"Liabilities": "33.4",
"Stockholders Equity": "48.5",
"ECR before LimitedLiability": "46.2",
"Liabilities, Current": "12.5",
"Other Liabilities": "2.26",
"Assets, Current": "0.364",
"Assets": "6.21",
"Property, Plant and Equipment, Net": "9.69",
"Intangible Assets": "-0.545",
"Other Assets": "0.174",
"Assets, Noncurrent": "-1.66",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "45.5",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000915913_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,355,620",
"Assets, Noncurrent": "116,871",
"Cost of Revenues": "0",
"Intangible Assets": "403,426",
"Liabilities, Current": "401,178",
"Liabilities, Noncurrent": "0",
"Other Assets": "198,427",
"Other Compr. Net Income": "0",
"Other Expenses": "2,059,534",
"Other Liabilities": "0",
"Other Net Income": "44,111",
"Other Revenues": "2,869,005",
"Property, Plant and Equipment, Net": "1,129,480",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "389,219"
},
"output_variables": {
"Liabilities": "401,178",
"Assets": "3,203,824",
"Expenses": "2,448,753",
"Revenues": "2,869,005",
"Stockholders Equity": "2,802,646",
"Net Income": "464,363",
"Comprehensive Net Income": "464,363",
"BaseVar": "137,203,233",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "173%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,407,313",
"Assets, Noncurrent": "154,836",
"Cost of Revenues": "0",
"Intangible Assets": "371,430",
"Liabilities, Current": "385,009",
"Liabilities, Noncurrent": "0",
"Other Assets": "207,141",
"Other Compr. Net Income": "6,344",
"Other Expenses": "2,062,443",
"Other Liabilities": "0",
"Other Net Income": "39,296",
"Other Revenues": "2,745,420",
"Property, Plant and Equipment, Net": "1,296,571",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "392,146"
},
"output_variables": {
"Liabilities": "385,009",
"Assets": "3,437,291",
"Expenses": "2,454,589",
"Revenues": "2,745,420",
"Stockholders Equity": "3,052,282",
"Net Income": "330,127",
"Comprehensive Net Income": "336,471",
"BaseVar": "154,400,947",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "175%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,482,915",
"Assets, Noncurrent": "160,229",
"Cost of Revenues": "0",
"Intangible Assets": "372,406",
"Liabilities, Current": "436,363",
"Liabilities, Noncurrent": "0",
"Other Assets": "212,178",
"Other Compr. Net Income": "4,318",
"Other Expenses": "1,956,253",
"Other Liabilities": "0",
"Other Net Income": "24,806",
"Other Revenues": "2,616,416",
"Property, Plant and Equipment, Net": "1,357,069",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "245,135"
},
"output_variables": {
"Liabilities": "436,363",
"Assets": "3,584,797",
"Expenses": "2,201,388",
"Revenues": "2,616,416",
"Stockholders Equity": "3,148,434",
"Net Income": "439,834",
"Comprehensive Net Income": "444,152",
"BaseVar": "85,578,304",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "173%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,831,003",
"Assets, Noncurrent": "216,998",
"Cost of Revenues": "0",
"Intangible Assets": "4,626,858",
"Liabilities, Current": "1,616,685",
"Liabilities, Noncurrent": "0",
"Other Assets": "455,417",
"Other Compr. Net Income": "-296,597",
"Other Expenses": "2,756,674",
"Other Liabilities": "0",
"Other Net Income": "76,115",
"Other Revenues": "3,610,599",
"Property, Plant and Equipment, Net": "2,484,738",
"Revenues Y+1": "3,608,930",
"Revenues Y+2": "3,610,667",
"Revenues Y+3": "3,610,596",
"Revenues Y+4": "3,610,599",
"Revenues Y+5": "3,610,599",
"Selling, General and Administrative Expense": "616,669"
},
"output_variables": {
"Liabilities": "1,616,685",
"Assets": "9,615,014",
"Expenses": "3,373,342",
"Revenues": "3,610,599",
"Stockholders Equity": "7,998,329",
"Net Income": "313,371",
"Comprehensive Net Income": "16,774",
"BaseVar": "169,826,854",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "179%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,306,618",
"Assets, Noncurrent": "142,320",
"Cost of Revenues": "0",
"Intangible Assets": "1,894,596",
"Liabilities, Current": "1,140,103",
"Liabilities, Noncurrent": "0",
"Other Assets": "457,533",
"Other Compr. Net Income": "-308,050",
"Other Expenses": "2,023,863",
"Other Liabilities": "0",
"Other Net Income": "1,941,494",
"Other Revenues": "2,800,037",
"Property, Plant and Equipment, Net": "2,360,140",
"Revenues Y+1": "2,817,750",
"Revenues Y+2": "2,797,472",
"Revenues Y+3": "2,800,398",
"Revenues Y+4": "2,799,976",
"Revenues Y+5": "2,800,037",
"Selling, General and Administrative Expense": "484,661"
},
"output_variables": {
"Liabilities": "1,140,103",
"Assets": "8,161,207",
"Expenses": "2,508,524",
"Revenues": "2,800,037",
"Stockholders Equity": "7,021,104",
"Net Income": "2,233,007",
"Comprehensive Net Income": "1,924,957",
"BaseVar": "156,419,829",
"ECR before LimitedLiability": "364%",
"Economic Capital Ratio": "366%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,477,563",
"Assets, Noncurrent": "74,164",
"Cost of Revenues": "0",
"Intangible Assets": "2,031,858",
"Liabilities, Current": "1,200,925",
"Liabilities, Noncurrent": "0",
"Other Assets": "673,877",
"Other Compr. Net Income": "104,840",
"Other Expenses": "2,409,946",
"Other Liabilities": "0",
"Other Net Income": "276,561",
"Other Revenues": "3,015,080",
"Property, Plant and Equipment, Net": "2,493,310",
"Revenues Y+1": "3,005,509",
"Revenues Y+2": "3,016,700",
"Revenues Y+3": "3,014,816",
"Revenues Y+4": "3,015,133",
"Revenues Y+5": "3,015,080",
"Selling, General and Administrative Expense": "512,135"
},
"output_variables": {
"Liabilities": "1,200,925",
"Assets": "7,750,772",
"Expenses": "2,922,082",
"Revenues": "3,015,080",
"Stockholders Equity": "6,549,847",
"Net Income": "369,559",
"Comprehensive Net Income": "474,398",
"BaseVar": "136,112,556",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "209%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,998,421",
"Assets, Noncurrent": "80,135",
"Cost of Revenues": "2,157,694",
"Intangible Assets": "1,953,312",
"Liabilities, Current": "1,183,173",
"Liabilities, Noncurrent": "0",
"Other Assets": "528,722",
"Other Compr. Net Income": "-75,697",
"Other Expenses": "891,005",
"Other Liabilities": "0",
"Other Net Income": "152,959",
"Other Revenues": "3,334,426",
"Property, Plant and Equipment, Net": "3,021,084",
"Revenues Y+1": "3,328,174",
"Revenues Y+2": "3,335,395",
"Revenues Y+3": "3,334,280",
"Revenues Y+4": "3,334,453",
"Revenues Y+5": "3,334,426",
"Selling, General and Administrative Expense": "517,142"
},
"output_variables": {
"Liabilities": "1,183,173",
"Assets": "7,581,674",
"Expenses": "3,565,841",
"Revenues": "3,334,426",
"Stockholders Equity": "6,398,501",
"Net Income": "-78,456",
"Comprehensive Net Income": "-154,153",
"BaseVar": "130,335,141",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "183%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,225,109",
"Assets, Noncurrent": "213,061",
"Cost of Revenues": "2,346,903",
"Intangible Assets": "1,933,407",
"Liabilities, Current": "1,408,996",
"Liabilities, Noncurrent": "0",
"Other Assets": "579,813",
"Other Compr. Net Income": "-130,848",
"Other Expenses": "154,798",
"Other Liabilities": "0",
"Other Net Income": "157,597",
"Other Revenues": "3,561,958",
"Property, Plant and Equipment, Net": "4,909,473",
"Revenues Y+1": "3,557,926",
"Revenues Y+2": "3,562,553",
"Revenues Y+3": "3,561,873",
"Revenues Y+4": "3,561,973",
"Revenues Y+5": "3,561,958",
"Selling, General and Administrative Expense": "579,204"
},
"output_variables": {
"Liabilities": "1,408,996",
"Assets": "9,860,863",
"Expenses": "3,080,906",
"Revenues": "3,561,958",
"Stockholders Equity": "8,451,867",
"Net Income": "638,650",
"Comprehensive Net Income": "507,801",
"BaseVar": "191,960,448",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "206%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,206,184",
"Assets, Noncurrent": "219,268",
"Cost of Revenues": "2,118,550",
"Intangible Assets": "2,014,625",
"Liabilities, Current": "1,801,849",
"Liabilities, Noncurrent": "0",
"Other Assets": "656,244",
"Other Compr. Net Income": "-31,054",
"Other Expenses": "130,727",
"Other Liabilities": "0",
"Other Net Income": "75,103",
"Other Revenues": "3,190,914",
"Property, Plant and Equipment, Net": "5,354,625",
"Revenues Y+1": "3,200,554",
"Revenues Y+2": "3,189,408",
"Revenues Y+3": "3,191,142",
"Revenues Y+4": "3,190,872",
"Revenues Y+5": "3,190,914",
"Selling, General and Administrative Expense": "507,323"
},
"output_variables": {
"Liabilities": "1,801,849",
"Assets": "10,450,946",
"Expenses": "2,756,600",
"Revenues": "3,190,914",
"Stockholders Equity": "8,649,097",
"Net Income": "509,416",
"Comprehensive Net Income": "478,362",
"BaseVar": "331,592,576",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "198%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,007,981",
"Assets, Noncurrent": "252,239",
"Cost of Revenues": "2,343,376",
"Intangible Assets": "1,906,574",
"Liabilities, Current": "1,874,335",
"Liabilities, Noncurrent": "0",
"Other Assets": "897,708",
"Other Compr. Net Income": "-103,719",
"Other Expenses": "97,291",
"Other Liabilities": "0",
"Other Net Income": "-94,874",
"Other Revenues": "3,300,350",
"Property, Plant and Equipment, Net": "5,909,616",
"Revenues Y+1": "3,295,908",
"Revenues Y+2": "3,301,068",
"Revenues Y+3": "3,300,237",
"Revenues Y+4": "3,300,371",
"Revenues Y+5": "3,300,350",
"Selling, General and Administrative Expense": "494,376"
},
"output_variables": {
"Liabilities": "1,874,335",
"Assets": "10,974,118",
"Expenses": "2,935,043",
"Revenues": "3,300,350",
"Stockholders Equity": "9,099,783",
"Net Income": "270,433",
"Comprehensive Net Income": "166,714",
"BaseVar": "225,267,258",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "178%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "5,186,917",
"Assets, Noncurrent": "250,558",
"Cost of Revenues": "4,563,161",
"Intangible Assets": "1,905,497",
"Liabilities, Current": "2,741,015",
"Liabilities, Noncurrent": "518,377",
"Other Assets": "1,150,553",
"Other Compr. Net Income": "-257,708",
"Other Expenses": "439,665",
"Other Liabilities": "-518,377",
"Other Net Income": "-209,493",
"Other Revenues": "7,000,451",
"Property, Plant and Equipment, Net": "6,962,997",
"Revenues Y+1": "6,972,630",
"Revenues Y+2": "7,002,874",
"Revenues Y+3": "7,000,242",
"Revenues Y+4": "7,000,471",
"Revenues Y+5": "7,000,451",
"Selling, General and Administrative Expense": "578,640"
},
"output_variables": {
"Liabilities": "2,741,015",
"Assets": "15,456,522",
"Expenses": "5,581,467",
"Revenues": "7,000,451",
"Stockholders Equity": "12,715,507",
"Net Income": "1,209,491",
"Comprehensive Net Income": "951,784",
"BaseVar": "189,335,208",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "203%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "5,216,919",
"Assets, Noncurrent": "297,087",
"Cost of Revenues": "29,187,035",
"Intangible Assets": "1,891,587",
"Liabilities, Current": "3,560,462",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,369,855",
"Other Compr. Net Income": "-126,998",
"Other Expenses": "540,718",
"Other Liabilities": "0",
"Other Net Income": "3,375,370",
"Other Revenues": "10,633,962",
"Property, Plant and Equipment, Net": "9,495,204",
"Revenues Y+1": "10,323,343",
"Revenues Y+2": "10,540,414",
"Revenues Y+3": "10,607,143",
"Revenues Y+4": "10,627,656",
"Revenues Y+5": "10,633,962",
"Selling, General and Administrative Expense": "970,993"
},
"output_variables": {
"Liabilities": "3,560,462",
"Assets": "18,270,652",
"Expenses": "30,698,746",
"Revenues": "10,633,962",
"Stockholders Equity": "14,710,190",
"Net Income": "-16,689,414",
"Comprehensive Net Income": "-16,816,412",
"BaseVar": "568,565,752",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "178%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "3,842,262",
"Assets, Noncurrent": "504,711",
"Cost of Revenues": "5,762,266",
"Intangible Assets": "1,813,467",
"Liabilities, Current": "1,966,464",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,117,739",
"Other Compr. Net Income": "-200,100",
"Other Expenses": "1,244,042",
"Other Liabilities": "0",
"Other Net Income": "1,079,114",
"Other Revenues": "5,568,450",
"Property, Plant and Equipment, Net": "9,331,470",
"Revenues Y+1": "5,577,453",
"Revenues Y+2": "5,568,025",
"Revenues Y+3": "5,568,470",
"Revenues Y+4": "5,568,449",
"Revenues Y+5": "5,568,450",
"Selling, General and Administrative Expense": "773,156"
},
"output_variables": {
"Liabilities": "1,966,464",
"Assets": "16,609,649",
"Expenses": "7,779,463",
"Revenues": "5,568,450",
"Stockholders Equity": "14,643,185",
"Net Income": "-1,131,900",
"Comprehensive Net Income": "-1,331,999",
"BaseVar": "175,884,037",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "184%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "4,008,139",
"Assets, Noncurrent": "647,185",
"Cost of Revenues": "4,512,875",
"Intangible Assets": "1,713,890",
"Liabilities, Current": "1,798,044",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,392,586",
"Other Compr. Net Income": "109,429",
"Other Expenses": "910,349",
"Other Liabilities": "0",
"Other Net Income": "241,505",
"Other Revenues": "5,145,128",
"Property, Plant and Equipment, Net": "8,612,411",
"Revenues Y+1": "5,145,153",
"Revenues Y+2": "5,145,128",
"Revenues Y+3": "5,145,128",
"Revenues Y+4": "5,145,128",
"Revenues Y+5": "5,145,128",
"Selling, General and Administrative Expense": "618,751"
},
"output_variables": {
"Liabilities": "1,798,044",
"Assets": "16,374,211",
"Expenses": "6,041,975",
"Revenues": "5,145,128",
"Stockholders Equity": "14,576,167",
"Net Income": "-655,342",
"Comprehensive Net Income": "-545,913",
"BaseVar": "148,434,398",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "185%"
}
}
},
"top_rated": true,
"trend": -1.0,
"valuation": {
"past_accumulated_profits": 11806695270.0,
"future_profits": 1421795718.2923646,
"valuation_correction": 0.0,
"limited_liability_put_option": 3621307142.1148844,
"fair_value": 16849798130.40725,
"market_value": 17021622395.205688
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000915913.svg",
"value": 1.7513200880537472,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000915913.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000915913.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000915913.svg"
},
{
"company_id": "0000790051",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000790051.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000790051.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000790051.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000790051_256x256.png",
"name": "Carlisle Companies INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000790051.svg",
"report_text": "The relative strengths and weaknesses of Carlisle Companies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Carlisle Companies INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 72% points.The greatest weakness of Carlisle Companies INC is the variable Assets, reducing the Economic Capital Ratio by 7.2% points.
The company's Economic Capital Ratio, given in the ranking table, is 174%, being 44% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000790051_2026_Carlisle_Companies_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-1.94",
"Liabilities": "-8.03",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "-17.2",
"Other Liabilities": "2.60",
"Liabilities, Noncurrent": "-8.77",
"Property, Plant and Equipment, Net": "-7.55",
"Assets": "-5.23",
"Intangible Assets": "25.0",
"Other Assets": "-0.326",
"Assets, Noncurrent": "-8.43",
"Assets, Current": "-5.38",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-15.7",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "2.36",
"Liabilities": "7.72",
"Stockholders Equity": "-3.48",
"ECR before LimitedLiability": "-4.16",
"Liabilities, Noncurrent": "-7.59",
"Liabilities, Current": "12.4",
"Property, Plant and Equipment, Net": "-8.15",
"Assets": "-5.60",
"Intangible Assets": "24.7",
"Other Assets": "-0.132",
"Assets, Current": "-4.91",
"Assets, Noncurrent": "-8.29",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-4.08",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "14.7",
"Liabilities": "4.23",
"Stockholders Equity": "5.38",
"ECR before LimitedLiability": "-4.88",
"Liabilities, Noncurrent": "-13.2",
"Other Liabilities": "1.43",
"Assets, Current": "3.35",
"Assets": "1.37",
"Property, Plant and Equipment, Net": "-6.33",
"Assets, Noncurrent": "-7.18",
"Other Assets": "-0.247",
"Intangible Assets": "17.4",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-3.67",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "-7.54",
"Liabilities": "5.84",
"Stockholders Equity": "7.06",
"ECR before LimitedLiability": "2.34",
"Other Liabilities": "4.96",
"Liabilities, Current": "8.04",
"Other Assets": "-0.176",
"Assets": "1.64",
"Assets, Noncurrent": "-4.35",
"Property, Plant and Equipment, Net": "-8.52",
"Assets, Current": "2.97",
"Intangible Assets": "17.5",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "3.95",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "5.78",
"Liabilities": "15.9",
"Stockholders Equity": "6.15",
"ECR before LimitedLiability": "6.93",
"Liabilities, Current": "8.60",
"Liabilities, Noncurrent": "1.96",
"Intangible Assets": "22.4",
"Assets": "-3.13",
"Property, Plant and Equipment, Net": "-9.14",
"Other Assets": "-0.331",
"Assets, Current": "-3.41",
"Assets, Noncurrent": "-4.41",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "6.96",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "9.66",
"Liabilities": "33.6",
"Stockholders Equity": "11.5",
"ECR before LimitedLiability": "16.0",
"Other Liabilities": "3.71",
"Liabilities, Current": "22.2",
"Assets, Current": "-4.56",
"Assets": "-7.07",
"Other Assets": "-1.51",
"Intangible Assets": "19.3",
"Property, Plant and Equipment, Net": "-9.57",
"Assets, Noncurrent": "-4.06",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "14.2",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "11.8",
"Liabilities": "8.23",
"Stockholders Equity": "-1.56",
"ECR before LimitedLiability": "-2.40",
"Other Liabilities": "5.03",
"Liabilities, Noncurrent": "-9.22",
"Other Assets": "-1.45",
"Assets": "-5.11",
"Intangible Assets": "26.8",
"Assets, Noncurrent": "-5.68",
"Property, Plant and Equipment, Net": "-10.2",
"Assets, Current": "-5.07",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-4.15",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "10.8",
"Liabilities": "12.5",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-2.77",
"Liabilities, Noncurrent": "-2.35",
"Other Liabilities": "4.13",
"Assets, Noncurrent": "-5.96",
"Assets": "-12.6",
"Intangible Assets": "12.3",
"Property, Plant and Equipment, Net": "-12.3",
"Other Assets": "-0.879",
"Assets, Current": "-3.25",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-2.18",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "1.59",
"Liabilities": "11.8",
"Stockholders Equity": "-25.3",
"ECR before LimitedLiability": "-7.72",
"Other Liabilities": "2.44",
"Liabilities, Current": "8.00",
"Property, Plant and Equipment, Net": "-14.4",
"Assets": "-18.5",
"Intangible Assets": "14.6",
"Assets, Noncurrent": "-7.80",
"Other Assets": "-3.06",
"Assets, Current": "-6.39",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-6.82",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-15.4",
"Liabilities": "-3.26",
"Stockholders Equity": "-23.8",
"ECR before LimitedLiability": "-14.7",
"Liabilities, Current": "9.75",
"Other Liabilities": "1.38",
"Assets, Noncurrent": "-8.22",
"Assets": "-13.6",
"Other Assets": "0.167",
"Property, Plant and Equipment, Net": "-13.3",
"Assets, Current": "-4.35",
"Intangible Assets": "16.1",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-13.9",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "10.1",
"Liabilities": "-11.8",
"Stockholders Equity": "-32.1",
"ECR before LimitedLiability": "-21.6",
"Other Liabilities": "4.31",
"Liabilities, Noncurrent": "-28.7",
"Assets, Noncurrent": "-13.3",
"Assets": "-16.2",
"Assets, Current": "-11.5",
"Other Assets": "0.721",
"Property, Plant and Equipment, Net": "-12.5",
"Intangible Assets": "31.7",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-20.2",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "13.0",
"Liabilities": "2.41",
"Stockholders Equity": "-32.9",
"ECR before LimitedLiability": "-17.0",
"Other Liabilities": "2.93",
"Liabilities, Noncurrent": "-14.8",
"Other Assets": "0.890",
"Assets": "-20.5",
"Intangible Assets": "22.5",
"Assets, Noncurrent": "-12.3",
"Assets, Current": "-14.1",
"Property, Plant and Equipment, Net": "-12.0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-15.9",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.38",
"Liabilities": "-13.6",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "-13.0",
"Liabilities, Current": "2.21",
"Liabilities, Noncurrent": "-17.6",
"Assets, Noncurrent": "-6.68",
"Assets": "-2.09",
"Intangible Assets": "10.2",
"Assets, Current": "6.86",
"Property, Plant and Equipment, Net": "-9.45",
"Other Assets": "0.676",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-13.7",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-16.3",
"Liabilities": "3.53",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "-8.90",
"Other Liabilities": "1.66",
"Liabilities, Current": "16.4",
"Assets, Current": "-4.82",
"Assets": "-12.5",
"Intangible Assets": "15.9",
"Other Assets": "3.31",
"Property, Plant and Equipment, Net": "-11.8",
"Assets, Noncurrent": "-10.6",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-10.8",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "39.6",
"Liabilities": "71.6",
"Stockholders Equity": "3.93",
"ECR before LimitedLiability": "44.9",
"Liabilities, Current": "37.7",
"Other Liabilities": "4.50",
"Assets, Current": "-1.80",
"Assets": "-7.18",
"Property, Plant and Equipment, Net": "-3.87",
"Intangible Assets": "4.88",
"Other Assets": "-2.73",
"Assets, Noncurrent": "-3.97",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "44.2",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000790051_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,214,100",
"Assets, Noncurrent": "19,000",
"Cost of Revenues": "2,547,400",
"Intangible Assets": "1,324,400",
"Liabilities, Current": "613,500",
"Liabilities, Noncurrent": "1,024,300",
"Other Assets": "20,100",
"Other Compr. Net Income": "-6,900",
"Other Expenses": "68,700",
"Other Liabilities": "0",
"Other Net Income": "-22,800",
"Other Revenues": "3,224,500",
"Property, Plant and Equipment, Net": "560,300",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "405,300"
},
"output_variables": {
"Liabilities": "1,637,800",
"Assets": "3,137,900",
"Expenses": "3,021,400",
"Revenues": "3,224,500",
"Stockholders Equity": "1,500,100",
"Net Income": "180,300",
"Comprehensive Net Income": "173,400",
"BaseVar": "160,862,597",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "119%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,205,300",
"Assets, Noncurrent": "38,600",
"Cost of Revenues": "2,731,700",
"Intangible Assets": "1,576,300",
"Liabilities, Current": "470,600",
"Liabilities, Noncurrent": "1,198,600",
"Other Assets": "0",
"Other Compr. Net Income": "9,500",
"Other Expenses": "144,200",
"Other Liabilities": "0",
"Other Net Income": "-22,600",
"Other Revenues": "3,629,400",
"Property, Plant and Equipment, Net": "637,100",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "460,700"
},
"output_variables": {
"Liabilities": "1,669,200",
"Assets": "3,457,300",
"Expenses": "3,336,600",
"Revenues": "3,629,400",
"Stockholders Equity": "1,788,100",
"Net Income": "270,200",
"Comprehensive Net Income": "279,700",
"BaseVar": "205,996,390",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "124%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,535,000",
"Assets, Noncurrent": "22,000",
"Cost of Revenues": "2,197,400",
"Intangible Assets": "1,438,500",
"Liabilities, Current": "376,400",
"Liabilities, Noncurrent": "1,130,500",
"Other Assets": "300",
"Other Compr. Net Income": "4,000",
"Other Expenses": "97,800",
"Other Liabilities": "0",
"Other Net Income": "-55,100",
"Other Revenues": "2,943,000",
"Property, Plant and Equipment, Net": "497,200",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "383,000"
},
"output_variables": {
"Liabilities": "1,506,900",
"Assets": "3,493,000",
"Expenses": "2,678,200",
"Revenues": "2,943,000",
"Stockholders Equity": "1,986,100",
"Net Income": "209,700",
"Comprehensive Net Income": "213,700",
"BaseVar": "100,436,157",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "130%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,611,500",
"Assets, Noncurrent": "23,700",
"Cost of Revenues": "2,392,258",
"Intangible Assets": "1,576,200",
"Liabilities, Current": "392,200",
"Liabilities, Noncurrent": "1,161,500",
"Other Assets": "0",
"Other Compr. Net Income": "-28,904",
"Other Expenses": "125,386",
"Other Liabilities": "0",
"Other Net Income": "-39,338",
"Other Revenues": "3,225,748",
"Property, Plant and Equipment, Net": "547,300",
"Revenues Y+1": "3,224,075",
"Revenues Y+2": "3,225,619",
"Revenues Y+3": "3,225,738",
"Revenues Y+4": "3,225,747",
"Revenues Y+5": "3,225,748",
"Selling, General and Administrative Expense": "415,795"
},
"output_variables": {
"Liabilities": "1,553,700",
"Assets": "3,758,700",
"Expenses": "2,933,439",
"Revenues": "3,225,748",
"Stockholders Equity": "2,205,000",
"Net Income": "252,970",
"Comprehensive Net Income": "224,067",
"BaseVar": "143,548,260",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "167%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,319,500",
"Assets, Noncurrent": "26,600",
"Cost of Revenues": "2,543,457",
"Intangible Assets": "2,022,200",
"Liabilities, Current": "605,900",
"Liabilities, Noncurrent": "1,000,800",
"Other Assets": "0",
"Other Compr. Net Income": "-25,845",
"Other Expenses": "150,427",
"Other Liabilities": "0",
"Other Net Income": "-33,131",
"Other Revenues": "3,574,474",
"Property, Plant and Equipment, Net": "585,800",
"Revenues Y+1": "3,571,834",
"Revenues Y+2": "3,574,252",
"Revenues Y+3": "3,574,456",
"Revenues Y+4": "3,574,473",
"Revenues Y+5": "3,574,474",
"Selling, General and Administrative Expense": "515,663"
},
"output_variables": {
"Liabilities": "1,606,700",
"Assets": "3,954,100",
"Expenses": "3,209,547",
"Revenues": "3,574,474",
"Stockholders Equity": "2,347,400",
"Net Income": "331,796",
"Comprehensive Net Income": "305,952",
"BaseVar": "155,525,863",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "177%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,355,200",
"Assets, Noncurrent": "25,000",
"Cost of Revenues": "2,517,269",
"Intangible Assets": "1,953,400",
"Liabilities, Current": "513,500",
"Liabilities, Noncurrent": "985,400",
"Other Assets": "0",
"Other Compr. Net Income": "-33,808",
"Other Expenses": "380,355",
"Other Liabilities": "0",
"Other Net Income": "-28,288",
"Other Revenues": "3,688,085",
"Property, Plant and Equipment, Net": "632,200",
"Revenues Y+1": "3,686,974",
"Revenues Y+2": "3,687,988",
"Revenues Y+3": "3,688,076",
"Revenues Y+4": "3,688,084",
"Revenues Y+5": "3,688,085",
"Selling, General and Administrative Expense": "592,331"
},
"output_variables": {
"Liabilities": "1,498,900",
"Assets": "3,965,800",
"Expenses": "3,489,955",
"Revenues": "3,688,085",
"Stockholders Equity": "2,466,900",
"Net Income": "169,841",
"Comprehensive Net Income": "136,034",
"BaseVar": "148,116,609",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "169%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,644,600",
"Assets, Noncurrent": "38,100",
"Cost of Revenues": "2,960,514",
"Intangible Assets": "2,836,200",
"Liabilities, Current": "658,600",
"Liabilities, Noncurrent": "2,112,900",
"Other Assets": "0",
"Other Compr. Net Income": "8,951",
"Other Expenses": "196,028",
"Other Liabilities": "0",
"Other Net Income": "-32,415",
"Other Revenues": "4,132,045",
"Property, Plant and Equipment, Net": "780,900",
"Revenues Y+1": "4,128,156",
"Revenues Y+2": "4,131,687",
"Revenues Y+3": "4,132,013",
"Revenues Y+4": "4,132,043",
"Revenues Y+5": "4,132,045",
"Selling, General and Administrative Expense": "656,624"
},
"output_variables": {
"Liabilities": "2,771,500",
"Assets": "5,299,800",
"Expenses": "3,813,166",
"Revenues": "4,132,045",
"Stockholders Equity": "2,528,300",
"Net Income": "286,465",
"Comprehensive Net Income": "295,416",
"BaseVar": "170,422,675",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "151%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,056,700",
"Assets, Noncurrent": "22,900",
"Cost of Revenues": "3,329,128",
"Intangible Assets": "2,409,500",
"Liabilities, Current": "595,600",
"Liabilities, Noncurrent": "2,056,200",
"Other Assets": "0",
"Other Compr. Net Income": "13,140",
"Other Expenses": "90,850",
"Other Liabilities": "0",
"Other Net Income": "-33,067",
"Other Revenues": "4,525,237",
"Property, Plant and Equipment, Net": "760,100",
"Revenues Y+1": "4,520,433",
"Revenues Y+2": "4,524,733",
"Revenues Y+3": "4,525,185",
"Revenues Y+4": "4,525,232",
"Revenues Y+5": "4,525,237",
"Selling, General and Administrative Expense": "687,897"
},
"output_variables": {
"Liabilities": "2,651,800",
"Assets": "5,249,200",
"Expenses": "4,107,875",
"Revenues": "4,525,237",
"Stockholders Equity": "2,597,400",
"Net Income": "384,295",
"Comprehensive Net Income": "397,435",
"BaseVar": "157,295,373",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "163%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,752,000",
"Assets, Noncurrent": "103,600",
"Cost of Revenues": "3,449,835",
"Intangible Assets": "2,856,900",
"Liabilities, Current": "899,000",
"Liabilities, Noncurrent": "1,954,200",
"Other Assets": "0",
"Other Compr. Net Income": "-14,813",
"Other Expenses": "113,670",
"Other Liabilities": "0",
"Other Net Income": "203,235",
"Other Revenues": "4,854,702",
"Property, Plant and Equipment, Net": "783,500",
"Revenues Y+1": "4,849,751",
"Revenues Y+2": "4,854,134",
"Revenues Y+3": "4,854,638",
"Revenues Y+4": "4,854,695",
"Revenues Y+5": "4,854,702",
"Selling, General and Administrative Expense": "738,243"
},
"output_variables": {
"Liabilities": "2,853,200",
"Assets": "5,496,000",
"Expenses": "4,301,748",
"Revenues": "4,854,702",
"Stockholders Equity": "2,642,800",
"Net Income": "756,189",
"Comprehensive Net Income": "741,376",
"BaseVar": "256,177,243",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "194%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,209,300",
"Assets, Noncurrent": "110,000",
"Cost of Revenues": "3,038,195",
"Intangible Assets": "2,773,000",
"Liabilities, Current": "646,200",
"Liabilities, Noncurrent": "2,682,500",
"Other Assets": "0",
"Other Compr. Net Income": "16,026",
"Other Expenses": "87,788",
"Other Liabilities": "0",
"Other Net Income": "-76,713",
"Other Revenues": "4,183,891",
"Property, Plant and Equipment, Net": "774,100",
"Revenues Y+1": "4,189,879",
"Revenues Y+2": "4,184,475",
"Revenues Y+3": "4,183,948",
"Revenues Y+4": "4,183,896",
"Revenues Y+5": "4,183,891",
"Selling, General and Administrative Expense": "689,914"
},
"output_variables": {
"Liabilities": "3,328,700",
"Assets": "5,866,400",
"Expenses": "3,815,898",
"Revenues": "4,183,891",
"Stockholders Equity": "2,537,700",
"Net Income": "291,281",
"Comprehensive Net Income": "307,307",
"BaseVar": "439,679,701",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "146%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,150,900",
"Assets, Noncurrent": "128,300",
"Cost of Revenues": "3,512,614",
"Intangible Assets": "4,207,700",
"Liabilities, Current": "1,169,500",
"Liabilities, Noncurrent": "3,447,800",
"Other Assets": "0",
"Other Compr. Net Income": "6,207",
"Other Expenses": "91,054",
"Other Liabilities": "0",
"Other Net Income": "-61,708",
"Other Revenues": "4,851,763",
"Property, Plant and Equipment, Net": "759,900",
"Revenues Y+1": "4,848,929",
"Revenues Y+2": "4,851,569",
"Revenues Y+3": "4,851,750",
"Revenues Y+4": "4,851,762",
"Revenues Y+5": "4,851,763",
"Selling, General and Administrative Expense": "757,856"
},
"output_variables": {
"Liabilities": "4,617,300",
"Assets": "7,246,800",
"Expenses": "4,361,524",
"Revenues": "4,851,763",
"Stockholders Equity": "2,629,500",
"Net Income": "428,530",
"Comprehensive Net Income": "434,737",
"BaseVar": "321,619,212",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "142%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,245,000",
"Assets, Noncurrent": "116,300",
"Cost of Revenues": "4,528,352",
"Intangible Assets": "4,038,000",
"Liabilities, Current": "1,078,400",
"Liabilities, Noncurrent": "3,119,200",
"Other Assets": "0",
"Other Compr. Net Income": "-38,794",
"Other Expenses": "232,524",
"Other Liabilities": "0",
"Other Net Income": "-84,419",
"Other Revenues": "6,902,312",
"Property, Plant and Equipment, Net": "822,700",
"Revenues Y+1": "6,856,269",
"Revenues Y+2": "6,895,498",
"Revenues Y+3": "6,901,320",
"Revenues Y+4": "6,902,183",
"Revenues Y+5": "6,902,312",
"Selling, General and Administrative Expense": "888,387"
},
"output_variables": {
"Liabilities": "4,197,600",
"Assets": "7,222,000",
"Expenses": "5,649,263",
"Revenues": "6,902,312",
"Stockholders Equity": "3,024,400",
"Net Income": "1,168,630",
"Comprehensive Net Income": "1,129,836",
"BaseVar": "180,775,920",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "190%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "3,408,100",
"Assets, Noncurrent": "101,300",
"Cost of Revenues": "3,067,685",
"Intangible Assets": "2,455,400",
"Liabilities, Current": "1,186,300",
"Liabilities, Noncurrent": "2,604,700",
"Other Assets": "0",
"Other Compr. Net Income": "2,150",
"Other Expenses": "224,864",
"Other Liabilities": "0",
"Other Net Income": "-34,562",
"Other Revenues": "4,790,098",
"Property, Plant and Equipment, Net": "655,200",
"Revenues Y+1": "4,813,009",
"Revenues Y+2": "4,787,510",
"Revenues Y+3": "4,790,386",
"Revenues Y+4": "4,790,061",
"Revenues Y+5": "4,790,098",
"Selling, General and Administrative Expense": "639,946"
},
"output_variables": {
"Liabilities": "3,791,000",
"Assets": "6,620,000",
"Expenses": "3,932,495",
"Revenues": "4,790,098",
"Stockholders Equity": "2,829,000",
"Net Income": "823,042",
"Comprehensive Net Income": "825,191",
"BaseVar": "114,152,062",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "175%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "1,926,300",
"Assets, Noncurrent": "195,600",
"Cost of Revenues": "3,102,491",
"Intangible Assets": "2,982,900",
"Liabilities, Current": "665,800",
"Liabilities, Noncurrent": "2,687,500",
"Other Assets": "0",
"Other Compr. Net Income": "19,019",
"Other Expenses": "291,724",
"Other Liabilities": "0",
"Other Net Income": "459,599",
"Other Revenues": "4,954,888",
"Property, Plant and Equipment, Net": "711,800",
"Revenues Y+1": "4,948,443",
"Revenues Y+2": "4,955,744",
"Revenues Y+3": "4,954,777",
"Revenues Y+4": "4,954,905",
"Revenues Y+5": "4,954,888",
"Selling, General and Administrative Expense": "754,897"
},
"output_variables": {
"Liabilities": "3,353,300",
"Assets": "5,816,600",
"Expenses": "4,149,112",
"Revenues": "4,954,888",
"Stockholders Equity": "2,463,300",
"Net Income": "1,265,375",
"Comprehensive Net Income": "1,284,395",
"BaseVar": "113,726,395",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "218%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "2,277,400",
"Assets, Noncurrent": "214,100",
"Cost of Revenues": "3,218,329",
"Intangible Assets": "2,964,400",
"Liabilities, Current": "736,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "24,164",
"Other Expenses": "293,490",
"Other Liabilities": "0",
"Other Net Income": "231,878",
"Other Revenues": "5,018,014",
"Property, Plant and Equipment, Net": "807,100",
"Revenues Y+1": "5,017,767",
"Revenues Y+2": "5,018,046",
"Revenues Y+3": "5,018,010",
"Revenues Y+4": "5,018,014",
"Revenues Y+5": "5,018,014",
"Selling, General and Administrative Expense": "791,894"
},
"output_variables": {
"Liabilities": "736,000",
"Assets": "6,263,000",
"Expenses": "4,303,713",
"Revenues": "5,018,014",
"Stockholders Equity": "5,527,000",
"Net Income": "946,179",
"Comprehensive Net Income": "970,343",
"BaseVar": "119,173,041",
"ECR before LimitedLiability": "278%",
"Economic Capital Ratio": "285%"
}
}
},
"top_rated": true,
"trend": 17.0,
"valuation": {
"past_accumulated_profits": 4476870000.0,
"future_profits": 5235896743.481689,
"valuation_correction": 0.0,
"limited_liability_put_option": 274138106.1739865,
"fair_value": 9986904849.655676,
"market_value": 13732636141.933807
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000790051.svg",
"value": 1.7380757133043123,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000790051.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000790051.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000790051.svg"
},
{
"company_id": "0001306830",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001306830.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001306830.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001306830.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001306830_256x256.png",
"name": "Celanese Corp",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001306830.svg",
"report_text": "The relative strengths and weaknesses of Celanese 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 Celanese Corp compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Celanese Corp is the variable Assets, Noncurrent, reducing the Economic Capital Ratio by 3.2% points.
The company's Economic Capital Ratio, given in the ranking table, is 165%, being 36% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001306830_2026_Celanese_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-3.46",
"Liabilities": "27.5",
"Stockholders Equity": "31.4",
"ECR before LimitedLiability": "29.8",
"Other Liabilities": "2.91",
"Liabilities, Noncurrent": "27.8",
"Property, Plant and Equipment, Net": "3.71",
"Assets": "3.83",
"Intangible Assets": "0.790",
"Other Assets": "4.01",
"Assets, Noncurrent": "-2.25",
"Assets, Current": "-1.66",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "31.2",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "2.34",
"Liabilities": "33.5",
"Stockholders Equity": "45.1",
"ECR before LimitedLiability": "40.3",
"Liabilities, Noncurrent": "28.4",
"Liabilities, Current": "4.06",
"Property, Plant and Equipment, Net": "3.37",
"Assets": "6.43",
"Intangible Assets": "0.306",
"Other Assets": "4.36",
"Assets, Current": "0.0238",
"Assets, Noncurrent": "-1.76",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "40.4",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "8.23",
"Liabilities": "36.8",
"Stockholders Equity": "33.4",
"ECR before LimitedLiability": "30.3",
"Liabilities, Noncurrent": "28.8",
"Other Liabilities": "1.78",
"Assets, Current": "-0.178",
"Assets": "2.09",
"Property, Plant and Equipment, Net": "3.40",
"Assets, Noncurrent": "-2.88",
"Other Assets": "3.62",
"Intangible Assets": "-0.955",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "31.5",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "32.8",
"Liabilities": "39.0",
"Stockholders Equity": "36.1",
"ECR before LimitedLiability": "38.4",
"Other Liabilities": "6.18",
"Liabilities, Current": "1.85",
"Other Assets": "3.43",
"Assets": "2.22",
"Assets, Noncurrent": "-1.21",
"Property, Plant and Equipment, Net": "2.63",
"Assets, Current": "-1.08",
"Intangible Assets": "-0.960",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "40.1",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "5.83",
"Liabilities": "34.1",
"Stockholders Equity": "39.1",
"ECR before LimitedLiability": "37.6",
"Liabilities, Current": "0",
"Liabilities, Noncurrent": "29.4",
"Intangible Assets": "-1.35",
"Assets": "4.73",
"Property, Plant and Equipment, Net": "4.01",
"Other Assets": "3.67",
"Assets, Current": "-0.0122",
"Assets, Noncurrent": "-1.27",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "37.7",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "32.9",
"Liabilities": "46.8",
"Stockholders Equity": "54.0",
"ECR before LimitedLiability": "51.5",
"Other Liabilities": "3.45",
"Liabilities, Current": "14.7",
"Assets, Current": "-0.307",
"Assets": "4.84",
"Other Assets": "2.32",
"Intangible Assets": "-0.266",
"Property, Plant and Equipment, Net": "3.67",
"Assets, Noncurrent": "-0.674",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "49.7",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "5.84",
"Liabilities": "45.9",
"Stockholders Equity": "40.3",
"ECR before LimitedLiability": "44.5",
"Other Liabilities": "6.07",
"Liabilities, Noncurrent": "37.0",
"Other Assets": "3.44",
"Assets": "1.66",
"Intangible Assets": "-0.882",
"Assets, Noncurrent": "-1.51",
"Property, Plant and Equipment, Net": "2.61",
"Assets, Current": "-1.34",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "42.8",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-0.343",
"Liabilities": "45.8",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "37.9",
"Liabilities, Noncurrent": "42.4",
"Other Liabilities": "4.91",
"Assets, Noncurrent": "-2.03",
"Assets": "-3.33",
"Intangible Assets": "-2.63",
"Property, Plant and Equipment, Net": "1.13",
"Other Assets": "3.20",
"Assets, Current": "-2.49",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "38.5",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "38.1",
"Liabilities": "40.2",
"Stockholders Equity": "17.6",
"ECR before LimitedLiability": "35.4",
"Other Liabilities": "2.62",
"Liabilities, Current": "0.112",
"Property, Plant and Equipment, Net": "1.10",
"Assets": "-3.08",
"Intangible Assets": "-2.56",
"Assets, Noncurrent": "-2.03",
"Other Assets": "2.11",
"Assets, Current": "-1.44",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "36.3",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "35.7",
"Liabilities": "35.6",
"Stockholders Equity": "19.7",
"ECR before LimitedLiability": "34.4",
"Liabilities, Current": "-1.80",
"Other Liabilities": "1.63",
"Assets, Noncurrent": "-2.13",
"Assets": "-1.51",
"Other Assets": "3.10",
"Property, Plant and Equipment, Net": "0.910",
"Assets, Current": "-0.847",
"Intangible Assets": "-2.00",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "35.2",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "9.32",
"Liabilities": "42.8",
"Stockholders Equity": "-1.84",
"ECR before LimitedLiability": "30.6",
"Other Liabilities": "6.41",
"Liabilities, Noncurrent": "30.4",
"Assets, Noncurrent": "-5.45",
"Assets": "-8.56",
"Assets, Current": "-5.37",
"Other Assets": "3.44",
"Property, Plant and Equipment, Net": "0.248",
"Intangible Assets": "-1.78",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "31.9",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-6.23",
"Liabilities": "15.2",
"Stockholders Equity": "48.8",
"ECR before LimitedLiability": "37.6",
"Other Liabilities": "1.86",
"Liabilities, Noncurrent": "18.8",
"Other Assets": "2.06",
"Assets": "14.6",
"Intangible Assets": "10.6",
"Assets, Noncurrent": "-1.64",
"Assets, Current": "0.0481",
"Property, Plant and Equipment, Net": "1.77",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "38.7",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.33",
"Liabilities": "20.1",
"Stockholders Equity": "47.1",
"ECR before LimitedLiability": "41.0",
"Liabilities, Current": "-4.07",
"Liabilities, Noncurrent": "22.3",
"Assets, Noncurrent": "-1.19",
"Assets": "11.8",
"Intangible Assets": "8.63",
"Assets, Current": "-0.745",
"Property, Plant and Equipment, Net": "0.866",
"Other Assets": "3.18",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "40.4",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "27.1",
"Liabilities": "28.1",
"Stockholders Equity": "44.2",
"ECR before LimitedLiability": "43.1",
"Other Liabilities": "1.48",
"Liabilities, Current": "-0.130",
"Assets, Current": "-0.690",
"Assets": "8.31",
"Intangible Assets": "6.96",
"Other Assets": "4.20",
"Property, Plant and Equipment, Net": "0.525",
"Assets, Noncurrent": "-2.43",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "41.2",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "25.7",
"Liabilities": "37.6",
"Stockholders Equity": "26.4",
"ECR before LimitedLiability": "36.3",
"Liabilities, Current": "11.9",
"Other Liabilities": "2.75",
"Assets, Current": "-1.05",
"Assets": "-0.0861",
"Property, Plant and Equipment, Net": "-0.104",
"Intangible Assets": "4.93",
"Other Assets": "0.499",
"Assets, Noncurrent": "-3.24",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "35.6",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001306830_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "2,703,000",
"Assets, Noncurrent": "344,000",
"Cost of Revenues": "5,329,000",
"Intangible Assets": "957,000",
"Liabilities, Current": "1,385,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,245,000",
"Other Compr. Net Income": "0",
"Other Expenses": "483,000",
"Other Liabilities": "0",
"Other Net Income": "288,000",
"Other Revenues": "6,763,000",
"Property, Plant and Equipment, Net": "3,269,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "632,000"
},
"output_variables": {
"Liabilities": "1,385,000",
"Assets": "8,518,000",
"Expenses": "6,444,000",
"Revenues": "6,763,000",
"Stockholders Equity": "7,133,000",
"Net Income": "607,000",
"Comprehensive Net Income": "607,000",
"BaseVar": "345,734,328",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "166%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,839,000",
"Assets, Noncurrent": "463,000",
"Cost of Revenues": "5,226,000",
"Intangible Assets": "942,000",
"Liabilities, Current": "1,355,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,406,000",
"Other Compr. Net Income": "0",
"Other Expenses": "301,000",
"Other Liabilities": "0",
"Other Net Income": "323,000",
"Other Revenues": "6,418,000",
"Property, Plant and Equipment, Net": "3,350,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "609,000"
},
"output_variables": {
"Liabilities": "1,355,000",
"Assets": "9,000,000",
"Expenses": "6,136,000",
"Revenues": "6,418,000",
"Stockholders Equity": "7,645,000",
"Net Income": "605,000",
"Comprehensive Net Income": "605,000",
"BaseVar": "379,508,895",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "168%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,182,000",
"Assets, Noncurrent": "341,000",
"Cost of Revenues": "5,145,000",
"Intangible Assets": "940,000",
"Liabilities, Current": "1,545,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,130,000",
"Other Compr. Net Income": "85,000",
"Other Expenses": "871,000",
"Other Liabilities": "0",
"Other Net Income": "1,003,000",
"Other Revenues": "6,510,000",
"Property, Plant and Equipment, Net": "3,425,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "396,000"
},
"output_variables": {
"Liabilities": "1,545,000",
"Assets": "9,018,000",
"Expenses": "6,412,000",
"Revenues": "6,510,000",
"Stockholders Equity": "7,473,000",
"Net Income": "1,101,000",
"Comprehensive Net Income": "1,186,000",
"BaseVar": "246,833,224",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "165%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,698,000",
"Assets, Noncurrent": "377,000",
"Cost of Revenues": "5,185,230",
"Intangible Assets": "881,000",
"Liabilities, Current": "1,338,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,129,000",
"Other Compr. Net Income": "84,855",
"Other Expenses": "666,210",
"Other Liabilities": "0",
"Other Net Income": "716,188",
"Other Revenues": "6,787,837",
"Property, Plant and Equipment, Net": "3,733,000",
"Revenues Y+1": "6,787,115",
"Revenues Y+2": "6,787,874",
"Revenues Y+3": "6,787,836",
"Revenues Y+4": "6,787,837",
"Revenues Y+5": "6,787,837",
"Selling, General and Administrative Expense": "758,421"
},
"output_variables": {
"Liabilities": "1,338,000",
"Assets": "8,818,000",
"Expenses": "6,609,861",
"Revenues": "6,787,837",
"Stockholders Equity": "7,480,000",
"Net Income": "894,164",
"Comprehensive Net Income": "979,019",
"BaseVar": "326,316,509",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "249%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,787,000",
"Assets, Noncurrent": "300,000",
"Cost of Revenues": "4,372,539",
"Intangible Assets": "830,000",
"Liabilities, Current": "1,550,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,060,000",
"Other Compr. Net Income": "-162,436",
"Other Expenses": "582,729",
"Other Liabilities": "0",
"Other Net Income": "285,514",
"Other Revenues": "5,735,889",
"Property, Plant and Equipment, Net": "3,609,000",
"Revenues Y+1": "5,739,482",
"Revenues Y+2": "5,735,681",
"Revenues Y+3": "5,735,901",
"Revenues Y+4": "5,735,889",
"Revenues Y+5": "5,735,889",
"Selling, General and Administrative Expense": "677,558"
},
"output_variables": {
"Liabilities": "1,550,000",
"Assets": "8,586,000",
"Expenses": "5,632,825",
"Revenues": "5,735,889",
"Stockholders Equity": "7,036,000",
"Net Income": "388,578",
"Comprehensive Net Income": "226,142",
"BaseVar": "268,832,856",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "190%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,472,000",
"Assets, Noncurrent": "307,000",
"Cost of Revenues": "3,987,408",
"Intangible Assets": "990,000",
"Liabilities, Current": "1,077,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,011,000",
"Other Compr. Net Income": "-50,454",
"Other Expenses": "484,262",
"Other Liabilities": "0",
"Other Net Income": "261,882",
"Other Revenues": "5,402,488",
"Property, Plant and Equipment, Net": "3,577,000",
"Revenues Y+1": "5,403,158",
"Revenues Y+2": "5,402,455",
"Revenues Y+3": "5,402,490",
"Revenues Y+4": "5,402,488",
"Revenues Y+5": "5,402,488",
"Selling, General and Administrative Expense": "520,345"
},
"output_variables": {
"Liabilities": "1,077,000",
"Assets": "8,357,000",
"Expenses": "4,992,015",
"Revenues": "5,402,488",
"Stockholders Equity": "7,280,000",
"Net Income": "672,355",
"Comprehensive Net Income": "621,901",
"BaseVar": "219,713,761",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "225%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,792,000",
"Assets, Noncurrent": "338,000",
"Cost of Revenues": "4,614,067",
"Intangible Assets": "1,304,000",
"Liabilities, Current": "1,559,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,342,000",
"Other Compr. Net Income": "195,104",
"Other Expenses": "344,114",
"Other Liabilities": "0",
"Other Net Income": "271,255",
"Other Revenues": "6,101,445",
"Property, Plant and Equipment, Net": "3,762,000",
"Revenues Y+1": "6,099,359",
"Revenues Y+2": "6,101,558",
"Revenues Y+3": "6,101,439",
"Revenues Y+4": "6,101,446",
"Revenues Y+5": "6,101,445",
"Selling, General and Administrative Expense": "521,158"
},
"output_variables": {
"Liabilities": "1,559,000",
"Assets": "9,538,000",
"Expenses": "5,479,339",
"Revenues": "6,101,445",
"Stockholders Equity": "7,979,000",
"Net Income": "893,361",
"Comprehensive Net Income": "1,088,465",
"BaseVar": "256,530,646",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "247%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,874,000",
"Assets, Noncurrent": "290,000",
"Cost of Revenues": "5,180,196",
"Intangible Assets": "1,367,000",
"Liabilities, Current": "1,779,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,063,000",
"Other Compr. Net Income": "-15,145",
"Other Expenses": "459,166",
"Other Liabilities": "0",
"Other Net Income": "331,236",
"Other Revenues": "7,118,265",
"Property, Plant and Equipment, Net": "3,719,000",
"Revenues Y+1": "7,116,885",
"Revenues Y+2": "7,118,316",
"Revenues Y+3": "7,118,263",
"Revenues Y+4": "7,118,265",
"Revenues Y+5": "7,118,265",
"Selling, General and Administrative Expense": "600,162"
},
"output_variables": {
"Liabilities": "1,779,000",
"Assets": "9,313,000",
"Expenses": "6,239,524",
"Revenues": "7,118,265",
"Stockholders Equity": "7,534,000",
"Net Income": "1,209,977",
"Comprehensive Net Income": "1,194,832",
"BaseVar": "247,669,142",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "249%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,765,000",
"Assets, Noncurrent": "541,000",
"Cost of Revenues": "4,697,869",
"Intangible Assets": "1,386,000",
"Liabilities, Current": "1,754,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,071,000",
"Other Compr. Net Income": "-62,228",
"Other Expenses": "489,507",
"Other Liabilities": "0",
"Other Net Income": "306,706",
"Other Revenues": "6,341,398",
"Property, Plant and Equipment, Net": "3,713,000",
"Revenues Y+1": "6,343,821",
"Revenues Y+2": "6,341,266",
"Revenues Y+3": "6,341,406",
"Revenues Y+4": "6,341,398",
"Revenues Y+5": "6,341,398",
"Selling, General and Administrative Expense": "563,728"
},
"output_variables": {
"Liabilities": "1,754,000",
"Assets": "9,476,000",
"Expenses": "5,751,104",
"Revenues": "6,341,398",
"Stockholders Equity": "7,722,000",
"Net Income": "897,001",
"Comprehensive Net Income": "834,772",
"BaseVar": "340,599,874",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "224%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,763,000",
"Assets, Noncurrent": "643,000",
"Cost of Revenues": "4,364,833",
"Intangible Assets": "1,485,000",
"Liabilities, Current": "1,973,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,079,000",
"Other Compr. Net Income": "-39,518",
"Other Expenses": "447,215",
"Other Liabilities": "0",
"Other Net Income": "1,208,722",
"Other Revenues": "5,681,272",
"Property, Plant and Equipment, Net": "3,939,000",
"Revenues Y+1": "5,682,393",
"Revenues Y+2": "5,681,224",
"Revenues Y+3": "5,681,274",
"Revenues Y+4": "5,681,272",
"Revenues Y+5": "5,681,272",
"Selling, General and Administrative Expense": "554,793"
},
"output_variables": {
"Liabilities": "1,973,000",
"Assets": "10,909,000",
"Expenses": "5,366,841",
"Revenues": "5,681,272",
"Stockholders Equity": "8,936,000",
"Net Income": "1,523,152",
"Comprehensive Net Income": "1,483,635",
"BaseVar": "667,535,185",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "269%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "3,807,000",
"Assets, Noncurrent": "757,000",
"Cost of Revenues": "5,818,787",
"Intangible Assets": "2,147,000",
"Liabilities, Current": "2,505,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,071,000",
"Other Compr. Net Income": "-12,191",
"Other Expenses": "431,640",
"Other Liabilities": "0",
"Other Net Income": "1,104,417",
"Other Revenues": "8,325,284",
"Property, Plant and Equipment, Net": "4,193,000",
"Revenues Y+1": "8,308,498",
"Revenues Y+2": "8,326,615",
"Revenues Y+3": "8,325,179",
"Revenues Y+4": "8,325,293",
"Revenues Y+5": "8,325,284",
"Selling, General and Administrative Expense": "686,345"
},
"output_variables": {
"Liabilities": "2,505,000",
"Assets": "11,975,000",
"Expenses": "6,936,771",
"Revenues": "8,325,284",
"Stockholders Equity": "9,470,000",
"Net Income": "2,492,929",
"Comprehensive Net Income": "2,480,739",
"BaseVar": "564,337,351",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "321%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "6,611,000",
"Assets, Noncurrent": "960,000",
"Cost of Revenues": "7,357,316",
"Intangible Assets": "11,247,000",
"Liabilities, Current": "4,068,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,870,000",
"Other Compr. Net Income": "-158,398",
"Other Expenses": "189,637",
"Other Liabilities": "0",
"Other Net Income": "420,062",
"Other Revenues": "9,659,652",
"Property, Plant and Equipment, Net": "5,584,000",
"Revenues Y+1": "9,659,493",
"Revenues Y+2": "9,659,653",
"Revenues Y+3": "9,659,652",
"Revenues Y+4": "9,659,652",
"Revenues Y+5": "9,659,652",
"Selling, General and Administrative Expense": "900,684"
},
"output_variables": {
"Liabilities": "4,068,000",
"Assets": "26,272,000",
"Expenses": "8,447,637",
"Revenues": "9,659,652",
"Stockholders Equity": "22,204,000",
"Net Income": "1,632,077",
"Comprehensive Net Income": "1,473,678",
"BaseVar": "273,260,463",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "203%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "6,218,000",
"Assets, Noncurrent": "946,000",
"Cost of Revenues": "8,432,273",
"Intangible Assets": "10,952,000",
"Liabilities, Current": "4,072,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "2,897,000",
"Other Compr. Net Income": "-224,826",
"Other Expenses": "93,338",
"Other Liabilities": "0",
"Other Net Income": "643,806",
"Other Revenues": "10,956,037",
"Property, Plant and Equipment, Net": "5,584,000",
"Revenues Y+1": "10,955,837",
"Revenues Y+2": "10,956,035",
"Revenues Y+3": "10,956,037",
"Revenues Y+4": "10,956,037",
"Revenues Y+5": "10,956,037",
"Selling, General and Administrative Expense": "1,193,817"
},
"output_variables": {
"Liabilities": "4,072,000",
"Assets": "26,597,000",
"Expenses": "9,719,428",
"Revenues": "10,956,037",
"Stockholders Equity": "22,525,000",
"Net Income": "1,880,415",
"Comprehensive Net Income": "1,655,589",
"BaseVar": "283,295,909",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "207%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "5,145,000",
"Assets, Noncurrent": "943,000",
"Cost of Revenues": "7,893,393",
"Intangible Assets": "9,028,000",
"Liabilities, Current": "3,853,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "2,468,000",
"Other Compr. Net Income": "-130,216",
"Other Expenses": "2,660,614",
"Other Liabilities": "0",
"Other Net Income": "511,869",
"Other Revenues": "10,280,976",
"Property, Plant and Equipment, Net": "5,273,000",
"Revenues Y+1": "10,280,977",
"Revenues Y+2": "10,280,976",
"Revenues Y+3": "10,280,976",
"Revenues Y+4": "10,280,976",
"Revenues Y+5": "10,280,976",
"Selling, General and Administrative Expense": "1,166,314"
},
"output_variables": {
"Liabilities": "3,853,000",
"Assets": "22,857,000",
"Expenses": "11,720,320",
"Revenues": "10,280,976",
"Stockholders Equity": "19,004,000",
"Net Income": "-927,476",
"Comprehensive Net Income": "-1,057,692",
"BaseVar": "271,252,284",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "179%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "5,693,000",
"Assets, Noncurrent": "960,000",
"Cost of Revenues": "7,566,052",
"Intangible Assets": "7,355,000",
"Liabilities, Current": "3,683,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "2,611,000",
"Other Compr. Net Income": "41,823",
"Other Expenses": "2,544,236",
"Other Liabilities": "0",
"Other Net Income": "356,804",
"Other Revenues": "9,539,254",
"Property, Plant and Equipment, Net": "5,076,000",
"Revenues Y+1": "9,539,284",
"Revenues Y+2": "9,539,254",
"Revenues Y+3": "9,539,254",
"Revenues Y+4": "9,539,254",
"Revenues Y+5": "9,539,254",
"Selling, General and Administrative Expense": "1,036,988"
},
"output_variables": {
"Liabilities": "3,683,000",
"Assets": "21,695,000",
"Expenses": "11,147,276",
"Revenues": "9,539,254",
"Stockholders Equity": "18,012,000",
"Net Income": "-1,251,218",
"Comprehensive Net Income": "-1,209,396",
"BaseVar": "267,340,657",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "179%"
}
}
},
"top_rated": true,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 14589720000.000002,
"future_profits": 2617900996.2703767,
"valuation_correction": 0.0,
"limited_liability_put_option": 5488107029.139371,
"fair_value": 22695728025.409748,
"market_value": 4649691112.142628
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001306830.svg",
"value": 1.6526141082738623,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001306830.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001306830.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001306830.svg"
},
{
"company_id": "0001489393",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001489393.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001489393.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001489393.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001489393_256x256.png",
"name": "Lyondellbasell Industries N V",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001489393.svg",
"report_text": "The relative strengths and weaknesses of Lyondellbasell Industries N V are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Lyondellbasell Industries N V compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 75% points.The greatest weakness of Lyondellbasell Industries N V is the variable Stockholders Equity, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 164%, being 34% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001489393_2026_Lyondellbasell_Industries_N_V.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "32.6",
"Liabilities": "76.7",
"Stockholders Equity": "-14.3",
"ECR before LimitedLiability": "25.6",
"Liabilities, Noncurrent": "48.0",
"Other Liabilities": "7.31",
"Assets, Current": "-4.71",
"Assets": "-14.8",
"Property, Plant and Equipment, Net": "-5.57",
"Assets, Noncurrent": "-5.77",
"Other Assets": "0.260",
"Intangible Assets": "-5.71",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "26.8",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "59.8",
"Liabilities": "83.2",
"Stockholders Equity": "-29.3",
"ECR before LimitedLiability": "27.4",
"Other Liabilities": "17.1",
"Liabilities, Current": "20.8",
"Other Assets": "0.325",
"Assets": "-18.8",
"Assets, Noncurrent": "-3.89",
"Property, Plant and Equipment, Net": "-9.65",
"Assets, Current": "-8.57",
"Intangible Assets": "-7.19",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "29.0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "14.4",
"Liabilities": "76.0",
"Stockholders Equity": "-1.46",
"ECR before LimitedLiability": "36.0",
"Liabilities, Current": "22.9",
"Liabilities, Noncurrent": "50.1",
"Intangible Assets": "-5.76",
"Assets": "-12.5",
"Property, Plant and Equipment, Net": "-4.59",
"Other Assets": "0.359",
"Assets, Current": "-5.20",
"Assets, Noncurrent": "-1.72",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "36.0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "50.9",
"Liabilities": "78.4",
"Stockholders Equity": "15.1",
"ECR before LimitedLiability": "41.2",
"Other Liabilities": "8.89",
"Liabilities, Current": "30.4",
"Assets, Current": "-4.48",
"Assets": "-10.7",
"Other Assets": "-0.710",
"Intangible Assets": "-5.03",
"Property, Plant and Equipment, Net": "-2.61",
"Assets, Noncurrent": "-1.03",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "39.4",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "28.4",
"Liabilities": "89.0",
"Stockholders Equity": "-0.499",
"ECR before LimitedLiability": "41.6",
"Other Liabilities": "14.5",
"Liabilities, Noncurrent": "61.2",
"Other Assets": "-0.702",
"Assets": "-13.5",
"Intangible Assets": "-6.50",
"Assets, Noncurrent": "-2.95",
"Property, Plant and Equipment, Net": "-4.05",
"Assets, Current": "-5.26",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "39.9",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "18.8",
"Liabilities": "84.3",
"Stockholders Equity": "-17.8",
"ECR before LimitedLiability": "37.3",
"Liabilities, Noncurrent": "65.5",
"Other Liabilities": "11.0",
"Assets, Noncurrent": "-3.07",
"Assets": "-15.6",
"Intangible Assets": "-7.57",
"Property, Plant and Equipment, Net": "-4.81",
"Other Assets": "-0.199",
"Assets, Current": "-7.51",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "37.9",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "58.6",
"Liabilities": "76.3",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "37.6",
"Other Liabilities": "6.46",
"Liabilities, Current": "20.2",
"Property, Plant and Equipment, Net": "-3.11",
"Assets": "-13.3",
"Intangible Assets": "-6.67",
"Assets, Noncurrent": "-2.64",
"Other Assets": "-1.41",
"Assets, Current": "-5.77",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "38.5",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "45.1",
"Liabilities": "56.0",
"Stockholders Equity": "3.17",
"ECR before LimitedLiability": "38.4",
"Liabilities, Current": "10.7",
"Other Liabilities": "4.66",
"Assets, Noncurrent": "0.0385",
"Assets": "-7.46",
"Other Assets": "0.0755",
"Property, Plant and Equipment, Net": "-0.772",
"Assets, Current": "-3.72",
"Intangible Assets": "-4.36",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "39.2",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "38.1",
"Liabilities": "85.7",
"Stockholders Equity": "-59.2",
"ECR before LimitedLiability": "32.5",
"Other Liabilities": "14.5",
"Liabilities, Noncurrent": "48.7",
"Assets, Noncurrent": "-6.71",
"Assets": "-19.2",
"Assets, Current": "-11.8",
"Other Assets": "0.615",
"Property, Plant and Equipment, Net": "-5.40",
"Intangible Assets": "-8.14",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "33.8",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "32.4",
"Liabilities": "83.3",
"Stockholders Equity": "-44.6",
"ECR before LimitedLiability": "32.8",
"Other Liabilities": "8.26",
"Liabilities, Noncurrent": "55.6",
"Other Assets": "0.636",
"Assets": "-17.1",
"Intangible Assets": "-7.85",
"Assets, Noncurrent": "-4.98",
"Assets, Current": "-11.1",
"Property, Plant and Equipment, Net": "-2.78",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "33.9",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "3.21",
"Liabilities": "65.5",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "34.7",
"Liabilities, Current": "19.3",
"Liabilities, Noncurrent": "49.5",
"Assets, Noncurrent": "-1.65",
"Assets": "-13.0",
"Intangible Assets": "-7.20",
"Assets, Current": "-7.49",
"Property, Plant and Equipment, Net": "-0.950",
"Other Assets": "0.537",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "34.1",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "52.2",
"Liabilities": "71.5",
"Stockholders Equity": "-1.77",
"ECR before LimitedLiability": "40.1",
"Other Liabilities": "3.09",
"Liabilities, Current": "24.3",
"Assets, Current": "-4.94",
"Assets": "-11.8",
"Intangible Assets": "-7.44",
"Other Assets": "2.06",
"Property, Plant and Equipment, Net": "-1.01",
"Assets, Noncurrent": "-3.35",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "38.2",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "43.5",
"Liabilities": "74.8",
"Stockholders Equity": "-17.7",
"ECR before LimitedLiability": "34.7",
"Liabilities, Current": "37.0",
"Other Liabilities": "4.92",
"Assets, Current": "-5.48",
"Assets": "-13.6",
"Property, Plant and Equipment, Net": "0.829",
"Intangible Assets": "-6.57",
"Other Assets": "-4.49",
"Assets, Noncurrent": "-3.71",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "34.0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001489393_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "14,599,000",
"Assets, Noncurrent": "2,248,000",
"Cost of Revenues": "0",
"Intangible Assets": "1,509,000",
"Liabilities, Current": "5,510,000",
"Liabilities, Noncurrent": "750,000",
"Other Assets": "485,000",
"Other Compr. Net Income": "511,000",
"Other Expenses": "39,386,000",
"Other Liabilities": "-750,000",
"Other Net Income": "197,000",
"Other Revenues": "44,062,000",
"Property, Plant and Equipment, Net": "8,457,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "1,020,000"
},
"output_variables": {
"Liabilities": "5,510,000",
"Assets": "27,298,000",
"Expenses": "40,406,000",
"Revenues": "44,062,000",
"Stockholders Equity": "21,788,000",
"Net Income": "3,853,000",
"Comprehensive Net Income": "4,364,000",
"BaseVar": "1,484,955,724",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "160%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "11,645,000",
"Assets, Noncurrent": "2,117,000",
"Cost of Revenues": "0",
"Intangible Assets": "1,335,000",
"Liabilities, Current": "5,437,000",
"Liabilities, Noncurrent": "825,000",
"Other Assets": "428,000",
"Other Compr. Net Income": "-1,116,000",
"Other Expenses": "40,831,000",
"Other Liabilities": "-825,000",
"Other Net Income": "324,000",
"Other Revenues": "45,608,000",
"Property, Plant and Equipment, Net": "8,758,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "933,000"
},
"output_variables": {
"Liabilities": "5,437,000",
"Assets": "24,283,000",
"Expenses": "41,764,000",
"Revenues": "45,608,000",
"Stockholders Equity": "18,846,000",
"Net Income": "4,168,000",
"Comprehensive Net Income": "3,052,000",
"BaseVar": "2,024,181,267",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "157%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,789,000",
"Assets, Noncurrent": "2,282,000",
"Cost of Revenues": "0",
"Intangible Assets": "1,176,000",
"Liabilities, Current": "4,349,000",
"Liabilities, Noncurrent": "555,000",
"Other Assets": "519,000",
"Other Compr. Net Income": "-410,000",
"Other Expenses": "27,723,000",
"Other Liabilities": "-555,000",
"Other Net Income": "392,000",
"Other Revenues": "32,735,000",
"Property, Plant and Equipment, Net": "8,991,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "930,000"
},
"output_variables": {
"Liabilities": "4,349,000",
"Assets": "22,757,000",
"Expenses": "28,653,000",
"Revenues": "32,735,000",
"Stockholders Equity": "18,408,000",
"Net Income": "4,474,000",
"Comprehensive Net Income": "4,064,000",
"BaseVar": "1,401,722,643",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "162%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "9,599,000",
"Assets, Noncurrent": "2,193,000",
"Cost of Revenues": "0",
"Intangible Assets": "1,078,000",
"Liabilities, Current": "4,540,000",
"Liabilities, Noncurrent": "501,000",
"Other Assets": "435,000",
"Other Compr. Net Income": "-191,703",
"Other Expenses": "24,770,653",
"Other Liabilities": "-501,000",
"Other Net Income": "648,995",
"Other Revenues": "29,017,431",
"Property, Plant and Equipment, Net": "10,137,000",
"Revenues Y+1": "29,024,805",
"Revenues Y+2": "29,017,759",
"Revenues Y+3": "29,017,445",
"Revenues Y+4": "29,017,431",
"Revenues Y+5": "29,017,431",
"Selling, General and Administrative Expense": "931,844"
},
"output_variables": {
"Liabilities": "4,540,000",
"Assets": "23,442,000",
"Expenses": "25,702,498",
"Revenues": "29,017,431",
"Stockholders Equity": "18,902,000",
"Net Income": "3,963,928",
"Comprehensive Net Income": "3,772,225",
"BaseVar": "1,129,666,223",
"ECR before LimitedLiability": "267%",
"Economic Capital Ratio": "276%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "11,738,000",
"Assets, Noncurrent": "1,896,000",
"Cost of Revenues": "0",
"Intangible Assets": "1,138,000",
"Liabilities, Current": "4,777,000",
"Liabilities, Noncurrent": "637,000",
"Other Assets": "437,000",
"Other Compr. Net Income": "129,835",
"Other Expenses": "29,308,274",
"Other Liabilities": "-637,000",
"Other Net Income": "536,567",
"Other Revenues": "34,678,540",
"Property, Plant and Equipment, Net": "10,997,000",
"Revenues Y+1": "34,671,653",
"Revenues Y+2": "34,678,296",
"Revenues Y+3": "34,678,531",
"Revenues Y+4": "34,678,539",
"Revenues Y+5": "34,678,540",
"Selling, General and Administrative Expense": "962,433"
},
"output_variables": {
"Liabilities": "4,777,000",
"Assets": "26,206,000",
"Expenses": "30,270,706",
"Revenues": "34,678,540",
"Stockholders Equity": "21,429,000",
"Net Income": "4,944,401",
"Comprehensive Net Income": "5,074,236",
"BaseVar": "1,382,484,166",
"ECR before LimitedLiability": "304%",
"Economic Capital Ratio": "309%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,566,000",
"Assets, Noncurrent": "1,964,000",
"Cost of Revenues": "32,529,000",
"Intangible Assets": "2,779,000",
"Liabilities, Current": "5,513,000",
"Liabilities, Noncurrent": "527,000",
"Other Assets": "492,000",
"Other Compr. Net Income": "68,429",
"Other Expenses": "1,856,908",
"Other Liabilities": "-527,000",
"Other Net Income": "333,758",
"Other Revenues": "39,222,343",
"Property, Plant and Equipment, Net": "12,477,000",
"Revenues Y+1": "39,212,282",
"Revenues Y+2": "39,221,880",
"Revenues Y+3": "39,222,322",
"Revenues Y+4": "39,222,342",
"Revenues Y+5": "39,222,343",
"Selling, General and Administrative Expense": "1,224,414"
},
"output_variables": {
"Liabilities": "5,513,000",
"Assets": "28,278,000",
"Expenses": "35,610,322",
"Revenues": "39,222,343",
"Stockholders Equity": "22,765,000",
"Net Income": "3,945,779",
"Comprehensive Net Income": "4,014,208",
"BaseVar": "1,346,133,162",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "258%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "9,510,000",
"Assets, Noncurrent": "3,509,000",
"Cost of Revenues": "29,592,414",
"Intangible Assets": "2,760,000",
"Liabilities, Current": "5,198,000",
"Liabilities, Noncurrent": "412,000",
"Other Assets": "526,000",
"Other Compr. Net Income": "-298,166",
"Other Expenses": "994,515",
"Other Liabilities": "-412,000",
"Other Net Income": "-27,264",
"Other Revenues": "34,563,879",
"Property, Plant and Equipment, Net": "14,130,000",
"Revenues Y+1": "34,569,872",
"Revenues Y+2": "34,564,100",
"Revenues Y+3": "34,563,887",
"Revenues Y+4": "34,563,880",
"Revenues Y+5": "34,563,879",
"Selling, General and Administrative Expense": "1,306,622"
},
"output_variables": {
"Liabilities": "5,198,000",
"Assets": "30,435,000",
"Expenses": "31,893,551",
"Revenues": "34,563,879",
"Stockholders Equity": "25,237,000",
"Net Income": "2,643,065",
"Comprehensive Net Income": "2,344,898",
"BaseVar": "1,813,054,688",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "220%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "11,634,000",
"Assets, Noncurrent": "6,679,000",
"Cost of Revenues": "24,739,173",
"Intangible Assets": "2,704,000",
"Liabilities, Current": "5,502,000",
"Liabilities, Noncurrent": "550,000",
"Other Assets": "0",
"Other Compr. Net Income": "-248,598",
"Other Expenses": "1,063,458",
"Other Liabilities": "-550,000",
"Other Net Income": "402,207",
"Other Revenues": "27,385,485",
"Property, Plant and Equipment, Net": "14,386,000",
"Revenues Y+1": "27,403,883",
"Revenues Y+2": "27,386,406",
"Revenues Y+3": "27,385,531",
"Revenues Y+4": "27,385,488",
"Revenues Y+5": "27,385,485",
"Selling, General and Administrative Expense": "1,256,077"
},
"output_variables": {
"Liabilities": "5,502,000",
"Assets": "35,403,000",
"Expenses": "27,058,708",
"Revenues": "27,385,485",
"Stockholders Equity": "29,901,000",
"Net Income": "728,984",
"Comprehensive Net Income": "480,386",
"BaseVar": "2,982,549,154",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "200%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,217,000",
"Assets, Noncurrent": "7,399,000",
"Cost of Revenues": "35,791,465",
"Intangible Assets": "2,570,000",
"Liabilities, Current": "7,230,000",
"Liabilities, Noncurrent": "831,000",
"Other Assets": "0",
"Other Compr. Net Income": "43,307",
"Other Expenses": "2,278,700",
"Other Liabilities": "-831,000",
"Other Net Income": "703,488",
"Other Revenues": "46,018,885",
"Property, Plant and Equipment, Net": "14,556,000",
"Revenues Y+1": "46,017,585",
"Revenues Y+2": "46,018,896",
"Revenues Y+3": "46,018,885",
"Revenues Y+4": "46,018,885",
"Revenues Y+5": "46,018,885",
"Selling, General and Administrative Expense": "1,371,506"
},
"output_variables": {
"Liabilities": "7,230,000",
"Assets": "36,742,000",
"Expenses": "39,441,671",
"Revenues": "46,018,885",
"Stockholders Equity": "29,512,000",
"Net Income": "7,280,702",
"Comprehensive Net Income": "7,324,010",
"BaseVar": "2,954,208,821",
"ECR before LimitedLiability": "314%",
"Economic Capital Ratio": "318%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "11,845,000",
"Assets, Noncurrent": "6,644,000",
"Cost of Revenues": "43,511,082",
"Intangible Assets": "2,489,000",
"Liabilities, Current": "6,760,000",
"Liabilities, Noncurrent": "477,000",
"Other Assets": "0",
"Other Compr. Net Income": "341,703",
"Other Expenses": "1,262,012",
"Other Liabilities": "-477,000",
"Other Net Income": "103,068",
"Other Revenues": "50,552,845",
"Property, Plant and Equipment, Net": "15,387,000",
"Revenues Y+1": "50,550,477",
"Revenues Y+2": "50,552,790",
"Revenues Y+3": "50,552,844",
"Revenues Y+4": "50,552,845",
"Revenues Y+5": "50,552,845",
"Selling, General and Administrative Expense": "1,431,067"
},
"output_variables": {
"Liabilities": "6,760,000",
"Assets": "36,365,000",
"Expenses": "46,204,161",
"Revenues": "50,552,845",
"Stockholders Equity": "29,605,000",
"Net Income": "4,451,752",
"Comprehensive Net Income": "4,793,455",
"BaseVar": "1,364,128,481",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "249%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "13,152,000",
"Assets, Noncurrent": "6,013,000",
"Cost of Revenues": "36,527,741",
"Intangible Assets": "2,288,000",
"Liabilities, Current": "7,150,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "49,160",
"Other Expenses": "1,490,175",
"Other Liabilities": "0",
"Other Net Income": "30,469",
"Other Revenues": "41,034,617",
"Property, Plant and Equipment, Net": "15,547,000",
"Revenues Y+1": "41,035,174",
"Revenues Y+2": "41,034,622",
"Revenues Y+3": "41,034,618",
"Revenues Y+4": "41,034,617",
"Revenues Y+5": "41,034,617",
"Selling, General and Administrative Expense": "1,676,309"
},
"output_variables": {
"Liabilities": "7,150,000",
"Assets": "37,000,000",
"Expenses": "39,694,225",
"Revenues": "41,034,617",
"Stockholders Equity": "29,850,000",
"Net Income": "1,370,862",
"Comprehensive Net Income": "1,420,022",
"BaseVar": "1,027,155,503",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "201%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "12,266,000",
"Assets, Noncurrent": "6,276,000",
"Cost of Revenues": "35,746,955",
"Intangible Assets": "2,138,000",
"Liabilities, Current": "6,705,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-76,799",
"Other Expenses": "1,666,075",
"Other Liabilities": "0",
"Other Net Income": "239,170",
"Other Revenues": "40,293,671",
"Property, Plant and Equipment, Net": "15,066,000",
"Revenues Y+1": "40,293,756",
"Revenues Y+2": "40,293,672",
"Revenues Y+3": "40,293,671",
"Revenues Y+4": "40,293,671",
"Revenues Y+5": "40,293,671",
"Selling, General and Administrative Expense": "1,795,959"
},
"output_variables": {
"Liabilities": "6,705,000",
"Assets": "35,746,000",
"Expenses": "39,208,988",
"Revenues": "40,293,671",
"Stockholders Equity": "29,041,000",
"Net Income": "1,323,852",
"Comprehensive Net Income": "1,247,053",
"BaseVar": "930,321,485",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "202%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "10,868,000",
"Assets, Noncurrent": "6,144,000",
"Cost of Revenues": "28,229,864",
"Intangible Assets": "1,158,000",
"Liabilities, Current": "6,129,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "135,581",
"Other Expenses": "1,804,888",
"Other Liabilities": "0",
"Other Net Income": "243,475",
"Other Revenues": "30,016,374",
"Property, Plant and Equipment, Net": "15,833,000",
"Revenues Y+1": "30,018,188",
"Revenues Y+2": "30,016,398",
"Revenues Y+3": "30,016,374",
"Revenues Y+4": "30,016,374",
"Revenues Y+5": "30,016,374",
"Selling, General and Administrative Expense": "1,747,181"
},
"output_variables": {
"Liabilities": "6,129,000",
"Assets": "34,003,000",
"Expenses": "31,781,933",
"Revenues": "30,016,374",
"Stockholders Equity": "27,874,000",
"Net Income": "-1,522,084",
"Comprehensive Net Income": "-1,386,503",
"BaseVar": "771,000,328",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "192%"
}
}
},
"top_rated": true,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 22577940000.0,
"future_profits": 8548515063.787675,
"valuation_correction": 0.0,
"limited_liability_put_option": 7356711304.236803,
"fair_value": 38483166368.024475,
"market_value": 13761961324.638016
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001489393.svg",
"value": 1.636274326037251,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001489393.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001489393.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001489393.svg"
},
{
"company_id": "0000896622",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000896622.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000896622.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000896622.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000896622_256x256.png",
"name": "Aptargroup INC",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000896622.svg",
"report_text": "The relative strengths and weaknesses of Aptargroup INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Aptargroup INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 51% points.The greatest weakness of Aptargroup INC is the variable Assets, reducing the Economic Capital Ratio by 10% points.
The company's Economic Capital Ratio, given in the ranking table, is 157%, being 28% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000896622_2026_Aptargroup_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-8.23",
"Liabilities": "29.2",
"Stockholders Equity": "8.16",
"ECR before LimitedLiability": "18.1",
"Other Liabilities": "3.44",
"Liabilities, Noncurrent": "32.7",
"Property, Plant and Equipment, Net": "0.486",
"Assets": "-4.22",
"Intangible Assets": "0.0763",
"Other Assets": "-0.365",
"Assets, Noncurrent": "-5.04",
"Assets, Current": "0.883",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "19.6",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "2.95",
"Liabilities": "42.3",
"Stockholders Equity": "25.5",
"ECR before LimitedLiability": "33.2",
"Liabilities, Noncurrent": "35.4",
"Liabilities, Current": "6.15",
"Property, Plant and Equipment, Net": "0.892",
"Assets": "-1.69",
"Intangible Assets": "1.52",
"Other Assets": "-0.0205",
"Assets, Current": "0.689",
"Assets, Noncurrent": "-4.18",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "33.3",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "9.59",
"Liabilities": "43.0",
"Stockholders Equity": "16.0",
"ECR before LimitedLiability": "23.3",
"Liabilities, Noncurrent": "33.8",
"Other Liabilities": "2.11",
"Assets, Current": "0.850",
"Assets": "-4.75",
"Property, Plant and Equipment, Net": "0.345",
"Assets, Noncurrent": "-5.23",
"Other Assets": "-0.0824",
"Intangible Assets": "-0.451",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "24.5",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "39.4",
"Liabilities": "42.5",
"Stockholders Equity": "8.76",
"ECR before LimitedLiability": "23.9",
"Other Liabilities": "7.43",
"Liabilities, Current": "-3.56",
"Other Assets": "-0.0777",
"Assets": "-7.32",
"Assets, Noncurrent": "-3.67",
"Property, Plant and Equipment, Net": "-3.60",
"Assets, Current": "0.587",
"Intangible Assets": "-1.38",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "25.5",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "8.00",
"Liabilities": "53.7",
"Stockholders Equity": "24.8",
"ECR before LimitedLiability": "39.4",
"Liabilities, Current": "11.6",
"Liabilities, Noncurrent": "39.2",
"Intangible Assets": "-1.51",
"Assets": "-3.79",
"Property, Plant and Equipment, Net": "-2.11",
"Other Assets": "-0.144",
"Assets, Current": "2.52",
"Assets, Noncurrent": "-2.44",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "39.5",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "40.2",
"Liabilities": "53.9",
"Stockholders Equity": "30.3",
"ECR before LimitedLiability": "39.0",
"Other Liabilities": "4.24",
"Liabilities, Current": "14.1",
"Assets, Current": "1.89",
"Assets": "-3.51",
"Other Assets": "-5.83",
"Intangible Assets": "0.356",
"Property, Plant and Equipment, Net": "-2.51",
"Assets, Noncurrent": "4.02",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "37.2",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "10.8",
"Liabilities": "55.9",
"Stockholders Equity": "31.2",
"ECR before LimitedLiability": "43.8",
"Other Liabilities": "7.15",
"Liabilities, Noncurrent": "42.9",
"Other Assets": "-4.47",
"Assets": "-2.87",
"Intangible Assets": "-0.847",
"Assets, Noncurrent": "2.14",
"Property, Plant and Equipment, Net": "-2.05",
"Assets, Current": "3.51",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "42.0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-0.348",
"Liabilities": "47.9",
"Stockholders Equity": "16.7",
"ECR before LimitedLiability": "35.9",
"Liabilities, Noncurrent": "44.3",
"Other Liabilities": "5.15",
"Assets, Noncurrent": "7.39",
"Assets": "-5.30",
"Intangible Assets": "0.767",
"Property, Plant and Equipment, Net": "-2.63",
"Other Assets": "-7.30",
"Assets, Current": "-1.02",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "36.5",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "43.8",
"Liabilities": "49.0",
"Stockholders Equity": "6.21",
"ECR before LimitedLiability": "34.4",
"Other Liabilities": "3.06",
"Liabilities, Current": "4.15",
"Property, Plant and Equipment, Net": "-3.01",
"Assets": "-7.37",
"Intangible Assets": "0.224",
"Assets, Noncurrent": "6.03",
"Other Assets": "-7.80",
"Assets, Current": "-1.26",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "35.3",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "42.0",
"Liabilities": "44.8",
"Stockholders Equity": "5.21",
"ECR before LimitedLiability": "32.2",
"Liabilities, Current": "1.81",
"Other Liabilities": "1.96",
"Assets, Noncurrent": "6.49",
"Assets": "-6.98",
"Other Assets": "-7.22",
"Property, Plant and Equipment, Net": "-2.81",
"Assets, Current": "-3.17",
"Intangible Assets": "1.57",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "33.0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "10.1",
"Liabilities": "46.4",
"Stockholders Equity": "-13.6",
"ECR before LimitedLiability": "26.5",
"Other Liabilities": "6.99",
"Liabilities, Noncurrent": "33.0",
"Assets, Noncurrent": "2.12",
"Assets": "-12.6",
"Assets, Current": "-7.28",
"Other Assets": "-8.35",
"Property, Plant and Equipment, Net": "-2.53",
"Intangible Assets": "1.85",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "27.8",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "4.14",
"Liabilities": "40.4",
"Stockholders Equity": "2.56",
"ECR before LimitedLiability": "27.9",
"Other Liabilities": "3.57",
"Liabilities, Noncurrent": "34.4",
"Other Assets": "-7.40",
"Assets": "-7.51",
"Intangible Assets": "1.74",
"Assets, Noncurrent": "4.11",
"Assets, Current": "-5.14",
"Property, Plant and Equipment, Net": "0.433",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "29.0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "2.04",
"Liabilities": "30.1",
"Stockholders Equity": "3.47",
"ECR before LimitedLiability": "22.1",
"Liabilities, Current": "-6.75",
"Liabilities, Noncurrent": "33.7",
"Assets, Noncurrent": "7.32",
"Assets": "-6.74",
"Intangible Assets": "0.684",
"Assets, Current": "-4.59",
"Property, Plant and Equipment, Net": "0.494",
"Other Assets": "-8.38",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "21.5",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "36.8",
"Liabilities": "40.1",
"Stockholders Equity": "15.7",
"ECR before LimitedLiability": "32.2",
"Other Liabilities": "2.05",
"Liabilities, Current": "2.21",
"Assets, Current": "-1.70",
"Assets": "-4.69",
"Intangible Assets": "-0.318",
"Other Assets": "-6.41",
"Property, Plant and Equipment, Net": "0.117",
"Assets, Noncurrent": "4.79",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "30.3",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "33.7",
"Liabilities": "51.3",
"Stockholders Equity": "-1.52",
"ECR before LimitedLiability": "28.4",
"Liabilities, Current": "18.6",
"Other Liabilities": "3.67",
"Assets, Current": "-2.30",
"Assets": "-10.4",
"Property, Plant and Equipment, Net": "-0.728",
"Intangible Assets": "-0.157",
"Other Assets": "-9.69",
"Assets, Noncurrent": "2.10",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "27.7",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000896622_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,143,950",
"Assets, Noncurrent": "18,755",
"Cost of Revenues": "1,568,286",
"Intangible Assets": "238,063",
"Liabilities, Current": "518,849",
"Liabilities, Noncurrent": "0",
"Other Assets": "3,812",
"Other Compr. Net Income": "0",
"Other Expenses": "225,484",
"Other Liabilities": "0",
"Other Net Income": "-12,154",
"Other Revenues": "2,337,183",
"Property, Plant and Equipment, Net": "754,715",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "347,629"
},
"output_variables": {
"Liabilities": "518,849",
"Assets": "2,159,295",
"Expenses": "2,141,399",
"Revenues": "2,337,183",
"Stockholders Equity": "1,640,446",
"Net Income": "183,630",
"Comprehensive Net Income": "183,630",
"BaseVar": "114,741,496",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "155%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,038,933",
"Assets, Noncurrent": "30,041",
"Cost of Revenues": "1,590,365",
"Intangible Assets": "403,512",
"Liabilities, Current": "455,323",
"Liabilities, Noncurrent": "0",
"Other Assets": "3,693",
"Other Compr. Net Income": "557",
"Other Expenses": "219,077",
"Other Liabilities": "0",
"Other Net Income": "-17,540",
"Other Revenues": "2,331,036",
"Property, Plant and Equipment, Net": "848,233",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "341,634"
},
"output_variables": {
"Liabilities": "455,323",
"Assets": "2,324,412",
"Expenses": "2,151,076",
"Revenues": "2,331,036",
"Stockholders Equity": "1,869,089",
"Net Income": "162,420",
"Comprehensive Net Income": "162,977",
"BaseVar": "132,209,897",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "161%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,198,411",
"Assets, Noncurrent": "17,630",
"Cost of Revenues": "1,708,936",
"Intangible Assets": "408,816",
"Liabilities, Current": "542,821",
"Liabilities, Noncurrent": "0",
"Other Assets": "8,243",
"Other Compr. Net Income": "49,136",
"Other Expenses": "254,213",
"Other Liabilities": "0",
"Other Net Income": "-20,191",
"Other Revenues": "2,520,013",
"Property, Plant and Equipment, Net": "864,662",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "364,747"
},
"output_variables": {
"Liabilities": "542,821",
"Assets": "2,497,762",
"Expenses": "2,327,896",
"Revenues": "2,520,013",
"Stockholders Equity": "1,954,941",
"Net Income": "171,926",
"Comprehensive Net Income": "221,062",
"BaseVar": "86,300,223",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "158%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,213,938",
"Assets, Noncurrent": "36,051",
"Cost of Revenues": "1,756,081",
"Intangible Assets": "369,786",
"Liabilities, Current": "604,738",
"Liabilities, Noncurrent": "0",
"Other Assets": "5,760",
"Other Compr. Net Income": "49,039",
"Other Expenses": "247,156",
"Other Liabilities": "0",
"Other Net Income": "-20,058",
"Other Revenues": "2,597,798",
"Property, Plant and Equipment, Net": "811,655",
"Revenues Y+1": "2,597,798",
"Revenues Y+2": "2,597,798",
"Revenues Y+3": "2,597,798",
"Revenues Y+4": "2,597,798",
"Revenues Y+5": "2,597,798",
"Selling, General and Administrative Expense": "383,632"
},
"output_variables": {
"Liabilities": "604,738",
"Assets": "2,437,190",
"Expenses": "2,386,869",
"Revenues": "2,597,798",
"Stockholders Equity": "1,832,452",
"Net Income": "190,871",
"Comprehensive Net Income": "239,910",
"BaseVar": "115,859,499",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "217%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,294,994",
"Assets, Noncurrent": "30,309",
"Cost of Revenues": "1,499,443",
"Intangible Assets": "343,450",
"Liabilities, Current": "411,900",
"Liabilities, Noncurrent": "0",
"Other Assets": "4,590",
"Other Compr. Net Income": "-172,394",
"Other Expenses": "234,601",
"Other Liabilities": "0",
"Other Net Income": "-36,575",
"Other Revenues": "2,318,300",
"Property, Plant and Equipment, Net": "765,383",
"Revenues Y+1": "2,318,304",
"Revenues Y+2": "2,318,300",
"Revenues Y+3": "2,318,300",
"Revenues Y+4": "2,318,300",
"Revenues Y+5": "2,318,300",
"Selling, General and Administrative Expense": "352,088"
},
"output_variables": {
"Liabilities": "411,900",
"Assets": "2,438,726",
"Expenses": "2,086,132",
"Revenues": "2,318,300",
"Stockholders Equity": "2,026,826",
"Net Income": "195,592",
"Comprehensive Net Income": "23,198",
"BaseVar": "104,403,017",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "201%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,270,170",
"Assets, Noncurrent": "552,294",
"Cost of Revenues": "1,498,011",
"Intangible Assets": "502,011",
"Liabilities, Current": "542,955",
"Liabilities, Noncurrent": "0",
"Other Assets": "-502,011",
"Other Compr. Net Income": "-80,051",
"Other Expenses": "229,842",
"Other Liabilities": "0",
"Other Net Income": "-30,189",
"Other Revenues": "2,330,869",
"Property, Plant and Equipment, Net": "784,321",
"Revenues Y+1": "2,330,869",
"Revenues Y+2": "2,330,869",
"Revenues Y+3": "2,330,869",
"Revenues Y+4": "2,330,869",
"Revenues Y+5": "2,330,869",
"Selling, General and Administrative Expense": "367,188"
},
"output_variables": {
"Liabilities": "542,955",
"Assets": "2,606,785",
"Expenses": "2,095,041",
"Revenues": "2,330,869",
"Stockholders Equity": "2,063,830",
"Net Income": "205,639",
"Comprehensive Net Income": "125,587",
"BaseVar": "92,662,226",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "196%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,670,073",
"Assets, Noncurrent": "599,844",
"Cost of Revenues": "1,605,523",
"Intangible Assets": "539,347",
"Liabilities, Current": "527,748",
"Liabilities, Noncurrent": "0",
"Other Assets": "-539,347",
"Other Compr. Net Income": "50,466",
"Other Expenses": "230,085",
"Other Liabilities": "0",
"Other Net Income": "-25,293",
"Other Revenues": "2,468,676",
"Property, Plant and Equipment, Net": "867,906",
"Revenues Y+1": "2,468,674",
"Revenues Y+2": "2,468,676",
"Revenues Y+3": "2,468,676",
"Revenues Y+4": "2,468,676",
"Revenues Y+5": "2,468,676",
"Selling, General and Administrative Expense": "387,854"
},
"output_variables": {
"Liabilities": "527,748",
"Assets": "3,137,823",
"Expenses": "2,223,462",
"Revenues": "2,468,676",
"Stockholders Equity": "2,610,075",
"Net Income": "219,922",
"Comprehensive Net Income": "270,388",
"BaseVar": "101,163,974",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "224%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,330,808",
"Assets, Noncurrent": "1,055,314",
"Cost of Revenues": "1,817,465",
"Intangible Assets": "966,999",
"Liabilities, Current": "689,170",
"Liabilities, Noncurrent": "0",
"Other Assets": "-966,999",
"Other Compr. Net Income": "-25,957",
"Other Expenses": "304,352",
"Other Liabilities": "0",
"Other Net Income": "-16,623",
"Other Revenues": "2,765,622",
"Property, Plant and Equipment, Net": "991,613",
"Revenues Y+1": "2,765,620",
"Revenues Y+2": "2,765,622",
"Revenues Y+3": "2,765,622",
"Revenues Y+4": "2,765,622",
"Revenues Y+5": "2,765,622",
"Selling, General and Administrative Expense": "429,381"
},
"output_variables": {
"Liabilities": "689,170",
"Assets": "3,377,735",
"Expenses": "2,551,197",
"Revenues": "2,765,622",
"Stockholders Equity": "2,688,565",
"Net Income": "197,802",
"Comprehensive Net Income": "171,845",
"BaseVar": "96,722,486",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "195%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,291,241",
"Assets, Noncurrent": "1,183,200",
"Cost of Revenues": "1,818,516",
"Intangible Assets": "1,054,545",
"Liabilities, Current": "683,275",
"Liabilities, Noncurrent": "0",
"Other Assets": "-1,054,545",
"Other Compr. Net Income": "-35,301",
"Other Expenses": "314,713",
"Other Liabilities": "0",
"Other Net Income": "-31,025",
"Other Revenues": "2,860,478",
"Property, Plant and Equipment, Net": "1,087,678",
"Revenues Y+1": "2,860,472",
"Revenues Y+2": "2,860,478",
"Revenues Y+3": "2,860,478",
"Revenues Y+4": "2,860,478",
"Revenues Y+5": "2,860,478",
"Selling, General and Administrative Expense": "454,480"
},
"output_variables": {
"Liabilities": "683,275",
"Assets": "3,562,119",
"Expenses": "2,587,709",
"Revenues": "2,860,478",
"Stockholders Equity": "2,878,844",
"Net Income": "241,744",
"Comprehensive Net Income": "206,443",
"BaseVar": "150,362,283",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "201%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,368,995",
"Assets, Noncurrent": "1,422,310",
"Cost of Revenues": "1,843,351",
"Intangible Assets": "1,242,830",
"Liabilities, Current": "780,329",
"Liabilities, Noncurrent": "0",
"Other Assets": "-1,242,830",
"Other Compr. Net Income": "42,555",
"Other Expenses": "333,544",
"Other Liabilities": "0",
"Other Net Income": "-42,069",
"Other Revenues": "2,929,968",
"Property, Plant and Equipment, Net": "1,198,748",
"Revenues Y+1": "2,929,962",
"Revenues Y+2": "2,929,968",
"Revenues Y+3": "2,929,968",
"Revenues Y+4": "2,929,968",
"Revenues Y+5": "2,929,968",
"Selling, General and Administrative Expense": "500,384"
},
"output_variables": {
"Liabilities": "780,329",
"Assets": "3,990,053",
"Expenses": "2,677,279",
"Revenues": "2,929,968",
"Stockholders Equity": "3,209,724",
"Net Income": "210,620",
"Comprehensive Net Income": "253,175",
"BaseVar": "308,399,762",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "206%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,358,208",
"Assets, Noncurrent": "1,507,279",
"Cost of Revenues": "2,075,991",
"Intangible Assets": "1,336,500",
"Liabilities, Current": "982,492",
"Liabilities, Noncurrent": "0",
"Other Assets": "-1,336,500",
"Other Compr. Net Income": "-12,646",
"Other Expenses": "336,075",
"Other Liabilities": "0",
"Other Net Income": "-25,326",
"Other Revenues": "3,231,013",
"Property, Plant and Equipment, Net": "1,275,877",
"Revenues Y+1": "3,230,965",
"Revenues Y+2": "3,231,012",
"Revenues Y+3": "3,231,013",
"Revenues Y+4": "3,231,013",
"Revenues Y+5": "3,231,013",
"Selling, General and Administrative Expense": "552,364"
},
"output_variables": {
"Liabilities": "982,492",
"Assets": "4,141,364",
"Expenses": "2,964,430",
"Revenues": "3,231,013",
"Stockholders Equity": "3,158,872",
"Net Income": "241,257",
"Comprehensive Net Income": "228,612",
"BaseVar": "214,582,817",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "192%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,430,291",
"Assets, Noncurrent": "1,429,503",
"Cost of Revenues": "2,161,174",
"Intangible Assets": "1,261,376",
"Liabilities, Current": "917,176",
"Liabilities, Noncurrent": "0",
"Other Assets": "-1,261,376",
"Other Compr. Net Income": "-27,393",
"Other Expenses": "335,462",
"Other Liabilities": "0",
"Other Net Income": "-39,691",
"Other Revenues": "3,323,918",
"Property, Plant and Equipment, Net": "1,343,664",
"Revenues Y+1": "3,323,890",
"Revenues Y+2": "3,323,918",
"Revenues Y+3": "3,323,918",
"Revenues Y+4": "3,323,918",
"Revenues Y+5": "3,323,918",
"Selling, General and Administrative Expense": "544,131"
},
"output_variables": {
"Liabilities": "917,176",
"Assets": "4,203,458",
"Expenses": "3,040,768",
"Revenues": "3,323,918",
"Stockholders Equity": "3,286,282",
"Net Income": "243,460",
"Comprehensive Net Income": "216,067",
"BaseVar": "91,396,922",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "190%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,549,279",
"Assets, Noncurrent": "1,424,548",
"Cost of Revenues": "2,226,261",
"Intangible Assets": "1,246,629",
"Liabilities, Current": "1,251,309",
"Liabilities, Noncurrent": "0",
"Other Assets": "-1,246,629",
"Other Compr. Net Income": "20,168",
"Other Expenses": "383,453",
"Other Liabilities": "0",
"Other Net Income": "-34,584",
"Other Revenues": "3,490,812",
"Property, Plant and Equipment, Net": "1,478,063",
"Revenues Y+1": "3,490,745",
"Revenues Y+2": "3,490,810",
"Revenues Y+3": "3,490,812",
"Revenues Y+4": "3,490,812",
"Revenues Y+5": "3,490,812",
"Selling, General and Administrative Expense": "566,160"
},
"output_variables": {
"Liabilities": "1,251,309",
"Assets": "4,451,890",
"Expenses": "3,175,874",
"Revenues": "3,490,812",
"Stockholders Equity": "3,200,581",
"Net Income": "280,354",
"Comprehensive Net Income": "300,522",
"BaseVar": "86,451,573",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "187%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "1,478,383",
"Assets, Noncurrent": "1,506,745",
"Cost of Revenues": "2,227,493",
"Intangible Assets": "1,191,025",
"Liabilities, Current": "1,068,281",
"Liabilities, Noncurrent": "0",
"Other Assets": "-1,191,025",
"Other Compr. Net Income": "-81,946",
"Other Expenses": "372,667",
"Other Liabilities": "0",
"Other Net Income": "-27,421",
"Other Revenues": "3,585,092",
"Property, Plant and Equipment, Net": "1,447,150",
"Revenues Y+1": "3,585,043",
"Revenues Y+2": "3,585,091",
"Revenues Y+3": "3,585,092",
"Revenues Y+4": "3,585,092",
"Revenues Y+5": "3,585,092",
"Selling, General and Administrative Expense": "582,559"
},
"output_variables": {
"Liabilities": "1,068,281",
"Assets": "4,432,278",
"Expenses": "3,182,719",
"Revenues": "3,585,092",
"Stockholders Equity": "3,363,997",
"Net Income": "374,953",
"Comprehensive Net Income": "293,007",
"BaseVar": "81,078,045",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "192%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "1,893,562",
"Assets, Noncurrent": "1,682,678",
"Cost of Revenues": "2,377,363",
"Intangible Assets": "1,333,237",
"Liabilities, Current": "1,166,444",
"Liabilities, Noncurrent": "0",
"Other Assets": "-1,333,237",
"Other Compr. Net Income": "89,668",
"Other Expenses": "395,393",
"Other Liabilities": "0",
"Other Net Income": "-14,096",
"Other Revenues": "3,782,305",
"Property, Plant and Equipment, Net": "1,676,479",
"Revenues Y+1": "3,782,174",
"Revenues Y+2": "3,782,302",
"Revenues Y+3": "3,782,305",
"Revenues Y+4": "3,782,305",
"Revenues Y+5": "3,782,305",
"Selling, General and Administrative Expense": "607,064"
},
"output_variables": {
"Liabilities": "1,166,444",
"Assets": "5,252,719",
"Expenses": "3,379,820",
"Revenues": "3,782,305",
"Stockholders Equity": "4,086,275",
"Net Income": "388,390",
"Comprehensive Net Income": "478,058",
"BaseVar": "90,961,866",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "211%"
}
}
},
"top_rated": false,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 3309882750.0,
"future_profits": 2579565535.88259,
"valuation_correction": 0.0,
"limited_liability_put_option": 889388011.6248564,
"fair_value": 6778836297.507445,
"market_value": 7991517021.8515005
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000896622.svg",
"value": 1.573412322705095,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000896622.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000896622.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000896622.svg"
},
{
"company_id": "0000105770",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000105770.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000105770.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000105770.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000105770_256x256.png",
"name": "WEST Pharmaceutical Services INC",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000105770.svg",
"report_text": "The relative strengths and weaknesses of WEST Pharmaceutical Services INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of WEST Pharmaceutical Services INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 44% points.The greatest weakness of WEST Pharmaceutical Services INC is the variable Assets, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 152%, being 23% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000105770_2026_WEST_Pharmaceutical_Services_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-2.54",
"Liabilities": "-17.5",
"Stockholders Equity": "-6.56",
"ECR before LimitedLiability": "-18.3",
"Other Liabilities": "0.496",
"Liabilities, Noncurrent": "-15.2",
"Property, Plant and Equipment, Net": "10.0",
"Assets": "4.39",
"Intangible Assets": "1.72",
"Other Assets": "5.77",
"Assets, Noncurrent": "-6.62",
"Assets, Current": "-4.17",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-16.8",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "0.310",
"Liabilities": "-12.0",
"Stockholders Equity": "2.70",
"ECR before LimitedLiability": "-9.91",
"Liabilities, Noncurrent": "-15.5",
"Liabilities, Current": "2.87",
"Property, Plant and Equipment, Net": "10.4",
"Assets": "9.05",
"Intangible Assets": "0.172",
"Other Assets": "6.01",
"Assets, Current": "0.638",
"Assets, Noncurrent": "-6.73",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-9.84",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "10.5",
"Liabilities": "0.439",
"Stockholders Equity": "3.62",
"ECR before LimitedLiability": "-8.00",
"Liabilities, Noncurrent": "-10.8",
"Other Liabilities": "0.0699",
"Assets, Current": "0.886",
"Assets": "2.12",
"Property, Plant and Equipment, Net": "9.17",
"Assets, Noncurrent": "-7.04",
"Other Assets": "3.89",
"Intangible Assets": "-2.52",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-6.78",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "-1.48",
"Liabilities": "5.51",
"Stockholders Equity": "4.70",
"ECR before LimitedLiability": "0.661",
"Other Liabilities": "3.94",
"Liabilities, Current": "3.06",
"Other Assets": "3.93",
"Assets": "0.386",
"Assets, Noncurrent": "-4.08",
"Property, Plant and Equipment, Net": "3.79",
"Assets, Current": "0.676",
"Intangible Assets": "-3.02",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "2.27",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "4.64",
"Liabilities": "13.8",
"Stockholders Equity": "9.67",
"ECR before LimitedLiability": "8.20",
"Liabilities, Current": "3.40",
"Liabilities, Noncurrent": "6.15",
"Intangible Assets": "-4.07",
"Assets": "-0.361",
"Property, Plant and Equipment, Net": "4.14",
"Other Assets": "3.69",
"Assets, Current": "0.654",
"Assets, Noncurrent": "-3.72",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "8.23",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "12.9",
"Liabilities": "33.1",
"Stockholders Equity": "17.0",
"ECR before LimitedLiability": "19.7",
"Other Liabilities": "2.91",
"Liabilities, Current": "19.3",
"Assets, Current": "-1.97",
"Assets": "-4.13",
"Other Assets": "2.61",
"Intangible Assets": "-4.25",
"Property, Plant and Equipment, Net": "3.53",
"Assets, Noncurrent": "-3.37",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "17.8",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "14.4",
"Liabilities": "41.6",
"Stockholders Equity": "11.4",
"ECR before LimitedLiability": "23.0",
"Other Liabilities": "5.99",
"Liabilities, Noncurrent": "24.5",
"Other Assets": "1.33",
"Assets": "-8.15",
"Intangible Assets": "-5.73",
"Assets, Noncurrent": "-4.34",
"Property, Plant and Equipment, Net": "2.70",
"Assets, Current": "-2.26",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "21.3",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "8.79",
"Liabilities": "37.8",
"Stockholders Equity": "5.56",
"ECR before LimitedLiability": "23.1",
"Liabilities, Noncurrent": "27.3",
"Other Liabilities": "4.00",
"Assets, Noncurrent": "-3.90",
"Assets": "-8.40",
"Intangible Assets": "-7.07",
"Property, Plant and Equipment, Net": "0.464",
"Other Assets": "1.77",
"Assets, Current": "0.177",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "23.7",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "18.8",
"Liabilities": "27.5",
"Stockholders Equity": "-3.41",
"ECR before LimitedLiability": "15.3",
"Other Liabilities": "1.68",
"Liabilities, Current": "8.25",
"Property, Plant and Equipment, Net": "-1.82",
"Assets": "-9.47",
"Intangible Assets": "-7.90",
"Assets, Noncurrent": "-5.38",
"Other Assets": "3.23",
"Assets, Current": "2.73",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "16.2",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "22.1",
"Liabilities": "25.4",
"Stockholders Equity": "-7.29",
"ECR before LimitedLiability": "12.6",
"Liabilities, Current": "3.11",
"Other Liabilities": "0.633",
"Assets, Noncurrent": "-5.46",
"Assets": "-10.4",
"Other Assets": "4.24",
"Property, Plant and Equipment, Net": "-2.78",
"Assets, Current": "1.30",
"Intangible Assets": "-7.80",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "13.4",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "17.1",
"Liabilities": "39.5",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "18.4",
"Other Liabilities": "5.58",
"Liabilities, Noncurrent": "20.0",
"Assets, Noncurrent": "-8.94",
"Assets": "-15.3",
"Assets, Current": "-2.78",
"Other Assets": "4.13",
"Property, Plant and Equipment, Net": "-2.81",
"Intangible Assets": "-7.82",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "19.7",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "11.5",
"Liabilities": "31.4",
"Stockholders Equity": "2.74",
"ECR before LimitedLiability": "22.2",
"Other Liabilities": "2.50",
"Liabilities, Noncurrent": "19.3",
"Other Assets": "3.39",
"Assets": "-6.72",
"Intangible Assets": "-6.17",
"Assets, Noncurrent": "-5.44",
"Assets, Current": "1.26",
"Property, Plant and Equipment, Net": "1.15",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "23.3",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.30",
"Liabilities": "30.7",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "26.8",
"Liabilities, Current": "5.32",
"Liabilities, Noncurrent": "25.2",
"Assets, Noncurrent": "-3.65",
"Assets": "-3.93",
"Intangible Assets": "-6.31",
"Assets, Current": "2.13",
"Property, Plant and Equipment, Net": "2.68",
"Other Assets": "2.75",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "26.1",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "23.1",
"Liabilities": "34.3",
"Stockholders Equity": "15.7",
"ECR before LimitedLiability": "29.0",
"Other Liabilities": "1.33",
"Liabilities, Current": "11.9",
"Assets, Current": "2.05",
"Assets": "-3.57",
"Intangible Assets": "-7.18",
"Other Assets": "4.39",
"Property, Plant and Equipment, Net": "5.12",
"Assets, Noncurrent": "-5.11",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "27.1",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "20.7",
"Liabilities": "44.2",
"Stockholders Equity": "-2.18",
"ECR before LimitedLiability": "23.5",
"Liabilities, Current": "24.2",
"Other Liabilities": "2.98",
"Assets, Current": "1.56",
"Assets": "-10.6",
"Property, Plant and Equipment, Net": "2.83",
"Intangible Assets": "-6.74",
"Other Assets": "-2.79",
"Assets, Noncurrent": "-6.27",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "22.8",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000105770_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "472,000",
"Assets, Noncurrent": "28,700",
"Cost of Revenues": "853,000",
"Intangible Assets": "163,500",
"Liabilities, Current": "243,200",
"Liabilities, Noncurrent": "479,400",
"Other Assets": "141,300",
"Other Compr. Net Income": "-40,200",
"Other Expenses": "51,200",
"Other Liabilities": "21,600",
"Other Net Income": "7,600",
"Other Revenues": "1,192,300",
"Property, Plant and Equipment, Net": "593,600",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "220,200"
},
"output_variables": {
"Liabilities": "744,200",
"Assets": "1,399,100",
"Expenses": "1,124,400",
"Revenues": "1,192,300",
"Stockholders Equity": "654,900",
"Net Income": "75,500",
"Comprehensive Net Income": "35,300",
"BaseVar": "60,781,246",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "118%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "557,300",
"Assets, Noncurrent": "24,500",
"Cost of Revenues": "878,700",
"Intangible Assets": "163,100",
"Liabilities, Current": "261,800",
"Liabilities, Noncurrent": "552,500",
"Other Assets": "150,100",
"Other Compr. Net Income": "0",
"Other Expenses": "50,700",
"Other Liabilities": "20,800",
"Other Net Income": "-5,000",
"Other Revenues": "1,266,400",
"Property, Plant and Equipment, Net": "669,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "251,300"
},
"output_variables": {
"Liabilities": "835,100",
"Assets": "1,564,000",
"Expenses": "1,180,700",
"Revenues": "1,266,400",
"Stockholders Equity": "728,900",
"Net Income": "80,700",
"Comprehensive Net Income": "80,700",
"BaseVar": "72,481,527",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "118%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "650,700",
"Assets, Noncurrent": "24,000",
"Cost of Revenues": "933,700",
"Intangible Assets": "162,500",
"Liabilities, Current": "236,900",
"Liabilities, Noncurrent": "509,400",
"Other Assets": "122,700",
"Other Compr. Net Income": "43,500",
"Other Expenses": "56,700",
"Other Liabilities": "18,900",
"Other Net Income": "7,100",
"Other Revenues": "1,368,400",
"Property, Plant and Equipment, Net": "711,700",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "272,800"
},
"output_variables": {
"Liabilities": "765,200",
"Assets": "1,671,600",
"Expenses": "1,263,200",
"Revenues": "1,368,400",
"Stockholders Equity": "906,400",
"Net Income": "112,300",
"Comprehensive Net Income": "155,800",
"BaseVar": "47,463,228",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "127%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "659,300",
"Assets, Noncurrent": "28,500",
"Cost of Revenues": "975,044",
"Intangible Assets": "150,600",
"Liabilities, Current": "252,500",
"Liabilities, Noncurrent": "445,800",
"Other Assets": "126,700",
"Other Compr. Net Income": "42,474",
"Other Expenses": "63,736",
"Other Liabilities": "15,700",
"Other Net Income": "8,205",
"Other Revenues": "1,425,419",
"Property, Plant and Equipment, Net": "705,800",
"Revenues Y+1": "1,425,136",
"Revenues Y+2": "1,425,399",
"Revenues Y+3": "1,425,418",
"Revenues Y+4": "1,425,419",
"Revenues Y+5": "1,425,419",
"Selling, General and Administrative Expense": "264,822"
},
"output_variables": {
"Liabilities": "714,000",
"Assets": "1,670,900",
"Expenses": "1,303,601",
"Revenues": "1,425,419",
"Stockholders Equity": "956,900",
"Net Income": "130,023",
"Comprehensive Net Income": "172,498",
"BaseVar": "64,081,584",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "189%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "673,700",
"Assets, Noncurrent": "26,400",
"Cost of Revenues": "942,983",
"Intangible Assets": "142,200",
"Liabilities, Current": "314,300",
"Liabilities, Noncurrent": "344,500",
"Other Assets": "131,800",
"Other Compr. Net Income": "-58,473",
"Other Expenses": "41,621",
"Other Liabilities": "12,400",
"Other Net Income": "-1,858",
"Other Revenues": "1,398,185",
"Property, Plant and Equipment, Net": "721,000",
"Revenues Y+1": "1,398,298",
"Revenues Y+2": "1,398,193",
"Revenues Y+3": "1,398,186",
"Revenues Y+4": "1,398,185",
"Revenues Y+5": "1,398,185",
"Selling, General and Administrative Expense": "267,290"
},
"output_variables": {
"Liabilities": "671,200",
"Assets": "1,695,100",
"Expenses": "1,251,894",
"Revenues": "1,398,185",
"Stockholders Equity": "1,023,900",
"Net Income": "144,433",
"Comprehensive Net Income": "85,960",
"BaseVar": "61,683,381",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "166%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "641,900",
"Assets, Noncurrent": "21,300",
"Cost of Revenues": "1,010,021",
"Intangible Assets": "126,300",
"Liabilities, Current": "241,000",
"Liabilities, Noncurrent": "349,000",
"Other Assets": "148,900",
"Other Compr. Net Income": "-30,077",
"Other Expenses": "58,746",
"Other Liabilities": "9,200",
"Other Net Income": "-32,018",
"Other Revenues": "1,517,061",
"Property, Plant and Equipment, Net": "778,300",
"Revenues Y+1": "1,516,521",
"Revenues Y+2": "1,517,024",
"Revenues Y+3": "1,517,059",
"Revenues Y+4": "1,517,061",
"Revenues Y+5": "1,517,061",
"Selling, General and Administrative Expense": "278,245"
},
"output_variables": {
"Liabilities": "599,200",
"Assets": "1,716,700",
"Expenses": "1,347,012",
"Revenues": "1,517,061",
"Stockholders Equity": "1,117,500",
"Net Income": "138,031",
"Comprehensive Net Income": "107,954",
"BaseVar": "59,916,341",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "177%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "743,500",
"Assets, Noncurrent": "23,400",
"Cost of Revenues": "1,089,537",
"Intangible Assets": "129,400",
"Liabilities, Current": "279,500",
"Liabilities, Noncurrent": "293,000",
"Other Assets": "111,500",
"Other Compr. Net Income": "45,005",
"Other Expenses": "88,114",
"Other Liabilities": "10,400",
"Other Net Income": "2,488",
"Other Revenues": "1,606,303",
"Property, Plant and Equipment, Net": "855,000",
"Revenues Y+1": "1,605,769",
"Revenues Y+2": "1,606,264",
"Revenues Y+3": "1,606,300",
"Revenues Y+4": "1,606,303",
"Revenues Y+5": "1,606,303",
"Selling, General and Administrative Expense": "282,588"
},
"output_variables": {
"Liabilities": "582,900",
"Assets": "1,862,800",
"Expenses": "1,460,238",
"Revenues": "1,606,303",
"Stockholders Equity": "1,279,900",
"Net Income": "148,553",
"Comprehensive Net Income": "193,558",
"BaseVar": "66,098,571",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "207%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "894,400",
"Assets, Noncurrent": "20,500",
"Cost of Revenues": "1,176,119",
"Intangible Assets": "126,100",
"Liabilities, Current": "283,700",
"Liabilities, Noncurrent": "285,800",
"Other Assets": "115,900",
"Other Compr. Net Income": "3,344",
"Other Expenses": "57,580",
"Other Liabilities": "13,100",
"Other Net Income": "13,392",
"Other Revenues": "1,727,824",
"Property, Plant and Equipment, Net": "822,000",
"Revenues Y+1": "1,726,980",
"Revenues Y+2": "1,727,756",
"Revenues Y+3": "1,727,819",
"Revenues Y+4": "1,727,824",
"Revenues Y+5": "1,727,824",
"Selling, General and Administrative Expense": "307,006"
},
"output_variables": {
"Liabilities": "582,600",
"Assets": "1,978,900",
"Expenses": "1,540,704",
"Revenues": "1,727,824",
"Stockholders Equity": "1,396,300",
"Net Income": "200,512",
"Comprehensive Net Income": "203,856",
"BaseVar": "59,324,305",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "209%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,058,700",
"Assets, Noncurrent": "24,700",
"Cost of Revenues": "1,237,653",
"Intangible Assets": "137,600",
"Liabilities, Current": "341,600",
"Liabilities, Noncurrent": "411,100",
"Other Assets": "281,100",
"Other Compr. Net Income": "-10,044",
"Other Expenses": "63,384",
"Other Liabilities": "15,500",
"Other Net Income": "14,990",
"Other Revenues": "1,852,021",
"Property, Plant and Equipment, Net": "839,300",
"Revenues Y+1": "1,850,930",
"Revenues Y+2": "1,851,923",
"Revenues Y+3": "1,852,013",
"Revenues Y+4": "1,852,021",
"Revenues Y+5": "1,852,021",
"Selling, General and Administrative Expense": "313,112"
},
"output_variables": {
"Liabilities": "768,200",
"Assets": "2,341,400",
"Expenses": "1,614,149",
"Revenues": "1,852,021",
"Stockholders Equity": "1,573,200",
"Net Income": "252,862",
"Comprehensive Net Income": "242,818",
"BaseVar": "95,404,388",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "206%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,373,700",
"Assets, Noncurrent": "91,700",
"Cost of Revenues": "1,389,050",
"Intangible Assets": "141,600",
"Liabilities, Current": "513,800",
"Liabilities, Noncurrent": "402,600",
"Other Assets": "243,600",
"Other Compr. Net Income": "27,826",
"Other Expenses": "78,062",
"Other Liabilities": "22,900",
"Other Net Income": "9,305",
"Other Revenues": "2,186,548",
"Property, Plant and Equipment, Net": "943,200",
"Revenues Y+1": "2,182,014",
"Revenues Y+2": "2,186,030",
"Revenues Y+3": "2,186,489",
"Revenues Y+4": "2,186,542",
"Revenues Y+5": "2,186,548",
"Selling, General and Administrative Expense": "355,929"
},
"output_variables": {
"Liabilities": "939,300",
"Assets": "2,793,800",
"Expenses": "1,823,040",
"Revenues": "2,186,548",
"Stockholders Equity": "1,854,500",
"Net Income": "372,813",
"Comprehensive Net Income": "400,639",
"BaseVar": "219,432,102",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "235%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,742,000",
"Assets, Noncurrent": "108,500",
"Cost of Revenues": "1,691,462",
"Intangible Assets": "132,900",
"Liabilities, Current": "599,000",
"Liabilities, Noncurrent": "350,500",
"Other Assets": "272,900",
"Other Compr. Net Income": "-17,841",
"Other Expenses": "110,321",
"Other Liabilities": "28,900",
"Other Net Income": "15,294",
"Other Revenues": "3,047,970",
"Property, Plant and Equipment, Net": "1,057,500",
"Revenues Y+1": "2,996,114",
"Revenues Y+2": "3,035,642",
"Revenues Y+3": "3,045,140",
"Revenues Y+4": "3,047,421",
"Revenues Y+5": "3,047,970",
"Selling, General and Administrative Expense": "432,495"
},
"output_variables": {
"Liabilities": "978,400",
"Assets": "3,313,800",
"Expenses": "2,234,278",
"Revenues": "3,047,970",
"Stockholders Equity": "2,335,400",
"Net Income": "828,986",
"Comprehensive Net Income": "811,146",
"BaseVar": "182,941,426",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "324%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,919,500",
"Assets, Noncurrent": "142,500",
"Cost of Revenues": "1,765,474",
"Intangible Assets": "125,700",
"Liabilities, Current": "533,300",
"Liabilities, Noncurrent": "379,500",
"Other Assets": "270,800",
"Other Compr. Net Income": "-32,003",
"Other Expenses": "121,877",
"Other Liabilities": "19,100",
"Other Net Income": "-35,017",
"Other Revenues": "2,901,054",
"Property, Plant and Equipment, Net": "1,158,300",
"Revenues Y+1": "2,898,173",
"Revenues Y+2": "2,900,471",
"Revenues Y+3": "2,900,939",
"Revenues Y+4": "2,901,034",
"Revenues Y+5": "2,901,054",
"Selling, General and Administrative Expense": "368,924"
},
"output_variables": {
"Liabilities": "931,900",
"Assets": "3,616,800",
"Expenses": "2,256,275",
"Revenues": "2,901,054",
"Stockholders Equity": "2,684,900",
"Net Income": "609,762",
"Comprehensive Net Income": "577,759",
"BaseVar": "74,433,865",
"ECR before LimitedLiability": "236%",
"Economic Capital Ratio": "251%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,936,400",
"Assets, Noncurrent": "120,500",
"Cost of Revenues": "1,832,073",
"Intangible Assets": "123,600",
"Liabilities, Current": "684,500",
"Liabilities, Noncurrent": "245,400",
"Other Assets": "235,700",
"Other Compr. Net Income": "19,352",
"Other Expenses": "130,489",
"Other Liabilities": "18,600",
"Other Net Income": "-11,950",
"Other Revenues": "2,966,037",
"Property, Plant and Equipment, Net": "1,413,300",
"Revenues Y+1": "2,962,709",
"Revenues Y+2": "2,965,359",
"Revenues Y+3": "2,965,902",
"Revenues Y+4": "2,966,014",
"Revenues Y+5": "2,966,037",
"Selling, General and Administrative Expense": "427,114"
},
"output_variables": {
"Liabilities": "948,500",
"Assets": "3,829,500",
"Expenses": "2,389,676",
"Revenues": "2,966,037",
"Stockholders Equity": "2,881,000",
"Net Income": "564,410",
"Comprehensive Net Income": "583,763",
"BaseVar": "69,391,681",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "246%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "1,538,100",
"Assets, Noncurrent": "178,800",
"Cost of Revenues": "1,907,386",
"Intangible Assets": "116,800",
"Liabilities, Current": "570,900",
"Liabilities, Noncurrent": "374,800",
"Other Assets": "228,100",
"Other Compr. Net Income": "-53,946",
"Other Expenses": "112,812",
"Other Liabilities": "15,400",
"Other Net Income": "13,895",
"Other Revenues": "2,878,779",
"Property, Plant and Equipment, Net": "1,581,600",
"Revenues Y+1": "2,881,704",
"Revenues Y+2": "2,879,369",
"Revenues Y+3": "2,878,894",
"Revenues Y+4": "2,878,798",
"Revenues Y+5": "2,878,779",
"Selling, General and Administrative Expense": "406,227"
},
"output_variables": {
"Liabilities": "961,100",
"Assets": "3,643,400",
"Expenses": "2,426,425",
"Revenues": "2,878,779",
"Stockholders Equity": "2,682,300",
"Net Income": "466,248",
"Comprehensive Net Income": "412,302",
"BaseVar": "63,498,661",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "216%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "1,978,200",
"Assets, Noncurrent": "197,100",
"Cost of Revenues": "1,983,580",
"Intangible Assets": "117,600",
"Liabilities, Current": "677,900",
"Liabilities, Noncurrent": "402,600",
"Other Assets": "250,700",
"Other Compr. Net Income": "-54,077",
"Other Expenses": "120,605",
"Other Liabilities": "13,500",
"Other Net Income": "-10,097",
"Other Revenues": "3,118,701",
"Property, Plant and Equipment, Net": "1,726,400",
"Revenues Y+1": "3,109,888",
"Revenues Y+2": "3,116,968",
"Revenues Y+3": "3,118,369",
"Revenues Y+4": "3,118,646",
"Revenues Y+5": "3,118,701",
"Selling, General and Administrative Expense": "472,696"
},
"output_variables": {
"Liabilities": "1,094,000",
"Assets": "4,270,000",
"Expenses": "2,576,881",
"Revenues": "3,118,701",
"Stockholders Equity": "3,176,000",
"Net Income": "531,723",
"Comprehensive Net Income": "477,646",
"BaseVar": "72,244,269",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "217%"
}
}
},
"top_rated": false,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 2572560000.0,
"future_profits": 2575935849.7116284,
"valuation_correction": 0.0,
"limited_liability_put_option": 677433097.0913092,
"fair_value": 5825928946.8029375,
"market_value": 19752534927.204224
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000105770.svg",
"value": 1.5244920473176564,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000105770.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000105770.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000105770.svg"
},
{
"company_id": "0001026655",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001026655.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001026655.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001026655.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001026655_256x256.png",
"name": "CORE Molding Technologies INC",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001026655.svg",
"report_text": "The relative strengths and weaknesses of CORE Molding Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of CORE Molding Technologies INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 72% points.The greatest weakness of CORE Molding Technologies INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 146%, being 16% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001026655_2026_CORE_Molding_Technologies_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-0.393",
"Liabilities": "21.9",
"Stockholders Equity": "-32.7",
"ECR before LimitedLiability": "-10.5",
"Other Liabilities": "-7.26",
"Liabilities, Noncurrent": "28.3",
"Property, Plant and Equipment, Net": "2.93",
"Assets": "-22.1",
"Intangible Assets": "-6.85",
"Other Assets": "-0.350",
"Assets, Noncurrent": "-11.2",
"Assets, Current": "-11.9",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-9.02",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2015": {
"Other Liabilities": "0.579",
"Liabilities": "52.9",
"Stockholders Equity": "-16.7",
"ECR before LimitedLiability": "12.0",
"Liabilities, Current": "16.5",
"Liabilities, Noncurrent": "39.7",
"Intangible Assets": "-10.2",
"Assets": "-20.5",
"Property, Plant and Equipment, Net": "-2.42",
"Other Assets": "-0.490",
"Assets, Current": "-7.93",
"Assets, Noncurrent": "-6.66",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "12.0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "47.4",
"Liabilities": "71.1",
"Stockholders Equity": "2.46",
"ECR before LimitedLiability": "28.5",
"Other Liabilities": "-4.44",
"Liabilities, Current": "35.2",
"Assets, Current": "-5.81",
"Assets": "-16.1",
"Other Assets": "-1.72",
"Intangible Assets": "-7.76",
"Property, Plant and Equipment, Net": "-1.59",
"Assets, Noncurrent": "-4.80",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "26.6",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "24.3",
"Liabilities": "71.8",
"Stockholders Equity": "-2.18",
"ECR before LimitedLiability": "30.3",
"Other Liabilities": "1.42",
"Liabilities, Noncurrent": "53.6",
"Other Assets": "-1.38",
"Assets": "-15.9",
"Intangible Assets": "-8.41",
"Assets, Noncurrent": "-5.10",
"Property, Plant and Equipment, Net": "-1.55",
"Assets, Current": "-5.08",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "28.5",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "15.0",
"Liabilities": "46.5",
"Stockholders Equity": "-41.9",
"ECR before LimitedLiability": "-3.13",
"Liabilities, Noncurrent": "47.2",
"Other Liabilities": "-31.1",
"Assets, Noncurrent": "-8.94",
"Assets": "-32.3",
"Intangible Assets": "-12.2",
"Property, Plant and Equipment, Net": "-11.9",
"Other Assets": "-1.08",
"Assets, Current": "-14.7",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-2.53",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "45.3",
"Liabilities": "45.3",
"Stockholders Equity": "-79.4",
"ECR before LimitedLiability": "-8.83",
"Other Liabilities": "-0.159",
"Liabilities, Current": "-0.803",
"Property, Plant and Equipment, Net": "-18.9",
"Assets": "-43.4",
"Intangible Assets": "-18.8",
"Assets, Noncurrent": "-14.0",
"Other Assets": "-5.22",
"Assets, Current": "-21.3",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-7.94",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "55.8",
"Liabilities": "55.8",
"Stockholders Equity": "-62.3",
"ECR before LimitedLiability": "0.622",
"Liabilities, Current": "18.5",
"Other Liabilities": "-22.6",
"Assets, Noncurrent": "-11.9",
"Assets": "-33.7",
"Other Assets": "0.558",
"Property, Plant and Equipment, Net": "-12.3",
"Assets, Current": "-18.5",
"Intangible Assets": "-12.6",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "1.42",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "39.5",
"Liabilities": "53.5",
"Stockholders Equity": "-112",
"ECR before LimitedLiability": "-2.42",
"Other Liabilities": "7.63",
"Liabilities, Noncurrent": "43.1",
"Assets, Noncurrent": "-22.2",
"Assets": "-44.0",
"Assets, Current": "-27.5",
"Other Assets": "1.69",
"Property, Plant and Equipment, Net": "-17.1",
"Intangible Assets": "-17.5",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-1.11",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "36.4",
"Liabilities": "58.8",
"Stockholders Equity": "-97.3",
"ECR before LimitedLiability": "1.79",
"Other Liabilities": "3.99",
"Liabilities, Noncurrent": "52.0",
"Other Assets": "1.57",
"Assets": "-39.4",
"Intangible Assets": "-17.1",
"Assets, Noncurrent": "-17.6",
"Assets, Current": "-25.4",
"Property, Plant and Equipment, Net": "-12.7",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "2.89",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "2.31",
"Liabilities": "66.3",
"Stockholders Equity": "-64.3",
"ECR before LimitedLiability": "13.2",
"Liabilities, Current": "32.0",
"Liabilities, Noncurrent": "50.9",
"Assets, Noncurrent": "-10.8",
"Assets": "-30.7",
"Intangible Assets": "-14.6",
"Assets, Current": "-16.7",
"Property, Plant and Equipment, Net": "-10.7",
"Other Assets": "1.23",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "12.5",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "48.2",
"Liabilities": "73.0",
"Stockholders Equity": "-29.6",
"ECR before LimitedLiability": "24.5",
"Other Liabilities": "1.46",
"Liabilities, Current": "34.1",
"Assets, Current": "-6.86",
"Assets": "-22.7",
"Intangible Assets": "-11.9",
"Other Assets": "3.70",
"Property, Plant and Equipment, Net": "-6.69",
"Assets, Noncurrent": "-11.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "22.6",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "34.3",
"Liabilities": "71.7",
"Stockholders Equity": "-51.6",
"ECR before LimitedLiability": "16.6",
"Liabilities, Current": "49.8",
"Other Liabilities": "3.75",
"Assets, Current": "-8.94",
"Assets": "-26.4",
"Property, Plant and Equipment, Net": "-6.53",
"Intangible Assets": "-10.7",
"Other Assets": "-8.22",
"Assets, Noncurrent": "-11.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "15.9",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001026655_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "41,797",
"Assets, Noncurrent": "15",
"Cost of Revenues": "0",
"Intangible Assets": "1,097",
"Liabilities, Current": "24,814",
"Liabilities, Noncurrent": "9,477",
"Other Assets": "1,045",
"Other Compr. Net Income": "0",
"Other Expenses": "119,956",
"Other Liabilities": "8,911",
"Other Net Income": "0",
"Other Revenues": "143,421",
"Property, Plant and Equipment, Net": "49,344",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "12,939"
},
"output_variables": {
"Liabilities": "43,202",
"Assets": "93,298",
"Expenses": "132,895",
"Revenues": "143,421",
"Stockholders Equity": "50,096",
"Net Income": "10,526",
"Comprehensive Net Income": "10,526",
"BaseVar": "7,045,927",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "126%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "62,684",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "3,016",
"Liabilities, Current": "31,150",
"Liabilities, Noncurrent": "9,750",
"Other Assets": "0",
"Other Compr. Net Income": "-185",
"Other Expenses": "169,264",
"Other Liabilities": "10,170",
"Other Net Income": "0",
"Other Revenues": "199,068",
"Property, Plant and Equipment, Net": "74,103",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "17,754"
},
"output_variables": {
"Liabilities": "51,070",
"Assets": "139,803",
"Expenses": "187,018",
"Revenues": "199,068",
"Stockholders Equity": "88,733",
"Net Income": "12,050",
"Comprehensive Net Income": "11,865",
"BaseVar": "8,717,557",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "138%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "61,269",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "2,966",
"Liabilities, Current": "21,298",
"Liabilities, Noncurrent": "6,750",
"Other Assets": "0",
"Other Compr. Net Income": "-231",
"Other Expenses": "151,092",
"Other Liabilities": "10,022",
"Other Net Income": "0",
"Other Revenues": "174,882",
"Property, Plant and Equipment, Net": "70,601",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "16,379"
},
"output_variables": {
"Liabilities": "38,070",
"Assets": "134,836",
"Expenses": "167,471",
"Revenues": "174,882",
"Stockholders Equity": "96,766",
"Net Income": "7,411",
"Comprehensive Net Income": "7,180",
"BaseVar": "6,965,650",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "149%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "64,000",
"Assets, Noncurrent": "2,076",
"Cost of Revenues": "0",
"Intangible Assets": "2,916",
"Liabilities, Current": "23,631",
"Liabilities, Noncurrent": "3,750",
"Other Assets": "0",
"Other Compr. Net Income": "-864",
"Other Expenses": "139,969",
"Other Liabilities": "8,349",
"Other Net Income": "0",
"Other Revenues": "162,209",
"Property, Plant and Equipment, Net": "68,631",
"Revenues Y+1": "162,232",
"Revenues Y+2": "162,208",
"Revenues Y+3": "162,209",
"Revenues Y+4": "162,209",
"Revenues Y+5": "162,209",
"Selling, General and Administrative Expense": "16,679"
},
"output_variables": {
"Liabilities": "35,730",
"Assets": "137,623",
"Expenses": "156,648",
"Revenues": "162,209",
"Stockholders Equity": "101,893",
"Net Income": "5,562",
"Comprehensive Net Income": "4,698",
"BaseVar": "6,747,524",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "195%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "80,302",
"Assets, Noncurrent": "2,197",
"Cost of Revenues": "0",
"Intangible Assets": "36,889",
"Liabilities, Current": "40,191",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,153",
"Other Compr. Net Income": "-504",
"Other Expenses": "233,751",
"Other Liabilities": "62,078",
"Other Net Income": "-2,346",
"Other Revenues": "259,655",
"Property, Plant and Equipment, Net": "80,657",
"Revenues Y+1": "258,669",
"Revenues Y+2": "259,754",
"Revenues Y+3": "259,645",
"Revenues Y+4": "259,656",
"Revenues Y+5": "259,655",
"Selling, General and Administrative Expense": "27,635"
},
"output_variables": {
"Liabilities": "102,269",
"Assets": "201,198",
"Expenses": "261,385",
"Revenues": "259,655",
"Stockholders Equity": "98,929",
"Net Income": "-4,076",
"Comprehensive Net Income": "-4,580",
"BaseVar": "9,407,749",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "159%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "61,225",
"Assets, Noncurrent": "6,009",
"Cost of Revenues": "262,784",
"Intangible Assets": "30,840",
"Liabilities, Current": "83,834",
"Liabilities, Noncurrent": "3,119",
"Other Assets": "2,026",
"Other Compr. Net Income": "46",
"Other Expenses": "216,032",
"Other Liabilities": "7,927",
"Other Net Income": "-7,658",
"Other Revenues": "283,947",
"Property, Plant and Equipment, Net": "79,206",
"Revenues Y+1": "283,939",
"Revenues Y+2": "283,948",
"Revenues Y+3": "283,947",
"Revenues Y+4": "283,947",
"Revenues Y+5": "283,947",
"Selling, General and Administrative Expense": "28,965"
},
"output_variables": {
"Liabilities": "94,880",
"Assets": "179,306",
"Expenses": "507,781",
"Revenues": "283,947",
"Stockholders Equity": "84,426",
"Net Income": "-231,492",
"Comprehensive Net Income": "-231,446",
"BaseVar": "21,627,227",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "162%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "56,478",
"Assets, Noncurrent": "5,157",
"Cost of Revenues": "204,527",
"Intangible Assets": "28,892",
"Liabilities, Current": "35,995",
"Liabilities, Noncurrent": "2,560",
"Other Assets": "929",
"Other Compr. Net Income": "-746",
"Other Expenses": "-1,943",
"Other Liabilities": "33,021",
"Other Net Income": "-3,993",
"Other Revenues": "225,240",
"Property, Plant and Equipment, Net": "74,052",
"Revenues Y+1": "225,380",
"Revenues Y+2": "225,233",
"Revenues Y+3": "225,240",
"Revenues Y+4": "225,240",
"Revenues Y+5": "225,240",
"Selling, General and Administrative Expense": "24,033"
},
"output_variables": {
"Liabilities": "71,576",
"Assets": "165,508",
"Expenses": "226,617",
"Revenues": "225,240",
"Stockholders Equity": "93,932",
"Net Income": "-5,371",
"Comprehensive Net Income": "-6,117",
"BaseVar": "24,666,737",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "174%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "75,142",
"Assets, Noncurrent": "7,617",
"Cost of Revenues": "246,097",
"Intangible Assets": "26,943",
"Liabilities, Current": "53,052",
"Liabilities, Noncurrent": "25,284",
"Other Assets": "521",
"Other Compr. Net Income": "-94",
"Other Expenses": "2,456",
"Other Liabilities": "7,689",
"Other Net Income": "3,352",
"Other Revenues": "294,764",
"Property, Plant and Equipment, Net": "75,897",
"Revenues Y+1": "292,532",
"Revenues Y+2": "295,158",
"Revenues Y+3": "294,697",
"Revenues Y+4": "294,778",
"Revenues Y+5": "294,764",
"Selling, General and Administrative Expense": "29,827"
},
"output_variables": {
"Liabilities": "86,025",
"Assets": "186,120",
"Expenses": "278,380",
"Revenues": "294,764",
"Stockholders Equity": "100,095",
"Net Income": "19,736",
"Comprehensive Net Income": "19,642",
"BaseVar": "19,747,968",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "189%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "80,665",
"Assets, Noncurrent": "9,688",
"Cost of Revenues": "312,849",
"Intangible Assets": "24,995",
"Liabilities, Current": "50,797",
"Liabilities, Noncurrent": "26,502",
"Other Assets": "0",
"Other Compr. Net Income": "-292",
"Other Expenses": "2,807",
"Other Liabilities": "5,191",
"Other Net Income": "-2,995",
"Other Revenues": "375,799",
"Property, Plant and Equipment, Net": "83,267",
"Revenues Y+1": "375,762",
"Revenues Y+2": "375,799",
"Revenues Y+3": "375,798",
"Revenues Y+4": "375,799",
"Revenues Y+5": "375,799",
"Selling, General and Administrative Expense": "34,386"
},
"output_variables": {
"Liabilities": "82,490",
"Assets": "198,615",
"Expenses": "350,042",
"Revenues": "375,799",
"Stockholders Equity": "116,125",
"Net Income": "22,761",
"Comprehensive Net Income": "22,468",
"BaseVar": "10,211,389",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "198%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "102,879",
"Assets, Noncurrent": "5,920",
"Cost of Revenues": "299,993",
"Intangible Assets": "23,393",
"Liabilities, Current": "46,186",
"Liabilities, Noncurrent": "25,278",
"Other Assets": "0",
"Other Compr. Net Income": "2,201",
"Other Expenses": "4,729",
"Other Liabilities": "2,960",
"Other Net Income": "-1,687",
"Other Revenues": "358,623",
"Property, Plant and Equipment, Net": "81,185",
"Revenues Y+1": "358,665",
"Revenues Y+2": "358,621",
"Revenues Y+3": "358,623",
"Revenues Y+4": "358,623",
"Revenues Y+5": "358,623",
"Selling, General and Administrative Expense": "38,110"
},
"output_variables": {
"Liabilities": "74,424",
"Assets": "213,377",
"Expenses": "342,833",
"Revenues": "358,623",
"Stockholders Equity": "138,953",
"Net Income": "14,103",
"Comprehensive Net Income": "16,304",
"BaseVar": "8,916,842",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "196%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "102,888",
"Assets, Noncurrent": "4,049",
"Cost of Revenues": "257,978",
"Intangible Assets": "21,806",
"Liabilities, Current": "36,711",
"Liabilities, Noncurrent": "22,326",
"Other Assets": "0",
"Other Compr. Net Income": "-1,454",
"Other Expenses": "4,465",
"Other Liabilities": "3,152",
"Other Net Income": "285",
"Other Revenues": "303,791",
"Property, Plant and Equipment, Net": "80,807",
"Revenues Y+1": "303,829",
"Revenues Y+2": "303,790",
"Revenues Y+3": "303,791",
"Revenues Y+4": "303,791",
"Revenues Y+5": "303,791",
"Selling, General and Administrative Expense": "36,535"
},
"output_variables": {
"Liabilities": "62,189",
"Assets": "209,550",
"Expenses": "298,977",
"Revenues": "303,791",
"Stockholders Equity": "147,361",
"Net Income": "5,099",
"Comprehensive Net Income": "3,646",
"BaseVar": "7,020,914",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "192%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "103,328",
"Assets, Noncurrent": "17,009",
"Cost of Revenues": "230,561",
"Intangible Assets": "20,855",
"Liabilities, Current": "34,173",
"Liabilities, Noncurrent": "32,687",
"Other Assets": "0",
"Other Compr. Net Income": "-1,043",
"Other Expenses": "3,641",
"Other Liabilities": "3,101",
"Other Net Income": "562",
"Other Revenues": "273,693",
"Property, Plant and Equipment, Net": "86,940",
"Revenues Y+1": "273,694",
"Revenues Y+2": "273,693",
"Revenues Y+3": "273,693",
"Revenues Y+4": "273,693",
"Revenues Y+5": "273,693",
"Selling, General and Administrative Expense": "33,259"
},
"output_variables": {
"Liabilities": "69,961",
"Assets": "228,132",
"Expenses": "267,461",
"Revenues": "273,693",
"Stockholders Equity": "158,171",
"Net Income": "6,794",
"Comprehensive Net Income": "5,751",
"BaseVar": "6,704,123",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "183%"
}
}
},
"top_rated": false,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 128118510.00000001,
"future_profits": 84466843.3294649,
"valuation_correction": 0.0,
"limited_liability_put_option": 60897933.50942218,
"fair_value": 273483286.8388871,
"market_value": 183934433.44856262
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001026655.svg",
"value": 1.455524852213552,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001026655.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001026655.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001026655.svg"
},
{
"company_id": "0001120970",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001120970.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001120970.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001120970.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001120970_256x256.png",
"name": "Comstock Inc",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001120970.svg",
"report_text": "The relative strengths and weaknesses of Comstock Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Comstock Inc compared to the market average is the variable Assets, Noncurrent, increasing the Economic Capital Ratio by 72% points.The greatest weakness of Comstock Inc is the variable Liabilities, Noncurrent, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 11% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001120970_2026_Comstock_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-20.8",
"Liabilities": "-29.1",
"Stockholders Equity": "34.4",
"ECR before LimitedLiability": "-1.08",
"Other Liabilities": "1.12",
"Liabilities, Noncurrent": "-8.23",
"Property, Plant and Equipment, Net": "13.1",
"Assets": "54.4",
"Intangible Assets": "-1.85",
"Other Assets": "13.8",
"Assets, Noncurrent": "-2.69",
"Assets, Current": "13.0",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "0.390",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "0.931",
"Liabilities": "-45.7",
"Stockholders Equity": "12.5",
"ECR before LimitedLiability": "-18.7",
"Liabilities, Noncurrent": "-12.4",
"Liabilities, Current": "-31.4",
"Property, Plant and Equipment, Net": "22.7",
"Assets": "36.3",
"Intangible Assets": "-3.46",
"Other Assets": "22.0",
"Assets, Current": "7.60",
"Assets, Noncurrent": "-4.65",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-18.6",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "-6.95",
"Liabilities": "-8.50",
"Stockholders Equity": "-3.65",
"ECR before LimitedLiability": "-17.3",
"Liabilities, Noncurrent": "-2.82",
"Other Liabilities": "1.31",
"Assets, Current": "-12.0",
"Assets": "1.93",
"Property, Plant and Equipment, Net": "23.2",
"Assets, Noncurrent": "-8.50",
"Other Assets": "21.9",
"Intangible Assets": "-7.82",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-16.1",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "-5.82",
"Liabilities": "-17.8",
"Stockholders Equity": "6.39",
"ECR before LimitedLiability": "-10.2",
"Other Liabilities": "3.68",
"Liabilities, Current": "-15.6",
"Other Assets": "17.9",
"Assets": "16.0",
"Assets, Noncurrent": "-4.33",
"Property, Plant and Equipment, Net": "22.0",
"Assets, Current": "-5.97",
"Intangible Assets": "-6.30",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-8.58",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "3.62",
"Liabilities": "-21.5",
"Stockholders Equity": "5.86",
"ECR before LimitedLiability": "-11.3",
"Liabilities, Current": "-13.9",
"Liabilities, Noncurrent": "-10.8",
"Intangible Assets": "-7.14",
"Assets": "19.5",
"Property, Plant and Equipment, Net": "30.8",
"Other Assets": "19.0",
"Assets, Current": "-8.38",
"Assets, Noncurrent": "-4.15",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-11.3",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "-46.7",
"Liabilities": "-37.1",
"Stockholders Equity": "20.7",
"ECR before LimitedLiability": "-6.63",
"Other Liabilities": "1.27",
"Liabilities, Current": "5.78",
"Assets, Current": "3.84",
"Assets": "40.5",
"Other Assets": "23.9",
"Intangible Assets": "-4.32",
"Property, Plant and Equipment, Net": "23.2",
"Assets, Noncurrent": "-1.84",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-8.49",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "2.48",
"Liabilities": "-58.8",
"Stockholders Equity": "23.0",
"ECR before LimitedLiability": "-12.5",
"Other Liabilities": "1.22",
"Liabilities, Noncurrent": "-64.7",
"Other Assets": "27.5",
"Assets": "42.9",
"Intangible Assets": "-3.16",
"Assets, Noncurrent": "-1.13",
"Property, Plant and Equipment, Net": "27.9",
"Assets, Current": "10.7",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-14.3",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-3.59",
"Liabilities": "-66.4",
"Stockholders Equity": "15.8",
"ECR before LimitedLiability": "-20.5",
"Liabilities, Noncurrent": "-62.0",
"Other Liabilities": "0.843",
"Assets, Noncurrent": "-1.15",
"Assets": "38.2",
"Intangible Assets": "-4.03",
"Property, Plant and Equipment, Net": "20.7",
"Other Assets": "29.6",
"Assets, Current": "15.7",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-19.9",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-34.2",
"Liabilities": "-48.0",
"Stockholders Equity": "47.9",
"ECR before LimitedLiability": "5.43",
"Other Liabilities": "0.331",
"Liabilities, Current": "-10.5",
"Property, Plant and Equipment, Net": "8.14",
"Assets": "67.3",
"Intangible Assets": "-1.84",
"Assets, Noncurrent": "-0.563",
"Other Assets": "35.4",
"Assets, Current": "18.4",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "6.33",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-1.37",
"Liabilities": "-3.76",
"Stockholders Equity": "39.8",
"ECR before LimitedLiability": "22.4",
"Liabilities, Current": "-3.16",
"Other Liabilities": "0.783",
"Assets, Noncurrent": "-2.43",
"Assets": "26.3",
"Other Assets": "14.5",
"Property, Plant and Equipment, Net": "1.70",
"Assets, Current": "13.8",
"Intangible Assets": "-3.76",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "23.2",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "-21.6",
"Liabilities": "-27.4",
"Stockholders Equity": "60.2",
"ECR before LimitedLiability": "22.2",
"Other Liabilities": "1.02",
"Liabilities, Noncurrent": "-5.79",
"Assets, Noncurrent": "80.9",
"Assets": "77.3",
"Assets, Current": "0.821",
"Other Assets": "-11.0",
"Property, Plant and Equipment, Net": "2.24",
"Intangible Assets": "11.4",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "23.5",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-31.0",
"Liabilities": "-34.6",
"Stockholders Equity": "28.8",
"ECR before LimitedLiability": "-0.768",
"Other Liabilities": "0.971",
"Liabilities, Noncurrent": "-3.80",
"Other Assets": "-12.7",
"Assets": "55.3",
"Intangible Assets": "5.29",
"Assets, Noncurrent": "55.6",
"Assets, Current": "7.74",
"Property, Plant and Equipment, Net": "1.76",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "0.334",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2024": {
"Liabilities, Noncurrent": "-17.3",
"Liabilities": "-12.9",
"Stockholders Equity": "37.5",
"ECR before LimitedLiability": "18.1",
"Other Liabilities": "0.814",
"Liabilities, Current": "3.05",
"Assets, Current": "-1.37",
"Assets": "37.8",
"Intangible Assets": "-2.46",
"Other Assets": "-5.46",
"Property, Plant and Equipment, Net": "-2.04",
"Assets, Noncurrent": "68.7",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "16.2",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-33.3",
"Liabilities": "-28.7",
"Stockholders Equity": "46.0",
"ECR before LimitedLiability": "11.4",
"Liabilities, Current": "2.77",
"Other Liabilities": "0.733",
"Assets, Current": "1.08",
"Assets": "66.5",
"Property, Plant and Equipment, Net": "4.81",
"Intangible Assets": "4.73",
"Other Assets": "-12.4",
"Assets, Noncurrent": "71.9",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "10.8",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001120970_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "11,009",
"Assets, Noncurrent": "165",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,045",
"Liabilities, Noncurrent": "4,331",
"Other Assets": "6,417",
"Other Compr. Net Income": "0",
"Other Expenses": "15,952",
"Other Liabilities": "0",
"Other Net Income": "3,872",
"Other Revenues": "473",
"Property, Plant and Equipment, Net": "9,384",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "10,376",
"Assets": "26,974",
"Expenses": "15,952",
"Revenues": "473",
"Stockholders Equity": "16,598",
"Net Income": "-11,606",
"Comprehensive Net Income": "-11,606",
"BaseVar": "531,237",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "136%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "14,360",
"Assets, Noncurrent": "85",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,162",
"Liabilities, Noncurrent": "11,308",
"Other Assets": "12,929",
"Other Compr. Net Income": "0",
"Other Expenses": "35,458",
"Other Liabilities": "0",
"Other Net Income": "-443",
"Other Revenues": "5,139",
"Property, Plant and Equipment, Net": "20,491",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "29,470",
"Assets": "47,865",
"Expenses": "35,458",
"Revenues": "5,139",
"Stockholders Equity": "18,395",
"Net Income": "-30,762",
"Comprehensive Net Income": "-30,762",
"BaseVar": "1,231,676",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "109%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "5,960",
"Assets, Noncurrent": "59",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,100",
"Liabilities, Noncurrent": "10,656",
"Other Assets": "12,706",
"Other Compr. Net Income": "0",
"Other Expenses": "45,759",
"Other Liabilities": "0",
"Other Net Income": "-414",
"Other Revenues": "24,827",
"Property, Plant and Equipment, Net": "25,275",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "23,756",
"Assets": "44,000",
"Expenses": "45,759",
"Revenues": "24,827",
"Stockholders Equity": "20,244",
"Net Income": "-21,347",
"Comprehensive Net Income": "-21,347",
"BaseVar": "1,258,019",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "117%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "8,636",
"Assets, Noncurrent": "33",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,605",
"Liabilities, Noncurrent": "11,610",
"Other Assets": "11,580",
"Other Compr. Net Income": "0",
"Other Expenses": "21,805",
"Other Liabilities": "0",
"Other Net Income": "-763",
"Other Revenues": "25,857",
"Property, Plant and Equipment, Net": "26,207",
"Revenues Y+1": "25,785",
"Revenues Y+2": "25,838",
"Revenues Y+3": "25,852",
"Revenues Y+4": "25,856",
"Revenues Y+5": "25,857",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "24,215",
"Assets": "46,456",
"Expenses": "21,805",
"Revenues": "25,857",
"Stockholders Equity": "22,241",
"Net Income": "3,289",
"Comprehensive Net Income": "3,289",
"BaseVar": "1,130,934",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "159%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5,649",
"Assets, Noncurrent": "12",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,142",
"Liabilities, Noncurrent": "12,311",
"Other Assets": "10,955",
"Other Compr. Net Income": "0",
"Other Expenses": "27,721",
"Other Liabilities": "0",
"Other Net Income": "896",
"Other Revenues": "16,099",
"Property, Plant and Equipment, Net": "26,597",
"Revenues Y+1": "16,702",
"Revenues Y+2": "16,250",
"Revenues Y+3": "16,135",
"Revenues Y+4": "16,107",
"Revenues Y+5": "16,099",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "24,453",
"Assets": "43,213",
"Expenses": "27,721",
"Revenues": "16,099",
"Stockholders Equity": "18,759",
"Net Income": "-10,726",
"Comprehensive Net Income": "-10,726",
"BaseVar": "1,031,984",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "125%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "7,964",
"Assets, Noncurrent": "285",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,424",
"Liabilities, Noncurrent": "17,002",
"Other Assets": "10,445",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,759",
"Other Liabilities": "0",
"Other Net Income": "-202",
"Other Revenues": "-4,972",
"Property, Plant and Equipment, Net": "15,149",
"Revenues Y+1": "-724",
"Revenues Y+2": "-3,225",
"Revenues Y+3": "-4,305",
"Revenues Y+4": "-4,771",
"Revenues Y+5": "-4,972",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "19,426",
"Assets": "33,843",
"Expenses": "-2,759",
"Revenues": "-4,972",
"Stockholders Equity": "14,417",
"Net Income": "-2,415",
"Comprehensive Net Income": "-2,415",
"BaseVar": "185,925",
"ECR before LimitedLiability": "1.3%",
"Economic Capital Ratio": "75%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,732",
"Assets, Noncurrent": "340",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,109",
"Liabilities, Noncurrent": "17,989",
"Other Assets": "10,110",
"Other Compr. Net Income": "0",
"Other Expenses": "2,489",
"Other Liabilities": "0",
"Other Net Income": "-2,106",
"Other Revenues": "-3,366",
"Property, Plant and Equipment, Net": "12,782",
"Revenues Y+1": "-1,953",
"Revenues Y+2": "-2,806",
"Revenues Y+3": "-3,159",
"Revenues Y+4": "-3,305",
"Revenues Y+5": "-3,366",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "19,099",
"Assets": "30,964",
"Expenses": "2,489",
"Revenues": "-3,366",
"Stockholders Equity": "11,865",
"Net Income": "-7,962",
"Comprehensive Net Income": "-7,962",
"BaseVar": "190,896",
"ECR before LimitedLiability": "-131%",
"Economic Capital Ratio": "45%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "8,564",
"Assets, Noncurrent": "274",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,390",
"Liabilities, Noncurrent": "16,837",
"Other Assets": "10,031",
"Other Compr. Net Income": "0",
"Other Expenses": "6,128",
"Other Liabilities": "0",
"Other Net Income": "-1,933",
"Other Revenues": "180",
"Property, Plant and Equipment, Net": "9,742",
"Revenues Y+1": "169",
"Revenues Y+2": "176",
"Revenues Y+3": "179",
"Revenues Y+4": "180",
"Revenues Y+5": "180",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "19,227",
"Assets": "28,612",
"Expenses": "6,128",
"Revenues": "180",
"Stockholders Equity": "9,385",
"Net Income": "-7,880",
"Comprehensive Net Income": "-7,880",
"BaseVar": "169,523",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "104%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,350",
"Assets, Noncurrent": "375",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,444",
"Liabilities, Noncurrent": "11,633",
"Other Assets": "17,911",
"Other Compr. Net Income": "0",
"Other Expenses": "3,498",
"Other Liabilities": "0",
"Other Net Income": "99",
"Other Revenues": "199",
"Property, Plant and Equipment, Net": "7,935",
"Revenues Y+1": "191",
"Revenues Y+2": "196",
"Revenues Y+3": "198",
"Revenues Y+4": "199",
"Revenues Y+5": "199",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "16,077",
"Assets": "39,570",
"Expenses": "3,498",
"Revenues": "199",
"Stockholders Equity": "23,493",
"Net Income": "-3,200",
"Comprehensive Net Income": "-3,200",
"BaseVar": "129,860",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "133%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "20,835",
"Assets, Noncurrent": "179",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,826",
"Liabilities, Noncurrent": "6,519",
"Other Assets": "12,678",
"Other Compr. Net Income": "0",
"Other Expenses": "5,827",
"Other Liabilities": "0",
"Other Net Income": "31,469",
"Other Revenues": "216",
"Property, Plant and Equipment, Net": "9,431",
"Revenues Y+1": "210",
"Revenues Y+2": "214",
"Revenues Y+3": "215",
"Revenues Y+4": "216",
"Revenues Y+5": "216",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "11,344",
"Assets": "43,124",
"Expenses": "5,827",
"Revenues": "216",
"Stockholders Equity": "31,779",
"Net Income": "25,859",
"Comprehensive Net Income": "25,859",
"BaseVar": "2,044,003",
"ECR before LimitedLiability": "693%",
"Economic Capital Ratio": "693%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "13,829",
"Assets, Noncurrent": "113,126",
"Cost of Revenues": "272",
"Intangible Assets": "35,964",
"Liabilities, Current": "23,910",
"Liabilities, Noncurrent": "10,075",
"Other Assets": "-50,528",
"Other Compr. Net Income": "0",
"Other Expenses": "-14,974",
"Other Liabilities": "0",
"Other Net Income": "20,361",
"Other Revenues": "1,296",
"Property, Plant and Equipment, Net": "14,564",
"Revenues Y+1": "1,125",
"Revenues Y+2": "1,230",
"Revenues Y+3": "1,272",
"Revenues Y+4": "1,289",
"Revenues Y+5": "1,296",
"Selling, General and Administrative Expense": "5,962"
},
"output_variables": {
"Liabilities": "33,984",
"Assets": "126,955",
"Expenses": "-8,740",
"Revenues": "1,296",
"Stockholders Equity": "92,971",
"Net Income": "30,396",
"Comprehensive Net Income": "30,396",
"BaseVar": "1,114,361",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "323%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "30,768",
"Assets, Noncurrent": "69,286",
"Cost of Revenues": "267",
"Intangible Assets": "17,664",
"Liabilities, Current": "31,629",
"Liabilities, Noncurrent": "12,062",
"Other Assets": "-31,138",
"Other Compr. Net Income": "0",
"Other Expenses": "6,998",
"Other Liabilities": "0",
"Other Net Income": "-26,637",
"Other Revenues": "-269",
"Property, Plant and Equipment, Net": "13,474",
"Revenues Y+1": "-94",
"Revenues Y+2": "-202",
"Revenues Y+3": "-245",
"Revenues Y+4": "-262",
"Revenues Y+5": "-269",
"Selling, General and Administrative Expense": "73,753"
},
"output_variables": {
"Liabilities": "43,690",
"Assets": "100,054",
"Expenses": "81,017",
"Revenues": "-269",
"Stockholders Equity": "56,363",
"Net Income": "-107,923",
"Comprehensive Net Income": "-107,923",
"BaseVar": "1,562,526",
"ECR before LimitedLiability": "-641%",
"Economic Capital Ratio": "0.00048%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "12,558",
"Assets, Noncurrent": "78,752",
"Cost of Revenues": "297",
"Intangible Assets": "5,859",
"Liabilities, Current": "8,111",
"Liabilities, Noncurrent": "23,429",
"Other Assets": "-14,464",
"Other Compr. Net Income": "0",
"Other Expenses": "15,624",
"Other Liabilities": "0",
"Other Net Income": "-16,650",
"Other Revenues": "4,869",
"Property, Plant and Equipment, Net": "8,605",
"Revenues Y+1": "4,144",
"Revenues Y+2": "4,592",
"Revenues Y+3": "4,771",
"Revenues Y+4": "4,841",
"Revenues Y+5": "4,869",
"Selling, General and Administrative Expense": "41,889"
},
"output_variables": {
"Liabilities": "31,541",
"Assets": "91,310",
"Expenses": "57,809",
"Revenues": "4,869",
"Stockholders Equity": "59,769",
"Net Income": "-69,590",
"Comprehensive Net Income": "-69,590",
"BaseVar": "964,940",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "142%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "20,658",
"Assets, Noncurrent": "148,947",
"Cost of Revenues": "13,480",
"Intangible Assets": "26,451",
"Liabilities, Current": "10,025",
"Liabilities, Noncurrent": "48,679",
"Other Assets": "-56,337",
"Other Compr. Net Income": "0",
"Other Expenses": "894",
"Other Liabilities": "0",
"Other Net Income": "-6,507",
"Other Revenues": "640",
"Property, Plant and Equipment, Net": "29,886",
"Revenues Y+1": "989",
"Revenues Y+2": "770",
"Revenues Y+3": "686",
"Revenues Y+4": "653",
"Revenues Y+5": "640",
"Selling, General and Administrative Expense": "33,338"
},
"output_variables": {
"Liabilities": "58,704",
"Assets": "169,605",
"Expenses": "47,712",
"Revenues": "640",
"Stockholders Equity": "110,901",
"Net Income": "-53,579",
"Comprehensive Net Income": "-53,579",
"BaseVar": "776,714",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 89829801.9,
"future_profits": 184234.32484286593,
"valuation_correction": 0.0,
"limited_liability_put_option": 70389980.05721128,
"fair_value": 160404016.28205416,
"market_value": 198905278.11555302
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001120970.svg",
"value": 1.4039958995023376,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001120970.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001120970.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001120970.svg"
},
{
"company_id": "0001666700",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001666700.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001666700.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001666700.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001666700_256x256.png",
"name": "Dupont de Nemours Inc",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001666700.svg",
"report_text": "The relative strengths and weaknesses of Dupont de Nemours Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Dupont de Nemours Inc compared to the market average is the variable Assets, Noncurrent, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Dupont de Nemours Inc is the variable Other Assets, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 11% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001666700_2026_Dupont_de_Nemours_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Current": "-4.98",
"Liabilities": "20.5",
"Stockholders Equity": "66.9",
"ECR before LimitedLiability": "49.0",
"Other Liabilities": "3.40",
"Liabilities, Noncurrent": "21.6",
"Other Assets": "-7.55",
"Assets": "20.6",
"Intangible Assets": "13.6",
"Assets, Noncurrent": "19.2",
"Property, Plant and Equipment, Net": "0.664",
"Assets, Current": "1.83",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "47.2",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-2.21",
"Liabilities": "31.0",
"Stockholders Equity": "51.4",
"ECR before LimitedLiability": "47.4",
"Liabilities, Noncurrent": "30.0",
"Other Liabilities": "3.39",
"Assets, Noncurrent": "17.4",
"Assets": "8.72",
"Intangible Assets": "10.1",
"Property, Plant and Equipment, Net": "-0.768",
"Other Assets": "-7.27",
"Assets, Current": "0.276",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "48.0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "22.2",
"Liabilities": "19.6",
"Stockholders Equity": "58.4",
"ECR before LimitedLiability": "45.9",
"Other Liabilities": "1.46",
"Liabilities, Current": "-4.74",
"Property, Plant and Equipment, Net": "-0.621",
"Assets": "14.9",
"Intangible Assets": "22.5",
"Assets, Noncurrent": "29.6",
"Other Assets": "-8.63",
"Assets, Current": "-0.568",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "46.8",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "23.7",
"Liabilities": "28.0",
"Stockholders Equity": "64.8",
"ECR before LimitedLiability": "53.9",
"Liabilities, Current": "4.38",
"Other Liabilities": "1.06",
"Assets, Noncurrent": "19.2",
"Assets": "9.23",
"Other Assets": "-4.71",
"Property, Plant and Equipment, Net": "-0.417",
"Assets, Current": "-0.559",
"Intangible Assets": "10.5",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "54.7",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "3.78",
"Liabilities": "-9.04",
"Stockholders Equity": "8.33",
"ECR before LimitedLiability": "4.01",
"Other Liabilities": "8.31",
"Liabilities, Noncurrent": "-22.9",
"Assets, Noncurrent": "43.9",
"Assets": "9.66",
"Assets, Current": "-6.31",
"Other Assets": "-20.1",
"Property, Plant and Equipment, Net": "-2.70",
"Intangible Assets": "38.2",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "5.32",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "1.01",
"Liabilities": "-9.43",
"Stockholders Equity": "24.6",
"ECR before LimitedLiability": "10.3",
"Other Liabilities": "5.11",
"Liabilities, Noncurrent": "-16.3",
"Other Assets": "-16.3",
"Assets": "21.2",
"Intangible Assets": "27.9",
"Assets, Noncurrent": "35.5",
"Assets, Current": "0.166",
"Property, Plant and Equipment, Net": "-0.785",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "11.4",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "4.47",
"Liabilities": "-17.6",
"Stockholders Equity": "32.4",
"ECR before LimitedLiability": "11.9",
"Liabilities, Current": "-1.10",
"Liabilities, Noncurrent": "-21.7",
"Assets, Noncurrent": "53.4",
"Assets": "36.7",
"Intangible Assets": "35.8",
"Assets, Current": "-0.608",
"Property, Plant and Equipment, Net": "0.654",
"Other Assets": "-17.8",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "11.3",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-11.4",
"Liabilities": "-12.5",
"Stockholders Equity": "36.1",
"ECR before LimitedLiability": "17.5",
"Other Liabilities": "3.97",
"Liabilities, Current": "-5.15",
"Assets, Current": "-0.0457",
"Assets": "36.0",
"Intangible Assets": "35.6",
"Other Assets": "-17.5",
"Property, Plant and Equipment, Net": "0.488",
"Assets, Noncurrent": "50.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "15.6",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-14.1",
"Liabilities": "-1.62",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "11.4",
"Liabilities, Current": "7.46",
"Other Liabilities": "4.03",
"Assets, Current": "1.54",
"Assets": "14.6",
"Property, Plant and Equipment, Net": "-0.690",
"Intangible Assets": "24.0",
"Other Assets": "-17.4",
"Assets, Noncurrent": "32.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "10.7",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001666700_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "49,893,000",
"Assets, Noncurrent": "102,780,000",
"Cost of Revenues": "50,414,000",
"Intangible Assets": "92,801,000",
"Liabilities, Current": "26,128,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "-89,557,000",
"Other Compr. Net Income": "676,000",
"Other Expenses": "6,000,000",
"Other Liabilities": "0",
"Other Net Income": "1,653,000",
"Other Revenues": "62,484,000",
"Property, Plant and Equipment, Net": "36,247,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "6,131,000"
},
"output_variables": {
"Liabilities": "26,128,000",
"Assets": "192,164,000",
"Expenses": "62,545,000",
"Revenues": "62,484,000",
"Stockholders Equity": "166,036,000",
"Net Income": "1,592,000",
"Comprehensive Net Income": "2,268,000",
"BaseVar": "2,762,437,667",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "171%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "49,603,000",
"Assets, Noncurrent": "99,401,000",
"Cost of Revenues": "65,333,000",
"Intangible Assets": "89,997,000",
"Liabilities, Current": "24,715,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "-86,819,000",
"Other Compr. Net Income": "-2,503,000",
"Other Expenses": "8,464,000",
"Other Liabilities": "0",
"Other Net Income": "1,588,000",
"Other Revenues": "85,977,000",
"Property, Plant and Equipment, Net": "35,848,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "9,769,000"
},
"output_variables": {
"Liabilities": "24,715,000",
"Assets": "188,030,000",
"Expenses": "83,566,000",
"Revenues": "85,977,000",
"Stockholders Equity": "163,315,000",
"Net Income": "3,999,000",
"Comprehensive Net Income": "1,496,000",
"BaseVar": "3,174,111,016",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "171%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "9,999,000",
"Assets, Noncurrent": "47,994,000",
"Cost of Revenues": "14,056,000",
"Intangible Assets": "46,744,000",
"Liabilities, Current": "8,346,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "-45,484,000",
"Other Compr. Net Income": "-632,000",
"Other Expenses": "3,514,000",
"Other Liabilities": "0",
"Other Net Income": "1,349,000",
"Other Revenues": "21,512,000",
"Property, Plant and Equipment, Net": "10,143,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "3,618,000"
},
"output_variables": {
"Liabilities": "8,346,000",
"Assets": "69,396,000",
"Expenses": "21,188,000",
"Revenues": "21,512,000",
"Stockholders Equity": "61,050,000",
"Net Income": "1,673,000",
"Comprehensive Net Income": "1,041,000",
"BaseVar": "1,239,973,151",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "173%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,877,000",
"Assets, Noncurrent": "50,042,000",
"Cost of Revenues": "13,520,557",
"Intangible Assets": "41,388,000",
"Liabilities, Current": "4,699,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "-41,388,000",
"Other Compr. Net Income": "953,119",
"Other Expenses": "4,290,455",
"Other Liabilities": "0",
"Other Net Income": "883,917",
"Other Revenues": "20,393,704",
"Property, Plant and Equipment, Net": "9,985,000",
"Revenues Y+1": "20,393,714",
"Revenues Y+2": "20,393,704",
"Revenues Y+3": "20,393,704",
"Revenues Y+4": "20,393,704",
"Revenues Y+5": "20,393,704",
"Selling, General and Administrative Expense": "3,075,768"
},
"output_variables": {
"Liabilities": "4,699,000",
"Assets": "70,904,000",
"Expenses": "20,886,779",
"Revenues": "20,393,704",
"Stockholders Equity": "66,205,000",
"Net Income": "390,841",
"Comprehensive Net Income": "1,343,960",
"BaseVar": "2,355,947,686",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "199%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "8,065,000",
"Assets, Noncurrent": "30,676,000",
"Cost of Revenues": "10,794,918",
"Intangible Assets": "28,020,000",
"Liabilities, Current": "6,236,000",
"Liabilities, Noncurrent": "14,395,000",
"Other Assets": "-28,020,000",
"Other Compr. Net Income": "375,560",
"Other Expenses": "1,945,697",
"Other Liabilities": "-1,974,000",
"Other Net Income": "3,260,607",
"Other Revenues": "16,640,108",
"Property, Plant and Equipment, Net": "6,966,000",
"Revenues Y+1": "16,640,152",
"Revenues Y+2": "16,640,108",
"Revenues Y+3": "16,640,108",
"Revenues Y+4": "16,640,108",
"Revenues Y+5": "16,640,108",
"Selling, General and Administrative Expense": "2,447,745"
},
"output_variables": {
"Liabilities": "18,657,000",
"Assets": "45,707,000",
"Expenses": "15,188,361",
"Revenues": "16,640,108",
"Stockholders Equity": "27,050,000",
"Net Income": "4,712,354",
"Comprehensive Net Income": "5,087,914",
"BaseVar": "1,238,462,115",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "199%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "11,270,000",
"Assets, Noncurrent": "24,354,000",
"Cost of Revenues": "8,391,950",
"Intangible Assets": "22,158,000",
"Liabilities, Current": "4,891,000",
"Liabilities, Noncurrent": "10,605,000",
"Other Assets": "-22,158,000",
"Other Compr. Net Income": "-691,239",
"Other Expenses": "1,817,554",
"Other Liabilities": "-1,158,000",
"Other Net Income": "5,112,875",
"Other Revenues": "12,998,714",
"Property, Plant and Equipment, Net": "5,731,000",
"Revenues Y+1": "12,998,806",
"Revenues Y+2": "12,998,715",
"Revenues Y+3": "12,998,714",
"Revenues Y+4": "12,998,714",
"Revenues Y+5": "12,998,714",
"Selling, General and Administrative Expense": "1,982,332"
},
"output_variables": {
"Liabilities": "14,338,000",
"Assets": "41,355,000",
"Expenses": "12,191,836",
"Revenues": "12,998,714",
"Stockholders Equity": "27,017,000",
"Net Income": "5,919,754",
"Comprehensive Net Income": "5,228,515",
"BaseVar": "455,949,600",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "210%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "7,514,000",
"Assets, Noncurrent": "25,154,000",
"Cost of Revenues": "7,832,485",
"Intangible Assets": "22,534,000",
"Liabilities, Current": "4,228,000",
"Liabilities, Noncurrent": "10,729,000",
"Other Assets": "-22,534,000",
"Other Compr. Net Income": "-331,393",
"Other Expenses": "1,931,888",
"Other Liabilities": "-1,130,000",
"Other Net Income": "549,856",
"Other Revenues": "12,062,852",
"Property, Plant and Equipment, Net": "5,884,000",
"Revenues Y+1": "12,062,880",
"Revenues Y+2": "12,062,852",
"Revenues Y+3": "12,062,852",
"Revenues Y+4": "12,062,852",
"Revenues Y+5": "12,062,852",
"Selling, General and Administrative Expense": "1,912,141"
},
"output_variables": {
"Liabilities": "13,827,000",
"Assets": "38,552,000",
"Expenses": "11,676,514",
"Revenues": "12,062,852",
"Stockholders Equity": "24,725,000",
"Net Income": "936,194",
"Comprehensive Net Income": "604,801",
"BaseVar": "332,416,049",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "150%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "6,364,000",
"Assets, Noncurrent": "24,504,000",
"Cost of Revenues": "7,879,195",
"Intangible Assets": "21,937,000",
"Liabilities, Current": "5,716,000",
"Liabilities, Noncurrent": "8,042,000",
"Other Assets": "-21,937,000",
"Other Compr. Net Income": "-510,805",
"Other Expenses": "1,643,218",
"Other Liabilities": "-915,000",
"Other Net Income": "-52,078",
"Other Revenues": "12,387,714",
"Property, Plant and Equipment, Net": "5,768,000",
"Revenues Y+1": "12,387,705",
"Revenues Y+2": "12,387,714",
"Revenues Y+3": "12,387,714",
"Revenues Y+4": "12,387,714",
"Revenues Y+5": "12,387,714",
"Selling, General and Administrative Expense": "2,090,378"
},
"output_variables": {
"Liabilities": "12,843,000",
"Assets": "36,636,000",
"Expenses": "11,612,791",
"Revenues": "12,387,714",
"Stockholders Equity": "23,793,000",
"Net Income": "722,845",
"Comprehensive Net Income": "212,040",
"BaseVar": "304,504,732",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "150%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "5,575,000",
"Assets, Noncurrent": "12,536,000",
"Cost of Revenues": "4,471,062",
"Intangible Assets": "10,851,000",
"Liabilities, Current": "2,710,000",
"Liabilities, Noncurrent": "5,167,000",
"Other Assets": "-10,851,000",
"Other Compr. Net Income": "287,114",
"Other Expenses": "1,083,265",
"Other Liabilities": "-405,000",
"Other Net Income": "-808,770",
"Other Revenues": "6,820,301",
"Property, Plant and Equipment, Net": "3,464,000",
"Revenues Y+1": "6,820,449",
"Revenues Y+2": "6,820,302",
"Revenues Y+3": "6,820,301",
"Revenues Y+4": "6,820,301",
"Revenues Y+5": "6,820,301",
"Selling, General and Administrative Expense": "1,175,073"
},
"output_variables": {
"Liabilities": "7,472,000",
"Assets": "21,575,000",
"Expenses": "6,729,400",
"Revenues": "6,820,301",
"Stockholders Equity": "14,103,000",
"Net Income": "-717,869",
"Comprehensive Net Income": "-430,754",
"BaseVar": "191,402,557",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "150%"
}
}
},
"top_rated": false,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 11423430000.0,
"future_profits": 1921878423.0447588,
"valuation_correction": 0.0,
"limited_liability_put_option": 8393237147.165407,
"fair_value": 21738545570.210167,
"market_value": 17094725920.598808
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001666700.svg",
"value": 1.4037315102900223,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001666700.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001666700.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001666700.svg"
},
{
"company_id": "0001604665",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001604665.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001604665.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001604665.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001604665_256x256.png",
"name": "Westlake Chemical Partners LP",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001604665.svg",
"report_text": "The relative strengths and weaknesses of Westlake Chemical 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 Westlake Chemical Partners LP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Westlake Chemical Partners LP is the variable Other Liabilities, reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 138%, being 8.8% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001604665_2026_Westlake_Chemical_Partners_LP.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Current": "21.8",
"Liabilities": "22.8",
"Stockholders Equity": "19.8",
"ECR before LimitedLiability": "19.4",
"Other Liabilities": "-40.0",
"Liabilities, Noncurrent": "31.7",
"Other Assets": "1.42",
"Assets": "1.21",
"Intangible Assets": "-6.67",
"Assets, Noncurrent": "-4.07",
"Property, Plant and Equipment, Net": "35.4",
"Assets, Current": "-7.73",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "17.6",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "19.2",
"Liabilities": "24.3",
"Stockholders Equity": "3.83",
"ECR before LimitedLiability": "14.4",
"Liabilities, Noncurrent": "36.0",
"Other Liabilities": "-40.8",
"Assets, Noncurrent": "-4.56",
"Assets": "-6.59",
"Intangible Assets": "-9.42",
"Property, Plant and Equipment, Net": "29.0",
"Other Assets": "1.28",
"Assets, Current": "-9.30",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "15.0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "33.4",
"Liabilities": "22.8",
"Stockholders Equity": "3.75",
"ECR before LimitedLiability": "16.8",
"Other Liabilities": "-40.5",
"Liabilities, Current": "19.9",
"Property, Plant and Equipment, Net": "28.4",
"Assets": "-5.38",
"Intangible Assets": "-8.49",
"Assets, Noncurrent": "-5.10",
"Other Assets": "-0.458",
"Assets, Current": "-6.57",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "17.7",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "31.0",
"Liabilities": "15.7",
"Stockholders Equity": "5.17",
"ECR before LimitedLiability": "14.0",
"Liabilities, Current": "17.3",
"Other Liabilities": "-43.5",
"Assets, Noncurrent": "-5.40",
"Assets": "-2.72",
"Other Assets": "1.28",
"Property, Plant and Equipment, Net": "30.3",
"Assets, Current": "-6.84",
"Intangible Assets": "-7.61",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "14.8",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "24.8",
"Liabilities": "26.2",
"Stockholders Equity": "-15.0",
"ECR before LimitedLiability": "12.1",
"Other Liabilities": "-31.6",
"Liabilities, Noncurrent": "27.0",
"Assets, Noncurrent": "-9.94",
"Assets": "-13.3",
"Assets, Current": "-11.9",
"Other Assets": "5.52",
"Property, Plant and Equipment, Net": "22.2",
"Intangible Assets": "-8.90",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "13.5",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "32.7",
"Liabilities": "43.2",
"Stockholders Equity": "-29.6",
"ECR before LimitedLiability": "11.0",
"Other Liabilities": "-34.4",
"Liabilities, Noncurrent": "38.2",
"Other Assets": "5.44",
"Assets": "-20.3",
"Intangible Assets": "-11.4",
"Assets, Noncurrent": "-10.7",
"Assets, Current": "-16.2",
"Property, Plant and Equipment, Net": "18.3",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "12.1",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "-43.9",
"Liabilities": "22.3",
"Stockholders Equity": "-3.75",
"ECR before LimitedLiability": "13.0",
"Liabilities, Current": "22.9",
"Liabilities, Noncurrent": "32.3",
"Assets, Noncurrent": "-6.29",
"Assets": "-8.68",
"Intangible Assets": "-9.66",
"Assets, Current": "-11.3",
"Property, Plant and Equipment, Net": "26.2",
"Other Assets": "5.97",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "12.4",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "32.1",
"Liabilities": "22.0",
"Stockholders Equity": "7.15",
"ECR before LimitedLiability": "16.8",
"Other Liabilities": "-45.1",
"Liabilities, Current": "23.6",
"Assets, Current": "-7.13",
"Assets": "-4.36",
"Intangible Assets": "-9.72",
"Other Assets": "7.93",
"Property, Plant and Equipment, Net": "26.7",
"Assets, Noncurrent": "-7.97",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "14.9",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "33.9",
"Liabilities": "42.0",
"Stockholders Equity": "-22.7",
"ECR before LimitedLiability": "9.49",
"Liabilities, Current": "40.9",
"Other Liabilities": "-43.3",
"Assets, Current": "-13.4",
"Assets": "-19.5",
"Property, Plant and Equipment, Net": "19.4",
"Intangible Assets": "-10.8",
"Other Assets": "0.344",
"Assets, Noncurrent": "-10.9",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "8.81",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001604665_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "231,389",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "5,814",
"Liabilities, Current": "40,240",
"Liabilities, Noncurrent": "14,134",
"Other Assets": "81,828",
"Other Compr. Net Income": "0",
"Other Expenses": "792,455",
"Other Liabilities": "462,153",
"Other Net Income": "1,792",
"Other Revenues": "1,172,981",
"Property, Plant and Equipment, Net": "1,196,245",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "29,260"
},
"output_variables": {
"Liabilities": "516,527",
"Assets": "1,515,276",
"Expenses": "821,715",
"Revenues": "1,172,981",
"Stockholders Equity": "998,749",
"Net Income": "353,058",
"Comprehensive Net Income": "353,058",
"BaseVar": "42,609,401",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "141%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "247,142",
"Assets, Noncurrent": "0",
"Cost of Revenues": "908,463",
"Intangible Assets": "5,814",
"Liabilities, Current": "48,772",
"Liabilities, Noncurrent": "27,477",
"Other Assets": "60,904",
"Other Compr. Net Income": "0",
"Other Expenses": "21,455",
"Other Liabilities": "451,795",
"Other Net Income": "2,457",
"Other Revenues": "1,285,622",
"Property, Plant and Equipment, Net": "1,148,265",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "27,590"
},
"output_variables": {
"Liabilities": "528,044",
"Assets": "1,462,125",
"Expenses": "957,508",
"Revenues": "1,285,622",
"Stockholders Equity": "934,081",
"Net Income": "330,571",
"Comprehensive Net Income": "330,571",
"BaseVar": "40,669,766",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "138%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "238,411",
"Assets, Noncurrent": "0",
"Cost of Revenues": "712,443",
"Intangible Assets": "5,814",
"Liabilities, Current": "38,849",
"Liabilities, Noncurrent": "16,350",
"Other Assets": "46,236",
"Other Compr. Net Income": "0",
"Other Expenses": "20,351",
"Other Liabilities": "386,122",
"Other Net Income": "3,096",
"Other Revenues": "1,091,871",
"Property, Plant and Equipment, Net": "1,102,995",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "29,278"
},
"output_variables": {
"Liabilities": "441,321",
"Assets": "1,393,456",
"Expenses": "762,072",
"Revenues": "1,091,871",
"Stockholders Equity": "952,135",
"Net Income": "332,895",
"Comprehensive Net Income": "332,895",
"BaseVar": "50,837,792",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "144%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "263,305",
"Assets, Noncurrent": "0",
"Cost of Revenues": "606,616",
"Intangible Assets": "5,814",
"Liabilities, Current": "41,296",
"Liabilities, Noncurrent": "8,236",
"Other Assets": "36,692",
"Other Compr. Net Income": "0",
"Other Expenses": "15,262",
"Other Liabilities": "391,819",
"Other Net Income": "669",
"Other Revenues": "953,625",
"Property, Plant and Equipment, Net": "1,050,677",
"Revenues Y+1": "954,856",
"Revenues Y+2": "953,741",
"Revenues Y+3": "953,636",
"Revenues Y+4": "953,626",
"Revenues Y+5": "953,625",
"Selling, General and Administrative Expense": "26,106"
},
"output_variables": {
"Liabilities": "441,351",
"Assets": "1,356,488",
"Expenses": "647,984",
"Revenues": "953,625",
"Stockholders Equity": "915,137",
"Net Income": "306,311",
"Comprehensive Net Income": "306,311",
"BaseVar": "87,042,921",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "304%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "281,210",
"Assets, Noncurrent": "0",
"Cost of Revenues": "742,117",
"Intangible Assets": "5,814",
"Liabilities, Current": "108,326",
"Liabilities, Noncurrent": "10,796",
"Other Assets": "150,135",
"Other Compr. Net Income": "0",
"Other Expenses": "10,476",
"Other Liabilities": "388,878",
"Other Net Income": "-81",
"Other Revenues": "1,234,051",
"Property, Plant and Equipment, Net": "1,043,539",
"Revenues Y+1": "1,232,673",
"Revenues Y+2": "1,233,952",
"Revenues Y+3": "1,234,044",
"Revenues Y+4": "1,234,051",
"Revenues Y+5": "1,234,051",
"Selling, General and Administrative Expense": "30,614"
},
"output_variables": {
"Liabilities": "508,000",
"Assets": "1,480,698",
"Expenses": "783,207",
"Revenues": "1,234,051",
"Stockholders Equity": "972,698",
"Net Income": "450,763",
"Comprehensive Net Income": "450,763",
"BaseVar": "69,611,309",
"ECR before LimitedLiability": "358%",
"Economic Capital Ratio": "360%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "245,793",
"Assets, Noncurrent": "0",
"Cost of Revenues": "1,174,210",
"Intangible Assets": "5,814",
"Liabilities, Current": "68,597",
"Liabilities, Noncurrent": "34,087",
"Other Assets": "130,159",
"Other Compr. Net Income": "0",
"Other Expenses": "12,688",
"Other Liabilities": "365,587",
"Other Net Income": "1,675",
"Other Revenues": "1,650,317",
"Property, Plant and Equipment, Net": "990,213",
"Revenues Y+1": "1,642,813",
"Revenues Y+2": "1,649,333",
"Revenues Y+3": "1,650,189",
"Revenues Y+4": "1,650,302",
"Revenues Y+5": "1,650,317",
"Selling, General and Administrative Expense": "29,789"
},
"output_variables": {
"Liabilities": "468,271",
"Assets": "1,371,979",
"Expenses": "1,216,687",
"Revenues": "1,650,317",
"Stockholders Equity": "903,708",
"Net Income": "435,304",
"Comprehensive Net Income": "435,304",
"BaseVar": "40,542,766",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "343%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "226,203",
"Assets, Noncurrent": "0",
"Cost of Revenues": "885,873",
"Intangible Assets": "5,814",
"Liabilities, Current": "57,967",
"Liabilities, Noncurrent": "2,951",
"Other Assets": "140,982",
"Other Compr. Net Income": "0",
"Other Expenses": "5,485",
"Other Liabilities": "399,674",
"Other Net Income": "5,851",
"Other Revenues": "1,179,440",
"Property, Plant and Equipment, Net": "943,843",
"Revenues Y+1": "1,179,752",
"Revenues Y+2": "1,179,449",
"Revenues Y+3": "1,179,441",
"Revenues Y+4": "1,179,440",
"Revenues Y+5": "1,179,440",
"Selling, General and Administrative Expense": "29,745"
},
"output_variables": {
"Liabilities": "460,592",
"Assets": "1,316,842",
"Expenses": "921,103",
"Revenues": "1,179,440",
"Stockholders Equity": "856,250",
"Net Income": "264,189",
"Comprehensive Net Income": "264,189",
"BaseVar": "27,087,651",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "253%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "240,926",
"Assets, Noncurrent": "0",
"Cost of Revenues": "730,680",
"Intangible Assets": "5,814",
"Liabilities, Current": "56,918",
"Liabilities, Noncurrent": "2,050",
"Other Assets": "137,628",
"Other Compr. Net Income": "0",
"Other Expenses": "17,703",
"Other Liabilities": "399,674",
"Other Net Income": "5,872",
"Other Revenues": "1,133,775",
"Property, Plant and Equipment, Net": "903,588",
"Revenues Y+1": "1,133,854",
"Revenues Y+2": "1,133,778",
"Revenues Y+3": "1,133,775",
"Revenues Y+4": "1,133,775",
"Revenues Y+5": "1,133,775",
"Selling, General and Administrative Expense": "28,599"
},
"output_variables": {
"Liabilities": "458,642",
"Assets": "1,287,956",
"Expenses": "776,983",
"Revenues": "1,133,775",
"Stockholders Equity": "829,314",
"Net Income": "362,665",
"Comprehensive Net Income": "362,665",
"BaseVar": "22,702,800",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "304%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "143,506",
"Assets, Noncurrent": "0",
"Cost of Revenues": "802,247",
"Intangible Assets": "5,814",
"Liabilities, Current": "52,847",
"Liabilities, Noncurrent": "1,660",
"Other Assets": "221,201",
"Other Compr. Net Income": "0",
"Other Expenses": "24,507",
"Other Liabilities": "399,674",
"Other Net Income": "1,645",
"Other Revenues": "1,167,852",
"Property, Plant and Equipment, Net": "886,012",
"Revenues Y+1": "1,167,810",
"Revenues Y+2": "1,167,850",
"Revenues Y+3": "1,167,852",
"Revenues Y+4": "1,167,852",
"Revenues Y+5": "1,167,852",
"Selling, General and Administrative Expense": "28,290"
},
"output_variables": {
"Liabilities": "454,181",
"Assets": "1,256,533",
"Expenses": "855,043",
"Revenues": "1,167,852",
"Stockholders Equity": "802,352",
"Net Income": "314,454",
"Comprehensive Net Income": "314,454",
"BaseVar": "25,306,320",
"ECR before LimitedLiability": "274%",
"Economic Capital Ratio": "283%"
}
}
},
"top_rated": false,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 649905120.0,
"future_profits": 1696772900.5934956,
"valuation_correction": 0.0,
"limited_liability_put_option": 70539740.59464467,
"fair_value": 2417217761.18814,
"market_value": 655937829.5753508
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001604665.svg",
"value": 1.3844703489142725,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001604665.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001604665.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001604665.svg"
},
{
"company_id": "0001096056",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001096056.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001096056.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001096056.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001096056_256x256.png",
"name": "Luxfer Holdings PLC",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001096056.svg",
"report_text": "The relative strengths and weaknesses of Luxfer Holdings PLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Luxfer Holdings PLC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 58% points.The greatest weakness of Luxfer Holdings PLC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 5.5% points above the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001096056_2026_Luxfer_Holdings_PLC.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities, Current": "8.14",
"Liabilities": "36.6",
"Stockholders Equity": "-36.4",
"ECR before LimitedLiability": "-5.32",
"Liabilities, Noncurrent": "25.0",
"Other Liabilities": "5.87",
"Assets, Noncurrent": "-8.87",
"Assets": "-29.5",
"Intangible Assets": "-9.66",
"Property, Plant and Equipment, Net": "-14.8",
"Other Assets": "1.74",
"Assets, Current": "-9.74",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-4.73",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "15.1",
"Liabilities": "29.7",
"Stockholders Equity": "-48.1",
"ECR before LimitedLiability": "-11.5",
"Other Liabilities": "3.23",
"Liabilities, Current": "13.2",
"Property, Plant and Equipment, Net": "-16.9",
"Assets": "-32.5",
"Intangible Assets": "-10.9",
"Assets, Noncurrent": "-10.1",
"Other Assets": "-1.69",
"Assets, Current": "-7.90",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-10.6",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "11.3",
"Liabilities": "20.6",
"Stockholders Equity": "-38.0",
"ECR before LimitedLiability": "-9.20",
"Liabilities, Current": "8.28",
"Other Liabilities": "1.89",
"Assets, Noncurrent": "-9.85",
"Assets": "-25.7",
"Other Assets": "3.19",
"Property, Plant and Equipment, Net": "-13.2",
"Assets, Current": "-8.45",
"Intangible Assets": "-5.37",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-8.40",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "20.4",
"Liabilities": "41.7",
"Stockholders Equity": "-51.8",
"ECR before LimitedLiability": "1.02",
"Other Liabilities": "7.83",
"Liabilities, Noncurrent": "17.2",
"Assets, Noncurrent": "-14.8",
"Assets": "-29.6",
"Assets, Current": "-14.0",
"Other Assets": "4.26",
"Property, Plant and Equipment, Net": "-11.9",
"Intangible Assets": "-6.40",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "2.33",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "3.50",
"Liabilities": "23.4",
"Stockholders Equity": "-37.8",
"ECR before LimitedLiability": "-7.07",
"Other Liabilities": "3.67",
"Liabilities, Noncurrent": "17.0",
"Other Assets": "5.53",
"Assets": "-25.2",
"Intangible Assets": "-6.86",
"Assets, Noncurrent": "-11.6",
"Assets, Current": "-9.66",
"Property, Plant and Equipment, Net": "-10.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-5.96",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "2.63",
"Liabilities": "36.7",
"Stockholders Equity": "-34.1",
"ECR before LimitedLiability": "3.30",
"Liabilities, Current": "16.1",
"Liabilities, Noncurrent": "20.5",
"Assets, Noncurrent": "-8.32",
"Assets": "-24.4",
"Intangible Assets": "-7.76",
"Assets, Current": "-10.8",
"Property, Plant and Equipment, Net": "-12.3",
"Other Assets": "7.96",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "2.64",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "27.2",
"Liabilities": "34.8",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "8.15",
"Other Liabilities": "2.28",
"Liabilities, Current": "6.89",
"Assets, Current": "-2.51",
"Assets": "-18.9",
"Intangible Assets": "-7.36",
"Other Assets": "12.6",
"Property, Plant and Equipment, Net": "-11.1",
"Assets, Noncurrent": "-10.8",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "6.25",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "34.6",
"Liabilities": "57.5",
"Stockholders Equity": "-44.5",
"ECR before LimitedLiability": "6.22",
"Liabilities, Current": "24.4",
"Other Liabilities": "4.57",
"Assets, Current": "-8.18",
"Assets": "-28.1",
"Property, Plant and Equipment, Net": "-12.8",
"Intangible Assets": "-6.90",
"Other Assets": "-2.88",
"Assets, Noncurrent": "-13.3",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "5.54",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001096056_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "181,100",
"Assets, Noncurrent": "0",
"Cost of Revenues": "365,800",
"Intangible Assets": "82,200",
"Liabilities, Current": "91,200",
"Liabilities, Noncurrent": "114,900",
"Other Assets": "20,200",
"Other Compr. Net Income": "-5,900",
"Other Expenses": "26,400",
"Other Liabilities": "0",
"Other Net Income": "-3,500",
"Other Revenues": "487,900",
"Property, Plant and Equipment, Net": "106,900",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "67,200"
},
"output_variables": {
"Liabilities": "206,100",
"Assets": "390,400",
"Expenses": "459,400",
"Revenues": "487,900",
"Stockholders Equity": "184,300",
"Net Income": "25,000",
"Comprehensive Net Income": "19,100",
"BaseVar": "17,201,077",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "119%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "176,100",
"Assets, Noncurrent": "14,800",
"Cost of Revenues": "335,500",
"Intangible Assets": "82,400",
"Liabilities, Current": "76,500",
"Liabilities, Noncurrent": "139,400",
"Other Assets": "18,100",
"Other Compr. Net Income": "-3,000",
"Other Expenses": "41,000",
"Other Liabilities": "0",
"Other Net Income": "-3,100",
"Other Revenues": "443,500",
"Property, Plant and Equipment, Net": "98,900",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "60,800"
},
"output_variables": {
"Liabilities": "215,900",
"Assets": "390,300",
"Expenses": "437,300",
"Revenues": "443,500",
"Stockholders Equity": "174,400",
"Net Income": "3,100",
"Comprehensive Net Income": "100",
"BaseVar": "24,144,498",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "116%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "150,900",
"Assets, Noncurrent": "9,500",
"Cost of Revenues": "243,900",
"Intangible Assets": "83,000",
"Liabilities, Current": "67,400",
"Liabilities, Noncurrent": "111,900",
"Other Assets": "17,000",
"Other Compr. Net Income": "-16,200",
"Other Expenses": "16,900",
"Other Liabilities": "0",
"Other Net Income": "-900",
"Other Revenues": "324,800",
"Property, Plant and Equipment, Net": "86,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "43,100"
},
"output_variables": {
"Liabilities": "179,300",
"Assets": "346,400",
"Expenses": "303,900",
"Revenues": "324,800",
"Stockholders Equity": "167,100",
"Net Income": "20,000",
"Comprehensive Net Income": "3,800",
"BaseVar": "34,983,280",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "120%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "163,200",
"Assets, Noncurrent": "12,600",
"Cost of Revenues": "275,569",
"Intangible Assets": "83,400",
"Liabilities, Current": "86,600",
"Liabilities, Noncurrent": "73,100",
"Other Assets": "22,100",
"Other Compr. Net Income": "-16,200",
"Other Expenses": "13,214",
"Other Liabilities": "0",
"Other Net Income": "-1,525",
"Other Revenues": "370,312",
"Property, Plant and Equipment, Net": "87,500",
"Revenues Y+1": "369,962",
"Revenues Y+2": "370,343",
"Revenues Y+3": "370,309",
"Revenues Y+4": "370,312",
"Revenues Y+5": "370,312",
"Selling, General and Administrative Expense": "50,501"
},
"output_variables": {
"Liabilities": "159,700",
"Assets": "368,800",
"Expenses": "339,284",
"Revenues": "370,312",
"Stockholders Equity": "209,100",
"Net Income": "29,503",
"Comprehensive Net Income": "13,303",
"BaseVar": "25,003,055",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "165%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "201,100",
"Assets, Noncurrent": "19,800",
"Cost of Revenues": "325,225",
"Intangible Assets": "78,100",
"Liabilities, Current": "120,100",
"Liabilities, Noncurrent": "79,700",
"Other Assets": "30,400",
"Other Compr. Net Income": "26,931",
"Other Expenses": "14,796",
"Other Liabilities": "0",
"Other Net Income": "-5,533",
"Other Revenues": "419,876",
"Property, Plant and Equipment, Net": "77,700",
"Revenues Y+1": "419,604",
"Revenues Y+2": "419,897",
"Revenues Y+3": "419,875",
"Revenues Y+4": "419,876",
"Revenues Y+5": "419,876",
"Selling, General and Administrative Expense": "48,287"
},
"output_variables": {
"Liabilities": "199,800",
"Assets": "407,100",
"Expenses": "388,308",
"Revenues": "419,876",
"Stockholders Equity": "207,300",
"Net Income": "26,035",
"Comprehensive Net Income": "52,966",
"BaseVar": "11,914,622",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "190%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "168,800",
"Assets, Noncurrent": "15,800",
"Cost of Revenues": "328,400",
"Intangible Assets": "79,500",
"Liabilities, Current": "75,000",
"Liabilities, Noncurrent": "84,500",
"Other Assets": "44,200",
"Other Compr. Net Income": "2,767",
"Other Expenses": "26,914",
"Other Liabilities": "0",
"Other Net Income": "-2,243",
"Other Revenues": "406,364",
"Property, Plant and Equipment, Net": "63,800",
"Revenues Y+1": "406,474",
"Revenues Y+2": "406,356",
"Revenues Y+3": "406,365",
"Revenues Y+4": "406,364",
"Revenues Y+5": "406,364",
"Selling, General and Administrative Expense": "52,811"
},
"output_variables": {
"Liabilities": "159,500",
"Assets": "372,100",
"Expenses": "408,125",
"Revenues": "406,364",
"Stockholders Equity": "212,600",
"Net Income": "-4,004",
"Comprehensive Net Income": "-1,237",
"BaseVar": "10,458,580",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "162%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "175,800",
"Assets, Noncurrent": "11,500",
"Cost of Revenues": "307,578",
"Intangible Assets": "78,500",
"Liabilities, Current": "107,700",
"Liabilities, Noncurrent": "55,200",
"Other Assets": "53,800",
"Other Compr. Net Income": "15,371",
"Other Expenses": "28,997",
"Other Liabilities": "0",
"Other Net Income": "7,233",
"Other Revenues": "399,998",
"Property, Plant and Equipment, Net": "62,800",
"Revenues Y+1": "400,030",
"Revenues Y+2": "399,996",
"Revenues Y+3": "399,998",
"Revenues Y+4": "399,998",
"Revenues Y+5": "399,998",
"Selling, General and Administrative Expense": "52,574"
},
"output_variables": {
"Liabilities": "162,900",
"Assets": "382,400",
"Expenses": "389,150",
"Revenues": "399,998",
"Stockholders Equity": "219,500",
"Net Income": "18,081",
"Comprehensive Net Income": "33,452",
"BaseVar": "9,518,107",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "176%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "164,000",
"Assets, Noncurrent": "8,500",
"Cost of Revenues": "296,053",
"Intangible Assets": "80,500",
"Liabilities, Current": "116,600",
"Liabilities, Noncurrent": "26,700",
"Other Assets": "56,500",
"Other Compr. Net Income": "5,761",
"Other Expenses": "21,278",
"Other Liabilities": "0",
"Other Net Income": "-1,393",
"Other Revenues": "385,702",
"Property, Plant and Equipment, Net": "60,200",
"Revenues Y+1": "385,789",
"Revenues Y+2": "385,695",
"Revenues Y+3": "385,702",
"Revenues Y+4": "385,702",
"Revenues Y+5": "385,702",
"Selling, General and Administrative Expense": "53,317"
},
"output_variables": {
"Liabilities": "143,300",
"Assets": "369,700",
"Expenses": "370,648",
"Revenues": "385,702",
"Stockholders Equity": "226,400",
"Net Income": "13,661",
"Comprehensive Net Income": "19,422",
"BaseVar": "9,477,559",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "170%"
}
}
},
"top_rated": false,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 183384000.0,
"future_profits": 130133122.32188086,
"valuation_correction": 0.0,
"limited_liability_put_option": 122670801.20761365,
"fair_value": 436187923.5294945,
"market_value": 362711586.1288986
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001096056.svg",
"value": 1.3517690920749879,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001096056.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001096056.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001096056.svg"
},
{
"company_id": "0001758021",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001758021.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001758021.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001758021.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001758021_256x256.png",
"name": "Karat Packaging Inc",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001758021.svg",
"report_text": "The relative strengths and weaknesses of Karat Packaging Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Karat Packaging Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 55% points.The greatest weakness of Karat Packaging Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 92% points.
The company's Economic Capital Ratio, given in the ranking table, is 127%, being 2.5% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001758021_2026_Karat_Packaging_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Current": "55.3",
"Liabilities": "65.8",
"Stockholders Equity": "-122",
"ECR before LimitedLiability": "9.47",
"Other Liabilities": "-7.32",
"Liabilities, Noncurrent": "59.0",
"Assets, Noncurrent": "-20.2",
"Assets": "-38.0",
"Assets, Current": "-22.8",
"Other Assets": "3.02",
"Property, Plant and Equipment, Net": "-14.5",
"Intangible Assets": "-18.3",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "10.8",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "37.3",
"Liabilities": "60.3",
"Stockholders Equity": "-77.8",
"ECR before LimitedLiability": "3.96",
"Other Liabilities": "-14.5",
"Liabilities, Noncurrent": "52.2",
"Other Assets": "3.95",
"Assets": "-35.2",
"Intangible Assets": "-17.5",
"Assets, Noncurrent": "-14.9",
"Assets, Current": "-20.0",
"Property, Plant and Equipment, Net": "-10.7",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "5.06",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "-19.1",
"Liabilities": "55.9",
"Stockholders Equity": "-52.0",
"ECR before LimitedLiability": "5.37",
"Liabilities, Current": "28.0",
"Liabilities, Noncurrent": "46.8",
"Assets, Noncurrent": "-8.94",
"Assets": "-30.6",
"Intangible Assets": "-16.9",
"Assets, Current": "-12.8",
"Property, Plant and Equipment, Net": "-10.1",
"Other Assets": "1.39",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "4.72",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "40.3",
"Liabilities": "53.8",
"Stockholders Equity": "-38.1",
"ECR before LimitedLiability": "5.38",
"Other Liabilities": "-16.8",
"Liabilities, Current": "31.2",
"Assets, Current": "-6.34",
"Assets": "-29.8",
"Intangible Assets": "-18.2",
"Other Assets": "4.80",
"Property, Plant and Equipment, Net": "-11.7",
"Assets, Noncurrent": "-10.6",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "3.48",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "45.7",
"Liabilities": "54.9",
"Stockholders Equity": "-92.0",
"ECR before LimitedLiability": "-1.85",
"Liabilities, Current": "52.4",
"Other Liabilities": "-2.77",
"Assets, Current": "-16.0",
"Assets": "-42.4",
"Property, Plant and Equipment, Net": "-18.1",
"Intangible Assets": "-20.4",
"Other Assets": "-13.5",
"Assets, Noncurrent": "-16.8",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-2.54",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001758021_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "102,872",
"Assets, Noncurrent": "477",
"Cost of Revenues": "256,417",
"Intangible Assets": "3,890",
"Liabilities, Current": "36,398",
"Liabilities, Noncurrent": "3,837",
"Other Assets": "6,885",
"Other Compr. Net Income": "0",
"Other Expenses": "89,771",
"Other Liabilities": "35,339",
"Other Net Income": "4,383",
"Other Revenues": "364,244",
"Property, Plant and Equipment, Net": "93,475",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "75,574",
"Assets": "207,599",
"Expenses": "346,188",
"Revenues": "364,244",
"Stockholders Equity": "132,025",
"Net Income": "22,439",
"Comprehensive Net Income": "22,439",
"BaseVar": "24,455,022",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "123,800",
"Assets, Noncurrent": "16,531",
"Cost of Revenues": "290,871",
"Intangible Assets": "3,863",
"Liabilities, Current": "44,409",
"Liabilities, Noncurrent": "14,275",
"Other Assets": "12,413",
"Other Compr. Net Income": "0",
"Other Expenses": "108,747",
"Other Liabilities": "41,558",
"Other Net Income": "2,498",
"Other Revenues": "422,957",
"Property, Plant and Equipment, Net": "95,568",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "100,242",
"Assets": "252,175",
"Expenses": "399,618",
"Revenues": "422,957",
"Stockholders Equity": "151,933",
"Net Income": "25,837",
"Comprehensive Net Income": "25,837",
"BaseVar": "11,572,244",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "134%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "154,929",
"Assets, Noncurrent": "21,358",
"Cost of Revenues": "252,608",
"Intangible Assets": "3,837",
"Liabilities, Current": "48,598",
"Liabilities, Noncurrent": "16,713",
"Other Assets": "1,047",
"Other Compr. Net Income": "0",
"Other Expenses": "120,771",
"Other Liabilities": "48,396",
"Other Net Income": "908",
"Other Revenues": "405,651",
"Property, Plant and Equipment, Net": "95,226",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "113,707",
"Assets": "276,397",
"Expenses": "373,379",
"Revenues": "405,651",
"Stockholders Equity": "162,690",
"Net Income": "33,180",
"Comprehensive Net Income": "33,180",
"BaseVar": "9,895,773",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "132%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "160,997",
"Assets, Noncurrent": "41,697",
"Cost of Revenues": "258,984",
"Intangible Assets": "3,810",
"Liabilities, Current": "46,873",
"Liabilities, Noncurrent": "38,171",
"Other Assets": "36",
"Other Compr. Net Income": "0",
"Other Expenses": "141,589",
"Other Liabilities": "47,279",
"Other Net Income": "2,423",
"Other Revenues": "425,563",
"Property, Plant and Equipment, Net": "87,982",
"Revenues Y+1": "425,132",
"Revenues Y+2": "425,500",
"Revenues Y+3": "425,554",
"Revenues Y+4": "425,562",
"Revenues Y+5": "425,563",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "132,323",
"Assets": "294,522",
"Expenses": "400,574",
"Revenues": "425,563",
"Stockholders Equity": "162,199",
"Net Income": "27,412",
"Comprehensive Net Income": "27,412",
"BaseVar": "9,650,324",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "178%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "161,188",
"Assets, Noncurrent": "41,301",
"Cost of Revenues": "300,206",
"Intangible Assets": "3,783",
"Liabilities, Current": "73,156",
"Liabilities, Noncurrent": "34,798",
"Other Assets": "255",
"Other Compr. Net Income": "0",
"Other Expenses": "142,617",
"Other Liabilities": "22,862",
"Other Net Income": "1,976",
"Other Revenues": "475,857",
"Property, Plant and Equipment, Net": "81,159",
"Revenues Y+1": "474,620",
"Revenues Y+2": "475,669",
"Revenues Y+3": "475,829",
"Revenues Y+4": "475,853",
"Revenues Y+5": "475,857",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "130,816",
"Assets": "287,686",
"Expenses": "442,823",
"Revenues": "475,857",
"Stockholders Equity": "156,870",
"Net Income": "35,010",
"Comprehensive Net Income": "35,010",
"BaseVar": "11,328,280",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "189%"
}
}
},
"top_rated": false,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 127064700.00000001,
"future_profits": 189366175.19932652,
"valuation_correction": 0.0,
"limited_liability_put_option": 79434042.8905026,
"fair_value": 395864918.0898291,
"market_value": 450738246.57094
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001758021.svg",
"value": 1.2710374483709044,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001758021.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001758021.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001758021.svg"
},
{
"company_id": "0001282637",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001282637.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001282637.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001282637.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001282637_256x256.png",
"name": "Newmarket CORP",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001282637.svg",
"report_text": "The relative strengths and weaknesses of Newmarket 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 Newmarket CORP compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Newmarket CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 123%, being 6.7% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001282637_2026_Newmarket_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "18.3",
"Liabilities": "70.7",
"Stockholders Equity": "-27.3",
"ECR before LimitedLiability": "26.8",
"Other Liabilities": "6.13",
"Liabilities, Noncurrent": "54.1",
"Property, Plant and Equipment, Net": "-6.04",
"Assets": "-14.2",
"Intangible Assets": "-4.38",
"Other Assets": "1.49",
"Assets, Noncurrent": "-5.44",
"Assets, Current": "-6.20",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "28.3",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "5.21",
"Liabilities": "83.3",
"Stockholders Equity": "-8.40",
"ECR before LimitedLiability": "36.9",
"Liabilities, Noncurrent": "57.8",
"Liabilities, Current": "32.4",
"Property, Plant and Equipment, Net": "-6.31",
"Assets": "-13.0",
"Intangible Assets": "-4.40",
"Other Assets": "1.25",
"Assets, Current": "-3.51",
"Assets, Noncurrent": "-5.39",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "36.9",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2014": {
"Liabilities, Noncurrent": "9.87",
"Liabilities": "31.0",
"Stockholders Equity": "-56.4",
"ECR before LimitedLiability": "-24.8",
"Other Liabilities": "9.06",
"Liabilities, Current": "16.3",
"Other Assets": "3.09",
"Assets": "-40.4",
"Assets, Noncurrent": "-10.7",
"Property, Plant and Equipment, Net": "-24.4",
"Assets, Current": "-10.3",
"Intangible Assets": "-16.9",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-23.1",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "8.43",
"Liabilities": "25.9",
"Stockholders Equity": "-47.9",
"ECR before LimitedLiability": "-25.1",
"Liabilities, Current": "19.0",
"Liabilities, Noncurrent": "-0.593",
"Intangible Assets": "-18.0",
"Assets": "-37.7",
"Property, Plant and Equipment, Net": "-19.2",
"Other Assets": "2.36",
"Assets, Current": "-8.61",
"Assets, Noncurrent": "-9.49",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-25.1",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "4.90",
"Liabilities": "31.0",
"Stockholders Equity": "-31.4",
"ECR before LimitedLiability": "-15.5",
"Other Liabilities": "4.58",
"Liabilities, Current": "26.0",
"Assets, Current": "-5.57",
"Assets": "-32.5",
"Other Assets": "-0.763",
"Intangible Assets": "-15.3",
"Property, Plant and Equipment, Net": "-14.4",
"Assets, Noncurrent": "-8.62",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-17.3",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "19.5",
"Liabilities": "31.5",
"Stockholders Equity": "-36.0",
"ECR before LimitedLiability": "-15.8",
"Other Liabilities": "7.58",
"Liabilities, Noncurrent": "6.45",
"Other Assets": "-0.0511",
"Assets": "-33.1",
"Intangible Assets": "-13.7",
"Assets, Noncurrent": "-10.5",
"Property, Plant and Equipment, Net": "-11.6",
"Assets, Current": "-10.6",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-17.5",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "15.7",
"Liabilities": "22.5",
"Stockholders Equity": "-52.2",
"ECR before LimitedLiability": "-24.4",
"Liabilities, Noncurrent": "2.23",
"Other Liabilities": "5.52",
"Assets, Noncurrent": "-10.9",
"Assets": "-38.7",
"Intangible Assets": "-19.1",
"Property, Plant and Equipment, Net": "-14.7",
"Other Assets": "2.22",
"Assets, Current": "-13.1",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-23.8",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "1.89",
"Liabilities": "19.2",
"Stockholders Equity": "-51.7",
"ECR before LimitedLiability": "-20.4",
"Other Liabilities": "2.99",
"Liabilities, Current": "14.8",
"Property, Plant and Equipment, Net": "-14.4",
"Assets": "-34.7",
"Intangible Assets": "-17.8",
"Assets, Noncurrent": "-10.0",
"Other Assets": "0.0565",
"Assets, Current": "-7.13",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-19.5",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "1.18",
"Liabilities": "15.7",
"Stockholders Equity": "-48.4",
"ECR before LimitedLiability": "-18.9",
"Liabilities, Current": "12.8",
"Other Liabilities": "1.90",
"Assets, Noncurrent": "-10.4",
"Assets": "-31.5",
"Other Assets": "5.07",
"Property, Plant and Equipment, Net": "-11.9",
"Assets, Current": "-9.96",
"Intangible Assets": "-15.3",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-18.1",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "8.81",
"Liabilities": "4.81",
"Stockholders Equity": "-58.5",
"ECR before LimitedLiability": "-28.1",
"Other Liabilities": "5.85",
"Liabilities, Noncurrent": "-10.5",
"Assets, Noncurrent": "-17.8",
"Assets": "-36.0",
"Assets, Current": "-10.4",
"Other Assets": "8.34",
"Property, Plant and Equipment, Net": "-12.2",
"Intangible Assets": "-15.8",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-26.8",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "16.9",
"Liabilities": "9.15",
"Stockholders Equity": "-55.9",
"ECR before LimitedLiability": "-27.6",
"Other Liabilities": "3.51",
"Liabilities, Noncurrent": "-12.6",
"Other Assets": "11.0",
"Assets": "-35.4",
"Intangible Assets": "-16.9",
"Assets, Noncurrent": "-15.3",
"Assets, Current": "-14.9",
"Property, Plant and Equipment, Net": "-10.1",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-26.5",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "2.42",
"Liabilities": "24.3",
"Stockholders Equity": "-40.6",
"ECR before LimitedLiability": "-8.75",
"Liabilities, Current": "19.1",
"Liabilities, Noncurrent": "3.55",
"Assets, Noncurrent": "-9.15",
"Assets": "-28.1",
"Intangible Assets": "-15.4",
"Assets, Current": "-12.5",
"Property, Plant and Equipment, Net": "-9.48",
"Other Assets": "12.4",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-9.41",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-10.6",
"Liabilities": "8.78",
"Stockholders Equity": "-13.9",
"ECR before LimitedLiability": "-4.16",
"Other Liabilities": "1.72",
"Liabilities, Current": "16.6",
"Assets, Current": "-4.87",
"Assets": "-12.3",
"Intangible Assets": "-3.47",
"Other Assets": "14.8",
"Property, Plant and Equipment, Net": "-6.22",
"Assets, Noncurrent": "-9.90",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-6.06",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-10.8",
"Liabilities": "21.2",
"Stockholders Equity": "-26.8",
"ECR before LimitedLiability": "-6.02",
"Liabilities, Current": "27.4",
"Other Liabilities": "3.06",
"Assets, Current": "-7.96",
"Assets": "-20.9",
"Property, Plant and Equipment, Net": "-7.14",
"Intangible Assets": "-0.342",
"Other Assets": "0.658",
"Assets, Noncurrent": "-11.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-6.71",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001282637_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "679,731",
"Assets, Noncurrent": "73,619",
"Cost of Revenues": "1,590,531",
"Intangible Assets": "0",
"Liabilities, Current": "216,024",
"Liabilities, Noncurrent": "0",
"Other Assets": "85,346",
"Other Compr. Net Income": "0",
"Other Expenses": "115,630",
"Other Liabilities": "0",
"Other Net Income": "56,704",
"Other Revenues": "2,149,558",
"Property, Plant and Equipment, Net": "352,966",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "257,098"
},
"output_variables": {
"Liabilities": "216,024",
"Assets": "1,191,662",
"Expenses": "1,963,259",
"Revenues": "2,149,558",
"Stockholders Equity": "975,638",
"Net Income": "243,003",
"Comprehensive Net Income": "243,003",
"BaseVar": "105,994,777",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "163%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "735,495",
"Assets, Noncurrent": "72,007",
"Cost of Revenues": "1,585,779",
"Intangible Assets": "30,542",
"Liabilities, Current": "216,671",
"Liabilities, Noncurrent": "0",
"Other Assets": "61,095",
"Other Compr. Net Income": "-11,957",
"Other Expenses": "112,613",
"Other Liabilities": "0",
"Other Net Income": "-13,270",
"Other Revenues": "2,223,309",
"Property, Plant and Equipment, Net": "358,371",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "272,054"
},
"output_variables": {
"Liabilities": "216,671",
"Assets": "1,257,510",
"Expenses": "1,970,446",
"Revenues": "2,223,309",
"Stockholders Equity": "1,040,839",
"Net Income": "239,593",
"Comprehensive Net Income": "227,636",
"BaseVar": "123,381,916",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "165%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "797,191",
"Assets, Noncurrent": "45,435",
"Cost of Revenues": "0",
"Intangible Assets": "16,859",
"Liabilities, Current": "259,674",
"Liabilities, Noncurrent": "551,210",
"Other Assets": "64,581",
"Other Compr. Net Income": "-79,074",
"Other Expenses": "1,931,576",
"Other Liabilities": "0",
"Other Net Income": "-7,054",
"Other Revenues": "2,335,405",
"Property, Plant and Equipment, Net": "307,859",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "163,520"
},
"output_variables": {
"Liabilities": "810,884",
"Assets": "1,231,925",
"Expenses": "2,095,096",
"Revenues": "2,335,405",
"Stockholders Equity": "421,041",
"Net Income": "233,255",
"Comprehensive Net Income": "154,181",
"BaseVar": "103,207,581",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "105%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "774,767",
"Assets, Noncurrent": "43,011",
"Cost of Revenues": "0",
"Intangible Assets": "10,907",
"Liabilities, Current": "263,680",
"Liabilities, Noncurrent": "638,671",
"Other Assets": "58,784",
"Other Compr. Net Income": "-78,639",
"Other Expenses": "1,634,544",
"Other Liabilities": "0",
"Other Net Income": "-4,421",
"Other Revenues": "2,134,920",
"Property, Plant and Equipment, Net": "402,446",
"Revenues Y+1": "2,135,094",
"Revenues Y+2": "2,134,925",
"Revenues Y+3": "2,134,920",
"Revenues Y+4": "2,134,920",
"Revenues Y+5": "2,134,920",
"Selling, General and Administrative Expense": "299,088"
},
"output_variables": {
"Liabilities": "902,351",
"Assets": "1,289,915",
"Expenses": "1,933,632",
"Revenues": "2,134,920",
"Stockholders Equity": "387,564",
"Net Income": "196,866",
"Comprehensive Net Income": "118,227",
"BaseVar": "93,766,058",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "157%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "836,883",
"Assets, Noncurrent": "10,509",
"Cost of Revenues": "0",
"Intangible Assets": "10,436",
"Liabilities, Current": "294,590",
"Liabilities, Noncurrent": "638,595",
"Other Assets": "54,863",
"Other Compr. Net Income": "-21,391",
"Other Expenses": "1,499,068",
"Other Liabilities": "0",
"Other Net Income": "-2,831",
"Other Revenues": "2,046,328",
"Property, Plant and Equipment, Net": "503,745",
"Revenues Y+1": "2,046,432",
"Revenues Y+2": "2,046,332",
"Revenues Y+3": "2,046,328",
"Revenues Y+4": "2,046,328",
"Revenues Y+5": "2,046,328",
"Selling, General and Administrative Expense": "318,582"
},
"output_variables": {
"Liabilities": "933,185",
"Assets": "1,416,436",
"Expenses": "1,817,650",
"Revenues": "2,046,328",
"Stockholders Equity": "483,251",
"Net Income": "225,848",
"Comprehensive Net Income": "204,456",
"BaseVar": "79,251,128",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "178%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "833,654",
"Assets, Noncurrent": "11,038",
"Cost of Revenues": "0",
"Intangible Assets": "144,337",
"Liabilities, Current": "316,793",
"Liabilities, Noncurrent": "793,712",
"Other Assets": "70,844",
"Other Compr. Net Income": "-16,444",
"Other Expenses": "1,669,427",
"Other Liabilities": "0",
"Other Net Income": "-548",
"Other Revenues": "2,203,023",
"Property, Plant and Equipment, Net": "652,281",
"Revenues Y+1": "2,202,884",
"Revenues Y+2": "2,203,019",
"Revenues Y+3": "2,203,023",
"Revenues Y+4": "2,203,023",
"Revenues Y+5": "2,203,023",
"Selling, General and Administrative Expense": "306,780"
},
"output_variables": {
"Liabilities": "1,110,505",
"Assets": "1,712,154",
"Expenses": "1,976,207",
"Revenues": "2,203,023",
"Stockholders Equity": "601,649",
"Net Income": "226,268",
"Comprehensive Net Income": "209,824",
"BaseVar": "88,832,637",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "170%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "813,420",
"Assets, Noncurrent": "9,878",
"Cost of Revenues": "1,701,770",
"Intangible Assets": "136,039",
"Liabilities, Current": "271,301",
"Liabilities, Noncurrent": "936,066",
"Other Assets": "93,799",
"Other Compr. Net Income": "19,739",
"Other Expenses": "438,980",
"Other Liabilities": "0",
"Other Net Income": "16,515",
"Other Revenues": "2,292,773",
"Property, Plant and Equipment, Net": "644,138",
"Revenues Y+1": "2,292,671",
"Revenues Y+2": "2,292,769",
"Revenues Y+3": "2,292,773",
"Revenues Y+4": "2,292,773",
"Revenues Y+5": "2,292,773",
"Selling, General and Administrative Expense": "294,172"
},
"output_variables": {
"Liabilities": "1,207,367",
"Assets": "1,697,274",
"Expenses": "2,434,922",
"Revenues": "2,292,773",
"Stockholders Equity": "489,907",
"Net Income": "-125,634",
"Comprehensive Net Income": "-105,894",
"BaseVar": "85,621,032",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "138%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "879,398",
"Assets, Noncurrent": "98,240",
"Cost of Revenues": "1,564,860",
"Intangible Assets": "131,880",
"Liabilities, Current": "308,895",
"Liabilities, Noncurrent": "893,139",
"Other Assets": "140,175",
"Other Compr. Net Income": "-18,958",
"Other Expenses": "103,065",
"Other Liabilities": "0",
"Other Net Income": "23,768",
"Other Revenues": "2,187,132",
"Property, Plant and Equipment, Net": "635,439",
"Revenues Y+1": "2,187,230",
"Revenues Y+2": "2,187,135",
"Revenues Y+3": "2,187,132",
"Revenues Y+4": "2,187,132",
"Revenues Y+5": "2,187,132",
"Selling, General and Administrative Expense": "292,565"
},
"output_variables": {
"Liabilities": "1,202,034",
"Assets": "1,885,132",
"Expenses": "1,960,489",
"Revenues": "2,187,132",
"Stockholders Equity": "683,098",
"Net Income": "250,411",
"Comprehensive Net Income": "231,453",
"BaseVar": "114,187,327",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "173%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "898,078",
"Assets, Noncurrent": "103,637",
"Cost of Revenues": "1,419,986",
"Intangible Assets": "129,944",
"Liabilities, Current": "312,455",
"Liabilities, Noncurrent": "861,596",
"Other Assets": "137,069",
"Other Compr. Net Income": "7,936",
"Other Expenses": "89,844",
"Other Liabilities": "0",
"Other Net Income": "38,810",
"Other Revenues": "2,004,512",
"Property, Plant and Equipment, Net": "665,147",
"Revenues Y+1": "2,004,734",
"Revenues Y+2": "2,004,520",
"Revenues Y+3": "2,004,512",
"Revenues Y+4": "2,004,512",
"Revenues Y+5": "2,004,512",
"Selling, General and Administrative Expense": "284,328"
},
"output_variables": {
"Liabilities": "1,174,051",
"Assets": "1,933,875",
"Expenses": "1,794,158",
"Revenues": "2,004,512",
"Stockholders Equity": "759,824",
"Net Income": "249,164",
"Comprehensive Net Income": "257,100",
"BaseVar": "208,296,785",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "185%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,388,173",
"Assets, Noncurrent": "123,137",
"Cost of Revenues": "1,794,719",
"Intangible Assets": "127,752",
"Liabilities, Current": "725,087",
"Liabilities, Noncurrent": "1,071,220",
"Other Assets": "242,604",
"Other Compr. Net Income": "10,770",
"Other Expenses": "90,314",
"Other Liabilities": "0",
"Other Net Income": "31,184",
"Other Revenues": "2,363,624",
"Property, Plant and Equipment, Net": "676,770",
"Revenues Y+1": "2,363,464",
"Revenues Y+2": "2,363,620",
"Revenues Y+3": "2,363,624",
"Revenues Y+4": "2,363,624",
"Revenues Y+5": "2,363,624",
"Selling, General and Administrative Expense": "289,133"
},
"output_variables": {
"Liabilities": "1,796,307",
"Assets": "2,558,436",
"Expenses": "2,174,166",
"Revenues": "2,363,624",
"Stockholders Equity": "762,129",
"Net Income": "220,641",
"Comprehensive Net Income": "231,411",
"BaseVar": "157,950,957",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "151%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,192,125",
"Assets, Noncurrent": "126,042",
"Cost of Revenues": "2,118,041",
"Intangible Assets": "126,069",
"Liabilities, Current": "423,887",
"Liabilities, Noncurrent": "1,220,524",
"Other Assets": "302,584",
"Other Compr. Net Income": "68,429",
"Other Expenses": "101,600",
"Other Liabilities": "0",
"Other Net Income": "26,572",
"Other Revenues": "2,786,179",
"Property, Plant and Equipment, Net": "659,998",
"Revenues Y+1": "2,785,116",
"Revenues Y+2": "2,786,126",
"Revenues Y+3": "2,786,176",
"Revenues Y+4": "2,786,179",
"Revenues Y+5": "2,786,179",
"Selling, General and Administrative Expense": "285,899"
},
"output_variables": {
"Liabilities": "1,644,411",
"Assets": "2,406,818",
"Expenses": "2,505,540",
"Revenues": "2,786,179",
"Stockholders Equity": "762,407",
"Net Income": "307,211",
"Comprehensive Net Income": "375,640",
"BaseVar": "76,427,817",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "177%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,039,570",
"Assets, Noncurrent": "119,030",
"Cost of Revenues": "1,931,230",
"Intangible Assets": "124,642",
"Liabilities, Current": "364,164",
"Liabilities, Noncurrent": "867,646",
"Other Assets": "370,882",
"Other Compr. Net Income": "25,499",
"Other Expenses": "132,574",
"Other Liabilities": "0",
"Other Net Income": "38,355",
"Other Revenues": "2,695,459",
"Property, Plant and Equipment, Net": "654,747",
"Revenues Y+1": "2,695,585",
"Revenues Y+2": "2,695,464",
"Revenues Y+3": "2,695,459",
"Revenues Y+4": "2,695,459",
"Revenues Y+5": "2,695,459",
"Selling, General and Administrative Expense": "288,981"
},
"output_variables": {
"Liabilities": "1,231,810",
"Assets": "2,308,871",
"Expenses": "2,352,784",
"Revenues": "2,695,459",
"Stockholders Equity": "1,077,061",
"Net Income": "381,029",
"Comprehensive Net Income": "406,528",
"BaseVar": "65,353,637",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "205%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "1,029,555",
"Assets, Noncurrent": "123,783",
"Cost of Revenues": "1,900,883",
"Intangible Assets": "750,424",
"Liabilities, Current": "374,478",
"Liabilities, Noncurrent": "1,293,480",
"Other Assets": "490,418",
"Other Compr. Net Income": "52,195",
"Other Expenses": "173,103",
"Other Liabilities": "0",
"Other Net Income": "48,948",
"Other Revenues": "2,790,373",
"Property, Plant and Equipment, Net": "735,361",
"Revenues Y+1": "2,790,215",
"Revenues Y+2": "2,790,367",
"Revenues Y+3": "2,790,373",
"Revenues Y+4": "2,790,373",
"Revenues Y+5": "2,790,373",
"Selling, General and Administrative Expense": "295,500"
},
"output_variables": {
"Liabilities": "1,667,958",
"Assets": "3,129,541",
"Expenses": "2,369,487",
"Revenues": "2,790,373",
"Stockholders Equity": "1,461,583",
"Net Income": "469,834",
"Comprehensive Net Income": "522,029",
"BaseVar": "62,319,056",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "199%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "1,059,712",
"Assets, Noncurrent": "130,064",
"Cost of Revenues": "1,868,614",
"Intangible Assets": "941,156",
"Liabilities, Current": "419,279",
"Liabilities, Noncurrent": "1,294,943",
"Other Assets": "586,053",
"Other Compr. Net Income": "62,412",
"Other Expenses": "181,158",
"Other Liabilities": "0",
"Other Net Income": "54,996",
"Other Revenues": "2,722,587",
"Property, Plant and Equipment, Net": "775,480",
"Revenues Y+1": "2,722,692",
"Revenues Y+2": "2,722,592",
"Revenues Y+3": "2,722,588",
"Revenues Y+4": "2,722,587",
"Revenues Y+5": "2,722,587",
"Selling, General and Administrative Expense": "311,637"
},
"output_variables": {
"Liabilities": "1,714,222",
"Assets": "3,492,465",
"Expenses": "2,361,408",
"Revenues": "2,722,587",
"Stockholders Equity": "1,778,243",
"Net Income": "416,176",
"Comprehensive Net Income": "478,587",
"BaseVar": "65,422,220",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "191%"
}
}
},
"top_rated": false,
"trend": 4.0,
"valuation": {
"past_accumulated_profits": 1440376830.0,
"future_profits": 2582455464.182533,
"valuation_correction": 0.0,
"limited_liability_put_option": 959587915.4029626,
"fair_value": 4982420209.585495,
"market_value": 6644826903.952515
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001282637.svg",
"value": 1.2293027684668192,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001282637.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001282637.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001282637.svg"
},
{
"company_id": "0000891014",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000891014.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000891014.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000891014.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000891014_256x256.png",
"name": "Minerals Technologies INC",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000891014.svg",
"report_text": "The relative strengths and weaknesses of Minerals Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Minerals Technologies INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Minerals Technologies INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 122%, being 7.3% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000891014_2026_Minerals_Technologies_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-0.0963",
"Liabilities": "6.41",
"Stockholders Equity": "8.79",
"ECR before LimitedLiability": "4.47",
"Other Liabilities": "2.60",
"Liabilities, Noncurrent": "3.97",
"Property, Plant and Equipment, Net": "-0.330",
"Assets": "2.24",
"Intangible Assets": "-1.49",
"Other Assets": "-0.454",
"Assets, Noncurrent": "-3.84",
"Assets, Current": "10.3",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "5.94",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2013": {
"Liabilities, Current": "11.4",
"Liabilities": "22.9",
"Stockholders Equity": "19.7",
"ECR before LimitedLiability": "14.2",
"Liabilities, Noncurrent": "10.9",
"Other Liabilities": "1.62",
"Assets, Current": "15.2",
"Assets": "1.33",
"Property, Plant and Equipment, Net": "-0.967",
"Assets, Noncurrent": "-4.71",
"Other Assets": "-0.186",
"Intangible Assets": "-3.35",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "15.4",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "-39.0",
"Liabilities": "-47.5",
"Stockholders Equity": "-4.73",
"ECR before LimitedLiability": "-31.3",
"Other Liabilities": "-6.96",
"Liabilities, Current": "0.409",
"Other Assets": "1.06",
"Assets": "24.7",
"Assets, Noncurrent": "-2.77",
"Property, Plant and Equipment, Net": "11.0",
"Assets, Current": "3.02",
"Intangible Assets": "17.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-29.7",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "-5.11",
"Liabilities": "-33.6",
"Stockholders Equity": "-4.42",
"ECR before LimitedLiability": "-23.7",
"Liabilities, Current": "5.10",
"Liabilities, Noncurrent": "-33.8",
"Intangible Assets": "16.5",
"Assets": "21.1",
"Property, Plant and Equipment, Net": "8.44",
"Other Assets": "0.379",
"Assets, Current": "-1.11",
"Assets, Noncurrent": "-3.69",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-23.7",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "-27.7",
"Liabilities": "-23.6",
"Stockholders Equity": "4.35",
"ECR before LimitedLiability": "-13.6",
"Other Liabilities": "-6.76",
"Liabilities, Current": "9.80",
"Assets, Current": "-1.20",
"Assets": "21.8",
"Other Assets": "-0.736",
"Intangible Assets": "17.9",
"Property, Plant and Equipment, Net": "8.20",
"Assets, Noncurrent": "-2.84",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-15.4",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "7.07",
"Liabilities": "-14.9",
"Stockholders Equity": "5.88",
"ECR before LimitedLiability": "-7.49",
"Other Liabilities": "-2.18",
"Liabilities, Noncurrent": "-20.6",
"Other Assets": "-0.606",
"Assets": "14.6",
"Intangible Assets": "13.1",
"Assets, Noncurrent": "-3.73",
"Property, Plant and Equipment, Net": "6.69",
"Assets, Current": "-0.513",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-9.23",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "2.37",
"Liabilities": "-14.4",
"Stockholders Equity": "0.392",
"ECR before LimitedLiability": "-7.89",
"Liabilities, Noncurrent": "-12.5",
"Other Liabilities": "-4.24",
"Assets, Noncurrent": "-3.63",
"Assets": "8.79",
"Intangible Assets": "9.77",
"Property, Plant and Equipment, Net": "5.02",
"Other Assets": "-0.131",
"Assets, Current": "-1.50",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-7.30",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-11.6",
"Liabilities": "-12.8",
"Stockholders Equity": "-6.86",
"ECR before LimitedLiability": "-9.93",
"Other Liabilities": "1.64",
"Liabilities, Current": "-2.76",
"Property, Plant and Equipment, Net": "1.88",
"Assets": "1.76",
"Intangible Assets": "7.37",
"Assets, Noncurrent": "-4.51",
"Other Assets": "-1.75",
"Assets, Current": "-0.219",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-9.04",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-19.7",
"Liabilities": "-18.9",
"Stockholders Equity": "-3.41",
"ECR before LimitedLiability": "-10.9",
"Liabilities, Current": "-0.239",
"Other Liabilities": "0.978",
"Assets, Noncurrent": "-4.63",
"Assets": "7.83",
"Other Assets": "0.581",
"Property, Plant and Equipment, Net": "3.04",
"Assets, Current": "0.521",
"Intangible Assets": "8.99",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-10.1",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "4.38",
"Liabilities": "-10.4",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "-10.3",
"Other Liabilities": "3.89",
"Liabilities, Noncurrent": "-19.7",
"Assets, Noncurrent": "-9.35",
"Assets": "-5.05",
"Assets, Current": "-6.11",
"Other Assets": "0.951",
"Property, Plant and Equipment, Net": "2.19",
"Intangible Assets": "10.2",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-9.02",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-0.0238",
"Liabilities": "-10.0",
"Stockholders Equity": "-11.3",
"ECR before LimitedLiability": "-11.0",
"Other Liabilities": "2.21",
"Liabilities, Noncurrent": "-12.4",
"Other Assets": "1.03",
"Assets": "-2.82",
"Intangible Assets": "9.10",
"Assets, Noncurrent": "-7.97",
"Assets, Current": "-6.03",
"Property, Plant and Equipment, Net": "3.68",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-9.90",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.45",
"Liabilities": "-5.40",
"Stockholders Equity": "-6.34",
"ECR before LimitedLiability": "-4.55",
"Liabilities, Current": "2.31",
"Liabilities, Noncurrent": "-9.38",
"Assets, Noncurrent": "-5.37",
"Assets": "-1.60",
"Intangible Assets": "7.36",
"Assets, Current": "-4.32",
"Property, Plant and Equipment, Net": "1.29",
"Other Assets": "0.890",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-5.20",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2025": {
"Liabilities, Noncurrent": "-9.44",
"Liabilities": "7.62",
"Stockholders Equity": "-15.4",
"ECR before LimitedLiability": "-6.57",
"Liabilities, Current": "13.8",
"Other Liabilities": "2.50",
"Assets, Current": "-2.54",
"Assets": "-12.0",
"Property, Plant and Equipment, Net": "-0.150",
"Intangible Assets": "6.04",
"Other Assets": "-6.31",
"Assets, Noncurrent": "-8.97",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-7.25",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000891014_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "720,289",
"Assets, Noncurrent": "61,861",
"Cost of Revenues": "0",
"Intangible Assets": "64,671",
"Liabilities, Current": "180,902",
"Liabilities, Noncurrent": "216,033",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "860,613",
"Other Liabilities": "0",
"Other Net Income": "-2,598",
"Other Revenues": "1,044,853",
"Property, Plant and Equipment, Net": "318,134",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "111,388"
},
"output_variables": {
"Liabilities": "396,935",
"Assets": "1,164,955",
"Expenses": "972,001",
"Revenues": "1,044,853",
"Stockholders Equity": "768,020",
"Net Income": "70,254",
"Comprehensive Net Income": "70,254",
"BaseVar": "51,777,208",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "141%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "815,117",
"Assets, Noncurrent": "31,927",
"Cost of Revenues": "0",
"Intangible Assets": "64,432",
"Liabilities, Current": "180,894",
"Liabilities, Noncurrent": "162,245",
"Other Assets": "0",
"Other Compr. Net Income": "16,812",
"Other Expenses": "816,560",
"Other Liabilities": "0",
"Other Net Income": "-8,886",
"Other Revenues": "1,018,181",
"Property, Plant and Equipment, Net": "306,071",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "109,284"
},
"output_variables": {
"Liabilities": "343,139",
"Assets": "1,217,547",
"Expenses": "925,844",
"Revenues": "1,018,181",
"Stockholders Equity": "874,408",
"Net Income": "83,451",
"Comprehensive Net Income": "100,263",
"BaseVar": "34,741,084",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "149%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "924,600",
"Assets, Noncurrent": "81,400",
"Cost of Revenues": "0",
"Intangible Assets": "983,000",
"Liabilities, Current": "352,900",
"Liabilities, Noncurrent": "1,670,400",
"Other Assets": "55,600",
"Other Compr. Net Income": "-84,700",
"Other Expenses": "1,385,200",
"Other Liabilities": "314,500",
"Other Net Income": "-42,500",
"Other Revenues": "1,725,000",
"Property, Plant and Equipment, Net": "1,182,100",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "201,800"
},
"output_variables": {
"Liabilities": "2,337,800",
"Assets": "3,226,700",
"Expenses": "1,587,000",
"Revenues": "1,725,000",
"Stockholders Equity": "888,900",
"Net Income": "95,500",
"Comprehensive Net Income": "10,800",
"BaseVar": "80,592,205",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "98%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "803,600",
"Assets, Noncurrent": "47,600",
"Cost of Revenues": "0",
"Intangible Assets": "993,900",
"Liabilities, Current": "318,600",
"Liabilities, Noncurrent": "1,471,700",
"Other Assets": "30,600",
"Other Compr. Net Income": "-74,595",
"Other Expenses": "1,413,969",
"Other Liabilities": "252,000",
"Other Net Income": "-139,299",
"Other Revenues": "1,799,112",
"Property, Plant and Equipment, Net": "1,104,300",
"Revenues Y+1": "1,799,081",
"Revenues Y+2": "1,799,111",
"Revenues Y+3": "1,799,112",
"Revenues Y+4": "1,799,112",
"Revenues Y+5": "1,799,112",
"Selling, General and Administrative Expense": "205,936"
},
"output_variables": {
"Liabilities": "2,042,300",
"Assets": "2,980,000",
"Expenses": "1,619,906",
"Revenues": "1,799,112",
"Stockholders Equity": "937,700",
"Net Income": "39,907",
"Comprehensive Net Income": "-34,688",
"BaseVar": "83,602,927",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "121%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "751,100",
"Assets, Noncurrent": "50,300",
"Cost of Revenues": "0",
"Intangible Assets": "983,100",
"Liabilities, Current": "295,500",
"Liabilities, Noncurrent": "1,298,200",
"Other Assets": "27,100",
"Other Compr. Net Income": "-49,425",
"Other Expenses": "1,251,237",
"Other Liabilities": "238,800",
"Other Net Income": "-39,470",
"Other Revenues": "1,635,886",
"Property, Plant and Equipment, Net": "1,051,800",
"Revenues Y+1": "1,635,914",
"Revenues Y+2": "1,635,887",
"Revenues Y+3": "1,635,886",
"Revenues Y+4": "1,635,886",
"Revenues Y+5": "1,635,886",
"Selling, General and Administrative Expense": "203,177"
},
"output_variables": {
"Liabilities": "1,832,500",
"Assets": "2,863,400",
"Expenses": "1,454,414",
"Revenues": "1,635,886",
"Stockholders Equity": "1,030,900",
"Net Income": "142,002",
"Comprehensive Net Income": "92,577",
"BaseVar": "66,187,223",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "128%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "852,200",
"Assets, Noncurrent": "55,500",
"Cost of Revenues": "0",
"Intangible Assets": "975,800",
"Liabilities, Current": "310,000",
"Liabilities, Noncurrent": "1,221,900",
"Other Assets": "25,600",
"Other Compr. Net Income": "27,508",
"Other Expenses": "1,220,525",
"Other Liabilities": "159,400",
"Other Net Income": "-50,985",
"Other Revenues": "1,676,049",
"Property, Plant and Equipment, Net": "1,061,300",
"Revenues Y+1": "1,676,045",
"Revenues Y+2": "1,676,049",
"Revenues Y+3": "1,676,049",
"Revenues Y+4": "1,676,049",
"Revenues Y+5": "1,676,049",
"Selling, General and Administrative Expense": "206,123"
},
"output_variables": {
"Liabilities": "1,691,300",
"Assets": "2,970,400",
"Expenses": "1,426,648",
"Revenues": "1,676,049",
"Stockholders Equity": "1,279,100",
"Net Income": "198,415",
"Comprehensive Net Income": "225,924",
"BaseVar": "68,605,642",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "156%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "876,300",
"Assets, Noncurrent": "55,100",
"Cost of Revenues": "1,346,200",
"Intangible Assets": "1,026,500",
"Liabilities, Current": "381,900",
"Liabilities, Noncurrent": "1,123,100",
"Other Assets": "26,300",
"Other Compr. Net Income": "-28,043",
"Other Expenses": "10,330",
"Other Liabilities": "196,800",
"Other Net Income": "-47,547",
"Other Revenues": "1,809,231",
"Property, Plant and Equipment, Net": "1,102,900",
"Revenues Y+1": "1,809,211",
"Revenues Y+2": "1,809,230",
"Revenues Y+3": "1,809,231",
"Revenues Y+4": "1,809,231",
"Revenues Y+5": "1,809,231",
"Selling, General and Administrative Expense": "201,265"
},
"output_variables": {
"Liabilities": "1,701,800",
"Assets": "3,087,100",
"Expenses": "1,557,795",
"Revenues": "1,809,231",
"Stockholders Equity": "1,385,300",
"Net Income": "203,889",
"Comprehensive Net Income": "175,846",
"BaseVar": "63,218,051",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "148%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "919,200",
"Assets, Noncurrent": "107,200",
"Cost of Revenues": "1,350,413",
"Intangible Assets": "1,010,400",
"Liabilities, Current": "579,100",
"Liabilities, Noncurrent": "1,098,900",
"Other Assets": "23,000",
"Other Compr. Net Income": "-50,019",
"Other Expenses": "46,953",
"Other Liabilities": "0",
"Other Net Income": "-49,948",
"Other Revenues": "1,790,820",
"Property, Plant and Equipment, Net": "1,052,800",
"Revenues Y+1": "1,790,822",
"Revenues Y+2": "1,790,820",
"Revenues Y+3": "1,790,820",
"Revenues Y+4": "1,790,820",
"Revenues Y+5": "1,790,820",
"Selling, General and Administrative Expense": "207,838"
},
"output_variables": {
"Liabilities": "1,678,000",
"Assets": "3,112,600",
"Expenses": "1,605,204",
"Revenues": "1,790,820",
"Stockholders Equity": "1,434,600",
"Net Income": "135,668",
"Comprehensive Net Income": "85,649",
"BaseVar": "96,373,539",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "139%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,033,600",
"Assets, Noncurrent": "106,600",
"Cost of Revenues": "1,188,957",
"Intangible Assets": "1,004,300",
"Liabilities, Current": "459,500",
"Liabilities, Noncurrent": "1,251,200",
"Other Assets": "25,300",
"Other Compr. Net Income": "-27,697",
"Other Expenses": "35,025",
"Other Liabilities": "0",
"Other Net Income": "-61,390",
"Other Revenues": "1,592,270",
"Property, Plant and Equipment, Net": "1,039,600",
"Revenues Y+1": "1,592,302",
"Revenues Y+2": "1,592,270",
"Revenues Y+3": "1,592,270",
"Revenues Y+4": "1,592,270",
"Revenues Y+5": "1,592,270",
"Selling, General and Administrative Expense": "196,375"
},
"output_variables": {
"Liabilities": "1,710,700",
"Assets": "3,209,400",
"Expenses": "1,420,357",
"Revenues": "1,592,270",
"Stockholders Equity": "1,498,700",
"Net Income": "110,524",
"Comprehensive Net Income": "82,827",
"BaseVar": "169,218,849",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "138%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,028,500",
"Assets, Noncurrent": "114,500",
"Cost of Revenues": "1,408,132",
"Intangible Assets": "1,159,100",
"Liabilities, Current": "607,900",
"Liabilities, Noncurrent": "1,186,800",
"Other Assets": "23,000",
"Other Compr. Net Income": "-27,531",
"Other Expenses": "41,742",
"Other Liabilities": "0",
"Other Net Income": "-25,549",
"Other Revenues": "1,853,558",
"Property, Plant and Equipment, Net": "1,049,100",
"Revenues Y+1": "1,853,472",
"Revenues Y+2": "1,853,560",
"Revenues Y+3": "1,853,558",
"Revenues Y+4": "1,853,558",
"Revenues Y+5": "1,853,558",
"Selling, General and Administrative Expense": "205,674"
},
"output_variables": {
"Liabilities": "1,794,700",
"Assets": "3,374,200",
"Expenses": "1,655,547",
"Revenues": "1,853,558",
"Stockholders Equity": "1,579,500",
"Net Income": "172,462",
"Comprehensive Net Income": "144,931",
"BaseVar": "123,747,231",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "144%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,070,500",
"Assets, Noncurrent": "99,600",
"Cost of Revenues": "1,663,768",
"Intangible Assets": "1,156,700",
"Liabilities, Current": "683,000",
"Liabilities, Noncurrent": "1,105,400",
"Other Assets": "24,400",
"Other Compr. Net Income": "-35,290",
"Other Expenses": "37,172",
"Other Liabilities": "0",
"Other Net Income": "-70,661",
"Other Revenues": "2,131,690",
"Property, Plant and Equipment, Net": "1,050,400",
"Revenues Y+1": "2,131,550",
"Revenues Y+2": "2,131,687",
"Revenues Y+3": "2,131,690",
"Revenues Y+4": "2,131,690",
"Revenues Y+5": "2,131,690",
"Selling, General and Administrative Expense": "212,501"
},
"output_variables": {
"Liabilities": "1,788,400",
"Assets": "3,401,600",
"Expenses": "1,913,441",
"Revenues": "2,131,690",
"Stockholders Equity": "1,613,200",
"Net Income": "147,588",
"Comprehensive Net Income": "112,297",
"BaseVar": "59,930,388",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "141%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,099,000",
"Assets, Noncurrent": "100,200",
"Cost of Revenues": "1,662,830",
"Intangible Assets": "1,144,600",
"Liabilities, Current": "596,600",
"Liabilities, Noncurrent": "1,063,300",
"Other Assets": "16,000",
"Other Compr. Net Income": "-13,895",
"Other Expenses": "103,004",
"Other Liabilities": "0",
"Other Net Income": "-89,000",
"Other Revenues": "2,171,192",
"Property, Plant and Equipment, Net": "986,800",
"Revenues Y+1": "2,171,155",
"Revenues Y+2": "2,171,191",
"Revenues Y+3": "2,171,192",
"Revenues Y+4": "2,171,192",
"Revenues Y+5": "2,171,192",
"Selling, General and Administrative Expense": "227,272"
},
"output_variables": {
"Liabilities": "1,659,900",
"Assets": "3,346,600",
"Expenses": "1,993,105",
"Revenues": "2,171,192",
"Stockholders Equity": "1,686,700",
"Net Income": "89,086",
"Comprehensive Net Income": "75,191",
"BaseVar": "55,577,775",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "143%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "1,155,600",
"Assets, Noncurrent": "148,600",
"Cost of Revenues": "1,553,191",
"Intangible Assets": "1,124,600",
"Liabilities, Current": "646,100",
"Liabilities, Noncurrent": "1,073,200",
"Other Assets": "15,200",
"Other Compr. Net Income": "31,380",
"Other Expenses": "255,436",
"Other Liabilities": "0",
"Other Net Income": "-53,781",
"Other Revenues": "2,069,773",
"Property, Plant and Equipment, Net": "1,025,000",
"Revenues Y+1": "2,069,853",
"Revenues Y+2": "2,069,775",
"Revenues Y+3": "2,069,773",
"Revenues Y+4": "2,069,773",
"Revenues Y+5": "2,069,773",
"Selling, General and Administrative Expense": "230,918"
},
"output_variables": {
"Liabilities": "1,719,300",
"Assets": "3,469,000",
"Expenses": "2,039,545",
"Revenues": "2,069,773",
"Stockholders Equity": "1,749,700",
"Net Income": "-23,553",
"Comprehensive Net Income": "7,827",
"BaseVar": "53,252,109",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": false,
"trend": null,
"valuation": {
"past_accumulated_profits": 1417257000.0,
"future_profits": 619891235.7822204,
"valuation_correction": 0.0,
"limited_liability_put_option": 1601992605.4925938,
"fair_value": 3639140841.274814,
"market_value": 1926166157.2309647
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000891014.svg",
"value": 1.223858525163394,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000891014.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000891014.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000891014.svg"
},
{
"company_id": "0001833197",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001833197.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001833197.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001833197.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001833197_256x256.png",
"name": "Latham Group Inc",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001833197.svg",
"report_text": "The relative strengths and weaknesses of Latham 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 Latham Group Inc compared to the market average is the variable Liabilities, Noncurrent, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Latham Group Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 121%, being 8.5% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001833197_2026_Latham_Group_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Current": "13.4",
"Liabilities": "13.9",
"Stockholders Equity": "-43.5",
"ECR before LimitedLiability": "-12.9",
"Other Liabilities": "-34.3",
"Liabilities, Noncurrent": "28.4",
"Assets, Noncurrent": "-14.9",
"Assets": "-27.3",
"Assets, Current": "-17.1",
"Other Assets": "1.71",
"Property, Plant and Equipment, Net": "-16.5",
"Intangible Assets": "22.6",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-11.5",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "10.9",
"Liabilities": "1.26",
"Stockholders Equity": "-28.1",
"ECR before LimitedLiability": "-14.7",
"Other Liabilities": "-42.1",
"Liabilities, Noncurrent": "24.5",
"Other Assets": "1.38",
"Assets": "-17.3",
"Intangible Assets": "18.4",
"Assets, Noncurrent": "-8.60",
"Assets, Current": "-13.2",
"Property, Plant and Equipment, Net": "-11.0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-13.6",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "-41.1",
"Liabilities": "-4.86",
"Stockholders Equity": "-11.5",
"ECR before LimitedLiability": "-7.47",
"Liabilities, Current": "6.62",
"Liabilities, Noncurrent": "22.5",
"Assets, Noncurrent": "-4.07",
"Assets": "-5.24",
"Intangible Assets": "18.9",
"Assets, Current": "-7.86",
"Property, Plant and Equipment, Net": "-8.02",
"Other Assets": "1.58",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-8.12",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2025": {
"Liabilities, Noncurrent": "22.4",
"Liabilities": "11.2",
"Stockholders Equity": "-20.6",
"ECR before LimitedLiability": "-7.85",
"Liabilities, Current": "21.1",
"Other Liabilities": "-40.3",
"Assets, Current": "-7.40",
"Assets": "-15.9",
"Property, Plant and Equipment, Net": "-8.88",
"Intangible Assets": "19.8",
"Other Assets": "-6.82",
"Assets, Noncurrent": "-8.75",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-8.54",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001833197_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "229,066",
"Assets, Noncurrent": "24,127",
"Cost of Revenues": "426,294",
"Intangible Assets": "467,181",
"Liabilities, Current": "171,508",
"Liabilities, Noncurrent": "1,303",
"Other Assets": "10,603",
"Other Compr. Net Income": "-1,984",
"Other Expenses": "31,384",
"Other Liabilities": "268,027",
"Other Net Income": "-17,351",
"Other Revenues": "630,456",
"Property, Plant and Equipment, Net": "63,506",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "217,775"
},
"output_variables": {
"Liabilities": "440,838",
"Assets": "794,483",
"Expenses": "675,453",
"Revenues": "630,456",
"Stockholders Equity": "353,645",
"Net Income": "-62,348",
"Comprehensive Net Income": "-64,332",
"BaseVar": "45,693,987",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "116%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "255,007",
"Assets, Noncurrent": "68,132",
"Cost of Revenues": "479,267",
"Intangible Assets": "440,598",
"Liabilities, Current": "137,046",
"Liabilities, Noncurrent": "33,451",
"Other Assets": "7,762",
"Other Compr. Net Income": "-3,903",
"Other Expenses": "59,032",
"Other Liabilities": "316,396",
"Other Net Income": "-16,289",
"Other Revenues": "695,736",
"Property, Plant and Equipment, Net": "98,184",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "146,842"
},
"output_variables": {
"Liabilities": "486,893",
"Assets": "869,683",
"Expenses": "685,141",
"Revenues": "695,736",
"Stockholders Equity": "382,790",
"Net Income": "-5,694",
"Comprehensive Net Income": "-9,597",
"BaseVar": "20,030,070",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "115%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "238,617",
"Assets, Noncurrent": "56,728",
"Cost of Revenues": "413,548",
"Intangible Assets": "414,156",
"Liabilities, Current": "126,294",
"Liabilities, Noncurrent": "29,558",
"Other Assets": "12,488",
"Other Compr. Net Income": "-6.0",
"Other Expenses": "18,847",
"Other Liabilities": "279,951",
"Other Net Income": "-26,189",
"Other Revenues": "566,492",
"Property, Plant and Equipment, Net": "113,014",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "110,296"
},
"output_variables": {
"Liabilities": "435,803",
"Assets": "835,003",
"Expenses": "542,691",
"Revenues": "566,492",
"Stockholders Equity": "399,200",
"Net Income": "-2,388",
"Comprehensive Net Income": "-2,394",
"BaseVar": "14,757,020",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "119%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "219,004",
"Assets, Noncurrent": "57,205",
"Cost of Revenues": "358,229",
"Intangible Assets": "423,262",
"Liabilities, Current": "113,411",
"Liabilities, Noncurrent": "27,360",
"Other Assets": "4,932",
"Other Compr. Net Income": "1,005",
"Other Expenses": "30,468",
"Other Liabilities": "276,591",
"Other Net Income": "-17,705",
"Other Revenues": "544,166",
"Property, Plant and Equipment, Net": "118,820",
"Revenues Y+1": "544,303",
"Revenues Y+2": "544,177",
"Revenues Y+3": "544,167",
"Revenues Y+4": "544,166",
"Revenues Y+5": "544,166",
"Selling, General and Administrative Expense": "120,197"
},
"output_variables": {
"Liabilities": "417,362",
"Assets": "823,223",
"Expenses": "508,893",
"Revenues": "544,166",
"Stockholders Equity": "405,861",
"Net Income": "17,569",
"Comprehensive Net Income": "18,574",
"BaseVar": "13,564,362",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "142%"
}
}
},
"top_rated": false,
"trend": null,
"valuation": {
"past_accumulated_profits": 328747410.0,
"future_profits": 173345496.05117342,
"valuation_correction": 0.0,
"limited_liability_put_option": 378779723.6045233,
"fair_value": 880872629.6556967,
"market_value": 734931376.9374193
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001833197.svg",
"value": 1.2109988978619597,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001833197.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001833197.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001833197.svg"
},
{
"company_id": "0001309402",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001309402.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001309402.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001309402.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001309402_256x256.png",
"name": "Green Plains Inc",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001309402.svg",
"report_text": "The relative strengths and weaknesses of Green Plains Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Green Plains Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Green Plains 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 121%, being 9.0% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001309402_2026_Green_Plains_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "17.9",
"Liabilities": "32.6",
"Stockholders Equity": "-86.6",
"ECR before LimitedLiability": "-30.3",
"Other Liabilities": "1.90",
"Liabilities, Noncurrent": "25.0",
"Property, Plant and Equipment, Net": "-13.9",
"Assets": "-48.7",
"Intangible Assets": "-12.8",
"Other Assets": "-1.92",
"Assets, Noncurrent": "-20.2",
"Assets, Current": "-32.4",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-28.8",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "0.835",
"Liabilities": "34.8",
"Stockholders Equity": "-75.0",
"ECR before LimitedLiability": "-20.9",
"Liabilities, Noncurrent": "33.3",
"Liabilities, Current": "29.0",
"Property, Plant and Equipment, Net": "-18.8",
"Assets": "-49.7",
"Intangible Assets": "-16.0",
"Other Assets": "-0.396",
"Assets, Current": "-29.9",
"Assets, Noncurrent": "-21.4",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-20.8",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "28.0",
"Liabilities": "32.7",
"Stockholders Equity": "-61.9",
"ECR before LimitedLiability": "-28.4",
"Liabilities, Noncurrent": "19.6",
"Other Liabilities": "-3.18",
"Assets, Current": "-23.4",
"Assets": "-43.3",
"Property, Plant and Equipment, Net": "-8.47",
"Assets, Noncurrent": "-18.5",
"Other Assets": "-0.767",
"Intangible Assets": "-17.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-27.1",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "28.9",
"Liabilities": "37.8",
"Stockholders Equity": "-46.4",
"ECR before LimitedLiability": "-14.9",
"Other Liabilities": "2.54",
"Liabilities, Current": "8.32",
"Other Assets": "-0.446",
"Assets": "-34.3",
"Assets, Noncurrent": "-9.59",
"Property, Plant and Equipment, Net": "-13.3",
"Assets, Current": "-13.8",
"Intangible Assets": "-14.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-13.3",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "4.84",
"Liabilities": "44.7",
"Stockholders Equity": "-33.7",
"ECR before LimitedLiability": "-4.40",
"Liabilities, Current": "18.4",
"Liabilities, Noncurrent": "25.4",
"Intangible Assets": "-13.9",
"Assets": "-29.5",
"Property, Plant and Equipment, Net": "-8.56",
"Other Assets": "-0.672",
"Assets, Current": "-11.7",
"Assets, Noncurrent": "-7.81",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-4.36",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "17.6",
"Liabilities": "36.1",
"Stockholders Equity": "-27.4",
"ECR before LimitedLiability": "-10.4",
"Other Liabilities": "-1.11",
"Liabilities, Current": "23.8",
"Assets, Current": "-14.4",
"Assets": "-30.5",
"Other Assets": "-3.05",
"Intangible Assets": "-11.5",
"Property, Plant and Equipment, Net": "-7.90",
"Assets, Noncurrent": "-5.48",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-12.2",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "8.50",
"Liabilities": "35.0",
"Stockholders Equity": "-36.0",
"ECR before LimitedLiability": "-12.8",
"Other Liabilities": "5.95",
"Liabilities, Noncurrent": "25.3",
"Other Assets": "-2.72",
"Assets": "-33.6",
"Intangible Assets": "-14.7",
"Assets, Noncurrent": "-6.82",
"Property, Plant and Equipment, Net": "-10.2",
"Assets, Current": "-13.9",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-14.6",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "6.33",
"Liabilities": "46.5",
"Stockholders Equity": "-62.8",
"ECR before LimitedLiability": "-4.48",
"Liabilities, Noncurrent": "45.9",
"Other Liabilities": "7.75",
"Assets, Noncurrent": "-10.1",
"Assets": "-40.9",
"Intangible Assets": "-22.1",
"Property, Plant and Equipment, Net": "-18.6",
"Other Assets": "-1.80",
"Assets, Current": "-16.8",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-3.89",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "46.4",
"Liabilities": "49.2",
"Stockholders Equity": "-66.9",
"ECR before LimitedLiability": "-4.49",
"Other Liabilities": "4.34",
"Liabilities, Current": "10.7",
"Property, Plant and Equipment, Net": "-13.7",
"Assets": "-38.3",
"Intangible Assets": "-21.2",
"Assets, Noncurrent": "-8.70",
"Other Assets": "-5.02",
"Assets, Current": "-16.2",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-3.59",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "35.1",
"Liabilities": "43.5",
"Stockholders Equity": "-60.8",
"ECR before LimitedLiability": "-8.14",
"Liabilities, Current": "8.29",
"Other Liabilities": "2.55",
"Assets, Noncurrent": "-10.5",
"Assets": "-36.0",
"Other Assets": "0.279",
"Property, Plant and Equipment, Net": "-9.72",
"Assets, Current": "-17.2",
"Intangible Assets": "-19.0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-7.34",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "33.3",
"Liabilities": "49.2",
"Stockholders Equity": "-82.2",
"ECR before LimitedLiability": "-5.59",
"Other Liabilities": "9.71",
"Liabilities, Noncurrent": "19.9",
"Assets, Noncurrent": "-18.9",
"Assets": "-40.4",
"Assets, Current": "-20.3",
"Other Assets": "1.28",
"Property, Plant and Equipment, Net": "-12.2",
"Intangible Assets": "-19.2",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-4.28",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "33.5",
"Liabilities": "48.5",
"Stockholders Equity": "-90.1",
"ECR before LimitedLiability": "-8.14",
"Other Liabilities": "6.22",
"Liabilities, Noncurrent": "34.0",
"Other Assets": "1.66",
"Assets": "-43.3",
"Intangible Assets": "-21.9",
"Assets, Noncurrent": "-18.1",
"Assets, Current": "-26.6",
"Property, Plant and Equipment, Net": "-10.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-7.04",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "3.83",
"Liabilities": "49.6",
"Stockholders Equity": "-76.4",
"ECR before LimitedLiability": "-3.81",
"Liabilities, Current": "33.3",
"Liabilities, Noncurrent": "34.2",
"Assets, Noncurrent": "-11.9",
"Assets": "-40.6",
"Intangible Assets": "-22.3",
"Assets, Current": "-25.1",
"Property, Plant and Equipment, Net": "-9.29",
"Other Assets": "1.63",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-4.46",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "24.3",
"Liabilities": "46.9",
"Stockholders Equity": "-42.6",
"ECR before LimitedLiability": "-1.52",
"Other Liabilities": "2.87",
"Liabilities, Current": "24.9",
"Assets, Current": "-16.2",
"Assets": "-32.8",
"Intangible Assets": "-20.3",
"Other Assets": "5.23",
"Property, Plant and Equipment, Net": "0.548",
"Assets, Noncurrent": "-13.4",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-3.42",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "23.6",
"Liabilities": "47.4",
"Stockholders Equity": "-76.3",
"ECR before LimitedLiability": "-8.30",
"Liabilities, Current": "46.8",
"Other Liabilities": "-1.96",
"Assets, Current": "-21.2",
"Assets": "-42.2",
"Property, Plant and Equipment, Net": "-2.60",
"Intangible Assets": "-20.3",
"Other Assets": "-12.3",
"Assets, Noncurrent": "-18.3",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-8.98",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001309402_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "576,420",
"Assets, Noncurrent": "26,742",
"Cost of Revenues": "3,381,480",
"Intangible Assets": "40,877",
"Liabilities, Current": "360,965",
"Liabilities, Noncurrent": "498,536",
"Other Assets": "0",
"Other Compr. Net Income": "-2,533",
"Other Expenses": "23,686",
"Other Liabilities": "55,970",
"Other Net Income": "-37,114",
"Other Revenues": "3,553,712",
"Property, Plant and Equipment, Net": "776,789",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "73,219"
},
"output_variables": {
"Liabilities": "915,471",
"Assets": "1,420,828",
"Expenses": "3,478,385",
"Revenues": "3,553,712",
"Stockholders Equity": "505,357",
"Net Income": "38,213",
"Comprehensive Net Income": "35,680",
"BaseVar": "179,747,543",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "106%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "568,035",
"Assets, Noncurrent": "32,712",
"Cost of Revenues": "3,380,099",
"Intangible Assets": "40,877",
"Liabilities, Current": "432,384",
"Liabilities, Noncurrent": "366,766",
"Other Assets": "0",
"Other Compr. Net Income": "6,504",
"Other Expenses": "13,393",
"Other Liabilities": "60,082",
"Other Net Income": "-39,729",
"Other Revenues": "3,476,870",
"Property, Plant and Equipment, Net": "708,110",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "79,019"
},
"output_variables": {
"Liabilities": "859,232",
"Assets": "1,349,734",
"Expenses": "3,472,511",
"Revenues": "3,476,870",
"Stockholders Equity": "490,502",
"Net Income": "-35,370",
"Comprehensive Net Income": "-28,866",
"BaseVar": "204,465,355",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "107%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "633,305",
"Assets, Noncurrent": "51,817",
"Cost of Revenues": "2,867,991",
"Intangible Assets": "40,877",
"Liabilities, Current": "409,197",
"Liabilities, Noncurrent": "486,196",
"Other Assets": "0",
"Other Compr. Net Income": "-9,874",
"Other Expenses": "28,890",
"Other Liabilities": "91,294",
"Other Net Income": "-35,570",
"Other Revenues": "3,041,011",
"Property, Plant and Equipment, Net": "806,046",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "65,169"
},
"output_variables": {
"Liabilities": "986,687",
"Assets": "1,532,045",
"Expenses": "2,962,050",
"Revenues": "3,041,011",
"Stockholders Equity": "545,358",
"Net Income": "43,391",
"Comprehensive Net Income": "33,517",
"BaseVar": "105,543,935",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "106%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "910,910",
"Assets, Noncurrent": "51,560",
"Cost of Revenues": "2,860,813",
"Intangible Assets": "40,877",
"Liabilities, Current": "511,540",
"Liabilities, Noncurrent": "404,333",
"Other Assets": "0",
"Other Compr. Net Income": "-9,252",
"Other Expenses": "181,380",
"Other Liabilities": "115,235",
"Other Net Income": "-35,862",
"Other Revenues": "3,230,811",
"Property, Plant and Equipment, Net": "825,210",
"Revenues Y+1": "3,230,690",
"Revenues Y+2": "3,230,814",
"Revenues Y+3": "3,230,811",
"Revenues Y+4": "3,230,811",
"Revenues Y+5": "3,230,811",
"Selling, General and Administrative Expense": "88,612"
},
"output_variables": {
"Liabilities": "1,031,108",
"Assets": "1,828,557",
"Expenses": "3,130,805",
"Revenues": "3,230,811",
"Stockholders Equity": "797,449",
"Net Income": "64,144",
"Comprehensive Net Income": "54,892",
"BaseVar": "146,378,470",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "169%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "912,577",
"Assets, Noncurrent": "53,804",
"Cost of Revenues": "-4,975",
"Intangible Assets": "40,877",
"Liabilities, Current": "438,669",
"Liabilities, Noncurrent": "449,953",
"Other Assets": "0",
"Other Compr. Net Income": "-668",
"Other Expenses": "16,509,878",
"Other Liabilities": "81,797",
"Other Net Income": "-39,858",
"Other Revenues": "2,973,276",
"Property, Plant and Equipment, Net": "922,070",
"Revenues Y+1": "2,973,501",
"Revenues Y+2": "2,973,269",
"Revenues Y+3": "2,973,276",
"Revenues Y+4": "2,973,276",
"Revenues Y+5": "2,973,276",
"Selling, General and Administrative Expense": "79,859"
},
"output_variables": {
"Liabilities": "970,419",
"Assets": "1,929,328",
"Expenses": "16,584,762",
"Revenues": "2,973,276",
"Stockholders Equity": "958,909",
"Net Income": "-13,651,345",
"Comprehensive Net Income": "-13,652,012",
"BaseVar": "438,917,812",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "163%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,000,576",
"Assets, Noncurrent": "143,514",
"Cost of Revenues": "0",
"Intangible Assets": "183,696",
"Liabilities, Current": "594,946",
"Liabilities, Noncurrent": "792,093",
"Other Assets": "0",
"Other Compr. Net Income": "-14,964",
"Other Expenses": "3,299,894",
"Other Liabilities": "140,262",
"Other Net Income": "-54,817",
"Other Revenues": "3,394,401",
"Property, Plant and Equipment, Net": "1,178,706",
"Revenues Y+1": "3,393,768",
"Revenues Y+2": "3,394,426",
"Revenues Y+3": "3,394,401",
"Revenues Y+4": "3,394,401",
"Revenues Y+5": "3,394,401",
"Selling, General and Administrative Expense": "103,118"
},
"output_variables": {
"Liabilities": "1,527,301",
"Assets": "2,506,492",
"Expenses": "3,403,012",
"Revenues": "3,394,401",
"Stockholders Equity": "979,191",
"Net Income": "-63,427",
"Comprehensive Net Income": "-78,392",
"BaseVar": "139,912,369",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "150%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,206,471",
"Assets, Noncurrent": "218,593",
"Cost of Revenues": "0",
"Intangible Assets": "182,879",
"Liabilities, Current": "886,261",
"Liabilities, Noncurrent": "782,452",
"Other Assets": "0",
"Other Compr. Net Income": "-28,352",
"Other Expenses": "3,336,698",
"Other Liabilities": "56,801",
"Other Net Income": "-102,236",
"Other Revenues": "3,590,496",
"Property, Plant and Equipment, Net": "1,176,707",
"Revenues Y+1": "3,590,317",
"Revenues Y+2": "3,590,501",
"Revenues Y+3": "3,590,496",
"Revenues Y+4": "3,590,496",
"Revenues Y+5": "3,590,496",
"Selling, General and Administrative Expense": "111,788"
},
"output_variables": {
"Liabilities": "1,725,514",
"Assets": "2,784,650",
"Expenses": "3,448,486",
"Revenues": "3,590,496",
"Stockholders Equity": "1,059,136",
"Net Income": "39,774",
"Comprehensive Net Income": "11,421",
"BaseVar": "151,621,132",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "148%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,206,642",
"Assets, Noncurrent": "88,525",
"Cost of Revenues": "0",
"Intangible Assets": "34,689",
"Liabilities, Current": "833,700",
"Liabilities, Noncurrent": "309,620",
"Other Assets": "0",
"Other Compr. Net Income": "-22,753",
"Other Expenses": "3,651,908",
"Other Liabilities": "10,123",
"Other Net Income": "-101,544",
"Other Revenues": "3,836,617",
"Property, Plant and Equipment, Net": "886,576",
"Revenues Y+1": "3,836,428",
"Revenues Y+2": "3,836,622",
"Revenues Y+3": "3,836,617",
"Revenues Y+4": "3,836,617",
"Revenues Y+5": "3,836,617",
"Selling, General and Administrative Expense": "115,770"
},
"output_variables": {
"Liabilities": "1,153,443",
"Assets": "2,216,432",
"Expenses": "3,767,677",
"Revenues": "3,836,617",
"Stockholders Equity": "1,062,989",
"Net Income": "-32,605",
"Comprehensive Net Income": "-55,358",
"BaseVar": "138,232,504",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "170%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "667,913",
"Assets, Noncurrent": "203,034",
"Cost of Revenues": "2,387,409",
"Intangible Assets": "0",
"Liabilities, Current": "541,791",
"Liabilities, Noncurrent": "291,141",
"Other Assets": "0",
"Other Compr. Net Income": "-15,007",
"Other Expenses": "-80,193",
"Other Liabilities": "0",
"Other Net Income": "-22,260",
"Other Revenues": "2,490,977",
"Property, Plant and Equipment, Net": "827,271",
"Revenues Y+1": "2,494,998",
"Revenues Y+2": "2,490,758",
"Revenues Y+3": "2,490,989",
"Revenues Y+4": "2,490,977",
"Revenues Y+5": "2,490,977",
"Selling, General and Administrative Expense": "78,940"
},
"output_variables": {
"Liabilities": "832,932",
"Assets": "1,698,218",
"Expenses": "2,386,156",
"Revenues": "2,490,977",
"Stockholders Equity": "865,286",
"Net Income": "82,561",
"Comprehensive Net Income": "67,554",
"BaseVar": "133,373,121",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "171%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "642,353",
"Assets, Noncurrent": "134,874",
"Cost of Revenues": "1,840,801",
"Intangible Assets": "0",
"Liabilities, Current": "452,556",
"Liabilities, Noncurrent": "349,697",
"Other Assets": "0",
"Other Compr. Net Income": "-10,712",
"Other Expenses": "99,221",
"Other Liabilities": "0",
"Other Net Income": "-16,191",
"Other Revenues": "1,924,284",
"Property, Plant and Equipment, Net": "801,690",
"Revenues Y+1": "1,924,285",
"Revenues Y+2": "1,924,284",
"Revenues Y+3": "1,924,284",
"Revenues Y+4": "1,924,284",
"Revenues Y+5": "1,924,284",
"Selling, General and Administrative Expense": "84,366"
},
"output_variables": {
"Liabilities": "802,253",
"Assets": "1,578,917",
"Expenses": "2,024,388",
"Revenues": "1,924,284",
"Stockholders Equity": "776,664",
"Net Income": "-116,295",
"Comprehensive Net Income": "-127,007",
"BaseVar": "214,931,226",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "159%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,117,749",
"Assets, Noncurrent": "148,489",
"Cost of Revenues": "2,571,965",
"Intangible Assets": "0",
"Liabilities, Current": "471,804",
"Liabilities, Noncurrent": "585,932",
"Other Assets": "0",
"Other Compr. Net Income": "-27,963",
"Other Expenses": "87,109",
"Other Liabilities": "0",
"Other Net Income": "-70,185",
"Other Revenues": "2,800,954",
"Property, Plant and Equipment, Net": "893,517",
"Revenues Y+1": "2,800,171",
"Revenues Y+2": "2,800,978",
"Revenues Y+3": "2,800,953",
"Revenues Y+4": "2,800,954",
"Revenues Y+5": "2,800,954",
"Selling, General and Administrative Expense": "90,726"
},
"output_variables": {
"Liabilities": "1,057,736",
"Assets": "2,159,755",
"Expenses": "2,749,801",
"Revenues": "2,800,954",
"Stockholders Equity": "1,102,019",
"Net Income": "-19,031",
"Comprehensive Net Income": "-46,994",
"BaseVar": "193,748,290",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "164%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "928,750",
"Assets, Noncurrent": "165,054",
"Cost of Revenues": "3,489,854",
"Intangible Assets": "0",
"Liabilities, Current": "486,922",
"Liabilities, Noncurrent": "575,143",
"Other Assets": "0",
"Other Compr. Net Income": "-19,495",
"Other Expenses": "123,049",
"Other Liabilities": "0",
"Other Net Income": "-30,515",
"Other Revenues": "3,678,053",
"Property, Plant and Equipment, Net": "1,029,327",
"Revenues Y+1": "3,677,781",
"Revenues Y+2": "3,678,048",
"Revenues Y+3": "3,678,053",
"Revenues Y+4": "3,678,053",
"Revenues Y+5": "3,678,053",
"Selling, General and Administrative Expense": "117,588"
},
"output_variables": {
"Liabilities": "1,062,065",
"Assets": "2,123,131",
"Expenses": "3,730,490",
"Revenues": "3,678,053",
"Stockholders Equity": "1,061,066",
"Net Income": "-82,952",
"Comprehensive Net Income": "-102,447",
"BaseVar": "104,611,289",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "170%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "732,730",
"Assets, Noncurrent": "184,664",
"Cost of Revenues": "3,125,151",
"Intangible Assets": "0",
"Liabilities, Current": "384,962",
"Liabilities, Noncurrent": "564,304",
"Other Assets": "0",
"Other Compr. Net Income": "24,447",
"Other Expenses": "114,414",
"Other Liabilities": "0",
"Other Net Income": "-35,029",
"Other Revenues": "3,296,070",
"Property, Plant and Equipment, Net": "1,021,928",
"Revenues Y+1": "3,296,070",
"Revenues Y+2": "3,296,070",
"Revenues Y+3": "3,296,070",
"Revenues Y+4": "3,296,070",
"Revenues Y+5": "3,296,070",
"Selling, General and Administrative Expense": "133,301"
},
"output_variables": {
"Liabilities": "949,266",
"Assets": "1,939,322",
"Expenses": "3,372,867",
"Revenues": "3,296,070",
"Stockholders Equity": "990,056",
"Net Income": "-111,826",
"Comprehensive Net Income": "-87,380",
"BaseVar": "85,131,016",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "170%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "569,032",
"Assets, Noncurrent": "170,682",
"Cost of Revenues": "2,358,961",
"Intangible Assets": "0",
"Liabilities, Current": "385,687",
"Liabilities, Noncurrent": "521,950",
"Other Assets": "0",
"Other Compr. Net Income": "7,478",
"Other Expenses": "65,465",
"Other Liabilities": "0",
"Other Net Income": "-30,345",
"Other Revenues": "2,444,299",
"Property, Plant and Equipment, Net": "1,042,460",
"Revenues Y+1": "2,444,546",
"Revenues Y+2": "2,444,303",
"Revenues Y+3": "2,444,299",
"Revenues Y+4": "2,444,299",
"Revenues Y+5": "2,444,299",
"Selling, General and Administrative Expense": "118,441"
},
"output_variables": {
"Liabilities": "907,637",
"Assets": "1,782,174",
"Expenses": "2,542,867",
"Revenues": "2,444,299",
"Stockholders Equity": "874,537",
"Net Income": "-128,913",
"Comprehensive Net Income": "-121,435",
"BaseVar": "58,577,122",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "158%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "482,212",
"Assets, Noncurrent": "105,091",
"Cost of Revenues": "1,965,609",
"Intangible Assets": "0",
"Liabilities, Current": "268,706",
"Liabilities, Noncurrent": "433,502",
"Other Assets": "33,837",
"Other Compr. Net Income": "-812",
"Other Expenses": "29,253",
"Other Liabilities": "104,217",
"Other Net Income": "-89,549",
"Other Revenues": "2,078,930",
"Property, Plant and Equipment, Net": "957,256",
"Revenues Y+1": "2,079,358",
"Revenues Y+2": "2,078,944",
"Revenues Y+3": "2,078,930",
"Revenues Y+4": "2,078,930",
"Revenues Y+5": "2,078,930",
"Selling, General and Administrative Expense": "122,563"
},
"output_variables": {
"Liabilities": "806,425",
"Assets": "1,578,396",
"Expenses": "2,117,425",
"Revenues": "2,078,930",
"Stockholders Equity": "771,971",
"Net Income": "-128,045",
"Comprehensive Net Income": "-128,857",
"BaseVar": "52,964,346",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "156%"
}
}
},
"top_rated": false,
"trend": -3.0,
"valuation": {
"past_accumulated_profits": 625296510.0,
"future_profits": 586227269.6551951,
"valuation_correction": 0.0,
"limited_liability_put_option": 652375789.9326634,
"fair_value": 1863899569.5878587,
"market_value": 682986725.4119749
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001309402.svg",
"value": 1.2065788240167832,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001309402.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001309402.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001309402.svg"
},
{
"company_id": "0001673985",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001673985.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001673985.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001673985.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001673985_256x256.png",
"name": "Advansix Inc",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001673985.svg",
"report_text": "The relative strengths and weaknesses of Advansix Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Advansix Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Advansix Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 119%, being 10% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001673985_2026_Advansix_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities, Current": "-1.52",
"Liabilities": "37.8",
"Stockholders Equity": "-51.6",
"ECR before LimitedLiability": "-12.5",
"Liabilities, Noncurrent": "38.3",
"Other Liabilities": "-17.4",
"Assets, Noncurrent": "-9.25",
"Assets": "-38.2",
"Intangible Assets": "-21.0",
"Property, Plant and Equipment, Net": "-2.59",
"Other Assets": "-1.63",
"Assets, Current": "-21.4",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-11.9",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "29.3",
"Liabilities": "10.2",
"Stockholders Equity": "-49.3",
"ECR before LimitedLiability": "-24.3",
"Other Liabilities": "-26.6",
"Liabilities, Current": "-3.11",
"Property, Plant and Equipment, Net": "3.55",
"Assets": "-32.8",
"Intangible Assets": "-19.7",
"Assets, Noncurrent": "-4.47",
"Other Assets": "-4.41",
"Assets, Current": "-17.0",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-23.4",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "31.5",
"Liabilities": "4.36",
"Stockholders Equity": "-44.2",
"ECR before LimitedLiability": "-23.2",
"Liabilities, Current": "-6.76",
"Other Liabilities": "-26.4",
"Assets, Noncurrent": "-6.10",
"Assets": "-28.1",
"Other Assets": "0.233",
"Property, Plant and Equipment, Net": "6.90",
"Assets, Current": "-16.9",
"Intangible Assets": "-16.8",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-22.4",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "17.5",
"Liabilities": "43.3",
"Stockholders Equity": "-76.1",
"ECR before LimitedLiability": "-11.4",
"Other Liabilities": "-5.09",
"Liabilities, Noncurrent": "34.2",
"Assets, Noncurrent": "-16.7",
"Assets": "-41.1",
"Assets, Current": "-26.6",
"Other Assets": "1.27",
"Property, Plant and Equipment, Net": "-2.69",
"Intangible Assets": "-19.0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-10.1",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "3.18",
"Liabilities": "36.4",
"Stockholders Equity": "-54.6",
"ECR before LimitedLiability": "-8.83",
"Other Liabilities": "-5.06",
"Liabilities, Noncurrent": "37.8",
"Other Assets": "1.19",
"Assets": "-33.2",
"Intangible Assets": "-14.9",
"Assets, Noncurrent": "-12.7",
"Assets, Current": "-21.9",
"Property, Plant and Equipment, Net": "2.81",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-7.73",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "-12.0",
"Liabilities": "20.4",
"Stockholders Equity": "-32.0",
"ECR before LimitedLiability": "-5.67",
"Liabilities, Current": "-3.59",
"Liabilities, Noncurrent": "33.0",
"Assets, Noncurrent": "-6.54",
"Assets": "-23.1",
"Intangible Assets": "-13.0",
"Assets, Current": "-15.8",
"Property, Plant and Equipment, Net": "9.45",
"Other Assets": "0.974",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-6.32",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "29.2",
"Liabilities": "17.9",
"Stockholders Equity": "-18.1",
"ECR before LimitedLiability": "-2.08",
"Other Liabilities": "-13.1",
"Liabilities, Current": "-0.591",
"Assets, Current": "-10.8",
"Assets": "-17.2",
"Intangible Assets": "-12.9",
"Other Assets": "3.49",
"Property, Plant and Equipment, Net": "12.6",
"Assets, Noncurrent": "-7.28",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-3.98",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "26.2",
"Liabilities": "28.8",
"Stockholders Equity": "-39.5",
"ECR before LimitedLiability": "-9.56",
"Liabilities, Current": "13.8",
"Other Liabilities": "-11.6",
"Assets, Current": "-13.5",
"Assets": "-28.3",
"Property, Plant and Equipment, Net": "9.09",
"Intangible Assets": "-12.7",
"Other Assets": "-9.26",
"Assets, Noncurrent": "-10.1",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-10.2",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001673985_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "311,063",
"Assets, Noncurrent": "36,348",
"Cost of Revenues": "1,340,497",
"Intangible Assets": "15,005",
"Liabilities, Current": "388,507",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "6,572",
"Other Expenses": "27,019",
"Other Liabilities": "225,781",
"Other Net Income": "0",
"Other Revenues": "1,514,984",
"Property, Plant and Equipment, Net": "672,210",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "81,224"
},
"output_variables": {
"Liabilities": "614,288",
"Assets": "1,034,626",
"Expenses": "1,448,740",
"Revenues": "1,514,984",
"Stockholders Equity": "420,338",
"Net Income": "66,244",
"Comprehensive Net Income": "72,816",
"BaseVar": "53,303,185",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "112%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "290,537",
"Assets, Noncurrent": "174,546",
"Cost of Revenues": "1,161,921",
"Intangible Assets": "15,005",
"Liabilities, Current": "401,797",
"Liabilities, Noncurrent": "98,347",
"Other Assets": "0",
"Other Compr. Net Income": "-6,977",
"Other Expenses": "18,750",
"Other Liabilities": "334,947",
"Other Net Income": "0",
"Other Revenues": "1,297,393",
"Property, Plant and Equipment, Net": "755,881",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "75,375"
},
"output_variables": {
"Liabilities": "835,091",
"Assets": "1,235,969",
"Expenses": "1,256,046",
"Revenues": "1,297,393",
"Stockholders Equity": "400,878",
"Net Income": "41,347",
"Comprehensive Net Income": "34,370",
"BaseVar": "69,863,917",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "103%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "333,503",
"Assets, Noncurrent": "149,430",
"Cost of Revenues": "1,024,169",
"Intangible Assets": "15,005",
"Liabilities, Current": "412,612",
"Liabilities, Noncurrent": "85,605",
"Other Assets": "0",
"Other Compr. Net Income": "-6,681",
"Other Expenses": "16,801",
"Other Liabilities": "321,067",
"Other Net Income": "0",
"Other Revenues": "1,157,917",
"Property, Plant and Equipment, Net": "765,469",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "70,870"
},
"output_variables": {
"Liabilities": "819,284",
"Assets": "1,263,407",
"Expenses": "1,111,840",
"Revenues": "1,157,917",
"Stockholders Equity": "444,123",
"Net Income": "46,077",
"Comprehensive Net Income": "39,396",
"BaseVar": "123,430,485",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "106%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "349,854",
"Assets, Noncurrent": "176,589",
"Cost of Revenues": "1,361,566",
"Intangible Assets": "17,592",
"Liabilities, Current": "443,152",
"Liabilities, Noncurrent": "100,580",
"Other Assets": "0",
"Other Compr. Net Income": "4,995",
"Other Expenses": "42,494",
"Other Liabilities": "167,077",
"Other Net Income": "0",
"Other Revenues": "1,612,825",
"Property, Plant and Equipment, Net": "767,964",
"Revenues Y+1": "1,601,502",
"Revenues Y+2": "1,614,620",
"Revenues Y+3": "1,612,550",
"Revenues Y+4": "1,612,877",
"Revenues Y+5": "1,612,825",
"Selling, General and Administrative Expense": "82,133"
},
"output_variables": {
"Liabilities": "710,809",
"Assets": "1,311,999",
"Expenses": "1,486,193",
"Revenues": "1,612,825",
"Stockholders Equity": "601,190",
"Net Income": "126,632",
"Comprehensive Net Income": "131,627",
"BaseVar": "106,590,097",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "174%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "440,928",
"Assets, Noncurrent": "137,904",
"Cost of Revenues": "1,612,662",
"Intangible Assets": "105,434",
"Liabilities, Current": "553,901",
"Liabilities, Noncurrent": "77,571",
"Other Assets": "0",
"Other Compr. Net Income": "4,513",
"Other Expenses": "54,595",
"Other Liabilities": "125,679",
"Other Net Income": "0",
"Other Revenues": "1,924,278",
"Property, Plant and Equipment, Net": "811,065",
"Revenues Y+1": "1,922,374",
"Revenues Y+2": "1,924,448",
"Revenues Y+3": "1,924,263",
"Revenues Y+4": "1,924,279",
"Revenues Y+5": "1,924,278",
"Selling, General and Administrative Expense": "87,455"
},
"output_variables": {
"Liabilities": "757,151",
"Assets": "1,495,331",
"Expenses": "1,754,712",
"Revenues": "1,924,278",
"Stockholders Equity": "738,180",
"Net Income": "169,566",
"Comprehensive Net Income": "174,078",
"BaseVar": "52,003,343",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "181%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "419,804",
"Assets, Noncurrent": "121,189",
"Cost of Revenues": "1,396,161",
"Intangible Assets": "102,385",
"Liabilities, Current": "509,977",
"Liabilities, Noncurrent": "63,961",
"Other Assets": "0",
"Other Compr. Net Income": "648",
"Other Expenses": "20,017",
"Other Liabilities": "182,845",
"Other Net Income": "0",
"Other Revenues": "1,579,908",
"Property, Plant and Equipment, Net": "852,642",
"Revenues Y+1": "1,585,770",
"Revenues Y+2": "1,579,164",
"Revenues Y+3": "1,580,001",
"Revenues Y+4": "1,579,895",
"Revenues Y+5": "1,579,908",
"Selling, General and Administrative Expense": "95,098"
},
"output_variables": {
"Liabilities": "756,783",
"Assets": "1,496,020",
"Expenses": "1,511,276",
"Revenues": "1,579,908",
"Stockholders Equity": "739,237",
"Net Income": "68,632",
"Comprehensive Net Income": "69,279",
"BaseVar": "39,582,023",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "155%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "387,116",
"Assets, Noncurrent": "190,610",
"Cost of Revenues": "1,365,017",
"Intangible Assets": "99,336",
"Liabilities, Current": "502,402",
"Liabilities, Noncurrent": "111,400",
"Other Assets": "0",
"Other Compr. Net Income": "7,282",
"Other Expenses": "14,776",
"Other Liabilities": "206,468",
"Other Net Income": "0",
"Other Revenues": "1,519,235",
"Property, Plant and Equipment, Net": "917,858",
"Revenues Y+1": "1,519,431",
"Revenues Y+2": "1,519,212",
"Revenues Y+3": "1,519,238",
"Revenues Y+4": "1,519,235",
"Revenues Y+5": "1,519,235",
"Selling, General and Administrative Expense": "94,110"
},
"output_variables": {
"Liabilities": "820,270",
"Assets": "1,594,920",
"Expenses": "1,473,903",
"Revenues": "1,519,235",
"Stockholders Equity": "774,650",
"Net Income": "45,332",
"Comprehensive Net Income": "52,614",
"BaseVar": "35,380,954",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "149%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "440,607",
"Assets, Noncurrent": "205,536",
"Cost of Revenues": "1,358,039",
"Intangible Assets": "96,287",
"Liabilities, Current": "544,012",
"Liabilities, Noncurrent": "121,201",
"Other Assets": "0",
"Other Compr. Net Income": "5,214",
"Other Expenses": "11,188",
"Other Liabilities": "225,719",
"Other Net Income": "0",
"Other Revenues": "1,521,744",
"Property, Plant and Equipment, Net": "963,718",
"Revenues Y+1": "1,521,687",
"Revenues Y+2": "1,521,750",
"Revenues Y+3": "1,521,743",
"Revenues Y+4": "1,521,744",
"Revenues Y+5": "1,521,744",
"Selling, General and Administrative Expense": "104,110"
},
"output_variables": {
"Liabilities": "890,932",
"Assets": "1,706,148",
"Expenses": "1,473,338",
"Revenues": "1,521,744",
"Stockholders Equity": "815,216",
"Net Income": "48,406",
"Comprehensive Net Income": "53,620",
"BaseVar": "37,533,985",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "147%"
}
}
},
"top_rated": false,
"trend": -3.0,
"valuation": {
"past_accumulated_profits": 660324960.0,
"future_profits": 486259166.48335874,
"valuation_correction": 0.0,
"limited_liability_put_option": 764712338.830773,
"fair_value": 1911296465.3141317,
"market_value": 452429525.77611446
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001673985.svg",
"value": 1.1939639100484714,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001673985.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001673985.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001673985.svg"
},
{
"company_id": "0001262823",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001262823.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001262823.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001262823.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001262823_256x256.png",
"name": "Westlake CORP",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001262823.svg",
"report_text": "The relative strengths and weaknesses of Westlake 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 Westlake CORP compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Westlake CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 118%, being 12% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001262823_2026_Westlake_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "8.92",
"Liabilities": "2.35",
"Stockholders Equity": "-12.5",
"ECR before LimitedLiability": "-10.4",
"Other Liabilities": "-9.14",
"Liabilities, Noncurrent": "2.03",
"Property, Plant and Equipment, Net": "1.73",
"Assets": "-8.13",
"Intangible Assets": "-5.49",
"Other Assets": "0.907",
"Assets, Noncurrent": "-6.15",
"Assets, Current": "0.947",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-8.94",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "-9.11",
"Liabilities": "10.3",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-0.500",
"Liabilities, Noncurrent": "4.43",
"Liabilities, Current": "14.3",
"Property, Plant and Equipment, Net": "5.61",
"Assets": "-4.47",
"Intangible Assets": "-6.14",
"Other Assets": "-0.124",
"Assets, Current": "4.35",
"Assets, Noncurrent": "-6.41",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-0.427",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "17.1",
"Liabilities": "9.92",
"Stockholders Equity": "5.74",
"ECR before LimitedLiability": "-1.63",
"Liabilities, Noncurrent": "3.74",
"Other Liabilities": "-12.1",
"Assets, Current": "0.563",
"Assets": "-0.874",
"Property, Plant and Equipment, Net": "13.5",
"Assets, Noncurrent": "-4.20",
"Other Assets": "-2.11",
"Intangible Assets": "-5.20",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-0.418",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "7.02",
"Liabilities": "6.98",
"Stockholders Equity": "11.4",
"ECR before LimitedLiability": "5.70",
"Other Liabilities": "-8.00",
"Liabilities, Current": "7.54",
"Other Assets": "-2.08",
"Assets": "3.63",
"Assets, Noncurrent": "-0.501",
"Property, Plant and Equipment, Net": "11.4",
"Assets, Current": "1.41",
"Intangible Assets": "-4.43",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "7.31",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "8.84",
"Liabilities": "5.87",
"Stockholders Equity": "-2.37",
"ECR before LimitedLiability": "0.519",
"Liabilities, Noncurrent": "4.68",
"Other Liabilities": "-8.08",
"Assets, Noncurrent": "-5.12",
"Assets": "-4.12",
"Intangible Assets": "-5.22",
"Property, Plant and Equipment, Net": "14.9",
"Other Assets": "2.37",
"Assets, Current": "-6.86",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "1.11",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-6.96",
"Liabilities": "-7.01",
"Stockholders Equity": "-8.01",
"ECR before LimitedLiability": "-7.50",
"Other Liabilities": "1.78",
"Liabilities, Current": "-1.85",
"Property, Plant and Equipment, Net": "13.3",
"Assets": "-1.97",
"Intangible Assets": "-7.49",
"Assets, Noncurrent": "-0.333",
"Other Assets": "2.01",
"Assets, Current": "-5.94",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-6.60",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-9.36",
"Liabilities": "-13.1",
"Stockholders Equity": "-7.07",
"ECR before LimitedLiability": "-9.98",
"Liabilities, Current": "-4.66",
"Other Liabilities": "1.09",
"Assets, Noncurrent": "-1.12",
"Assets": "1.68",
"Other Assets": "3.84",
"Property, Plant and Equipment, Net": "13.7",
"Assets, Current": "-5.13",
"Intangible Assets": "-6.25",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-9.18",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "2.71",
"Liabilities": "-5.83",
"Stockholders Equity": "-20.6",
"ECR before LimitedLiability": "-11.0",
"Other Liabilities": "4.26",
"Liabilities, Noncurrent": "-13.3",
"Assets, Noncurrent": "-8.09",
"Assets": "-10.4",
"Assets, Current": "-9.13",
"Other Assets": "3.71",
"Property, Plant and Equipment, Net": "7.10",
"Intangible Assets": "-2.49",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-9.69",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "4.24",
"Liabilities": "2.31",
"Stockholders Equity": "-16.7",
"ECR before LimitedLiability": "-7.06",
"Other Liabilities": "2.64",
"Liabilities, Noncurrent": "-4.71",
"Other Assets": "4.00",
"Assets": "-10.6",
"Intangible Assets": "-4.29",
"Assets, Noncurrent": "-6.46",
"Assets, Current": "-9.94",
"Property, Plant and Equipment, Net": "7.76",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-5.96",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.36",
"Liabilities": "-8.10",
"Stockholders Equity": "-2.48",
"ECR before LimitedLiability": "-3.67",
"Liabilities, Current": "-2.45",
"Liabilities, Noncurrent": "-6.99",
"Assets, Noncurrent": "-2.07",
"Assets": "2.29",
"Intangible Assets": "-3.63",
"Assets, Current": "-3.62",
"Property, Plant and Equipment, Net": "9.60",
"Other Assets": "3.80",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-4.32",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-7.22",
"Liabilities": "-4.25",
"Stockholders Equity": "7.36",
"ECR before LimitedLiability": "3.22",
"Other Liabilities": "1.27",
"Liabilities, Current": "1.58",
"Assets, Current": "0.336",
"Assets": "7.29",
"Intangible Assets": "-3.80",
"Other Assets": "5.45",
"Property, Plant and Equipment, Net": "10.7",
"Assets, Noncurrent": "-3.76",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "1.32",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-11.4",
"Liabilities": "3.28",
"Stockholders Equity": "-18.3",
"ECR before LimitedLiability": "-10.9",
"Liabilities, Current": "11.4",
"Other Liabilities": "2.43",
"Assets, Current": "-3.83",
"Assets": "-12.6",
"Property, Plant and Equipment, Net": "8.80",
"Intangible Assets": "-6.58",
"Other Assets": "-3.72",
"Assets, Noncurrent": "-7.08",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-11.6",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001262823_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,756,156",
"Assets, Noncurrent": "182,316",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "364,595",
"Liabilities, Noncurrent": "815,123",
"Other Assets": "96,283",
"Other Compr. Net Income": "0",
"Other Expenses": "3,254,300",
"Other Liabilities": "330,791",
"Other Net Income": "5,628",
"Other Revenues": "3,619,848",
"Property, Plant and Equipment, Net": "1,232,066",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "112,210"
},
"output_variables": {
"Liabilities": "1,510,509",
"Assets": "3,266,821",
"Expenses": "3,366,510",
"Revenues": "3,619,848",
"Stockholders Equity": "1,756,312",
"Net Income": "258,966",
"Comprehensive Net Income": "258,966",
"BaseVar": "178,953,968",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,751,413",
"Assets, Noncurrent": "150,735",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "398,510",
"Liabilities, Noncurrent": "815,140",
"Other Assets": "0",
"Other Compr. Net Income": "-1,770",
"Other Expenses": "3,076,744",
"Other Liabilities": "326,290",
"Other Net Income": "12,867",
"Other Revenues": "3,571,041",
"Property, Plant and Equipment, Net": "1,510,048",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "121,609"
},
"output_variables": {
"Liabilities": "1,539,940",
"Assets": "3,412,196",
"Expenses": "3,198,353",
"Revenues": "3,571,041",
"Stockholders Equity": "1,872,256",
"Net Income": "385,555",
"Comprehensive Net Income": "383,785",
"BaseVar": "199,686,271",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "128%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,649,082",
"Assets, Noncurrent": "323,813",
"Cost of Revenues": "0",
"Intangible Assets": "159,046",
"Liabilities, Current": "404,858",
"Liabilities, Noncurrent": "799,472",
"Other Assets": "-159,046",
"Other Compr. Net Income": "-323,523",
"Other Expenses": "2,676,128",
"Other Liabilities": "437,976",
"Other Net Income": "6,790",
"Other Revenues": "3,759,484",
"Property, Plant and Equipment, Net": "2,088,014",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "147,974"
},
"output_variables": {
"Liabilities": "1,642,306",
"Assets": "4,060,909",
"Expenses": "2,824,102",
"Revenues": "3,759,484",
"Stockholders Equity": "2,418,603",
"Net Income": "942,172",
"Comprehensive Net Income": "618,649",
"BaseVar": "122,056,763",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "133%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,011,287",
"Assets, Noncurrent": "445,146",
"Cost of Revenues": "0",
"Intangible Assets": "218,431",
"Liabilities, Current": "537,180",
"Liabilities, Noncurrent": "938,856",
"Other Assets": "-218,431",
"Other Compr. Net Income": "-635,201",
"Other Expenses": "3,107,710",
"Other Liabilities": "536,066",
"Other Net Income": "-10,382",
"Other Revenues": "4,412,256",
"Property, Plant and Equipment, Net": "2,757,557",
"Revenues Y+1": "4,412,242",
"Revenues Y+2": "4,412,256",
"Revenues Y+3": "4,412,256",
"Revenues Y+4": "4,412,256",
"Revenues Y+5": "4,412,256",
"Selling, General and Administrative Expense": "203,786"
},
"output_variables": {
"Liabilities": "2,012,102",
"Assets": "5,213,990",
"Expenses": "3,311,495",
"Revenues": "4,412,256",
"Stockholders Equity": "3,201,888",
"Net Income": "1,090,379",
"Comprehensive Net Income": "455,177",
"BaseVar": "192,964,523",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "186%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,842,000",
"Assets, Noncurrent": "0",
"Cost of Revenues": "6,648,000",
"Intangible Assets": "1,527,000",
"Liabilities, Current": "1,183,000",
"Liabilities, Noncurrent": "3,184,000",
"Other Assets": "638,000",
"Other Compr. Net Income": "120,084",
"Other Expenses": "712,223",
"Other Liabilities": "1,159,000",
"Other Net Income": "70,995",
"Other Revenues": "8,615,780",
"Property, Plant and Equipment, Net": "6,595,000",
"Revenues Y+1": "8,615,692",
"Revenues Y+2": "8,615,781",
"Revenues Y+3": "8,615,780",
"Revenues Y+4": "8,615,780",
"Revenues Y+5": "8,615,780",
"Selling, General and Administrative Expense": "493,612"
},
"output_variables": {
"Liabilities": "5,526,000",
"Assets": "11,602,000",
"Expenses": "7,853,835",
"Revenues": "8,615,780",
"Stockholders Equity": "6,076,000",
"Net Income": "832,940",
"Comprehensive Net Income": "953,024",
"BaseVar": "302,922,547",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "170%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,742,000",
"Assets, Noncurrent": "1,555,000",
"Cost of Revenues": "6,864,850",
"Intangible Assets": "1,074,000",
"Liabilities, Current": "2,496,000",
"Liabilities, Noncurrent": "4,362,000",
"Other Assets": "978,000",
"Other Compr. Net Income": "-25,424",
"Other Expenses": "380,262",
"Other Liabilities": "0",
"Other Net Income": "40,544",
"Other Revenues": "8,152,502",
"Property, Plant and Equipment, Net": "6,912,000",
"Revenues Y+1": "8,154,970",
"Revenues Y+2": "8,152,326",
"Revenues Y+3": "8,152,515",
"Revenues Y+4": "8,152,501",
"Revenues Y+5": "8,152,502",
"Selling, General and Administrative Expense": "459,028"
},
"output_variables": {
"Liabilities": "6,858,000",
"Assets": "13,261,000",
"Expenses": "7,704,140",
"Revenues": "8,152,502",
"Stockholders Equity": "6,403,000",
"Net Income": "488,906",
"Comprehensive Net Income": "463,482",
"BaseVar": "438,086,681",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "144%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,477,000",
"Assets, Noncurrent": "1,520,000",
"Cost of Revenues": "6,469,433",
"Intangible Assets": "1,083,000",
"Liabilities, Current": "2,725,000",
"Liabilities, Noncurrent": "4,532,000",
"Other Assets": "835,000",
"Other Compr. Net Income": "-24,764",
"Other Expenses": "246,472",
"Other Liabilities": "0",
"Other Net Income": "42,862",
"Other Revenues": "7,539,231",
"Property, Plant and Equipment, Net": "6,920,000",
"Revenues Y+1": "7,541,375",
"Revenues Y+2": "7,539,100",
"Revenues Y+3": "7,539,239",
"Revenues Y+4": "7,539,230",
"Revenues Y+5": "7,539,231",
"Selling, General and Administrative Expense": "448,306"
},
"output_variables": {
"Liabilities": "7,257,000",
"Assets": "13,835,000",
"Expenses": "7,164,211",
"Revenues": "7,539,231",
"Stockholders Equity": "6,578,000",
"Net Income": "417,882",
"Comprehensive Net Income": "393,118",
"BaseVar": "804,689,448",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,263,000",
"Assets, Noncurrent": "1,569,000",
"Cost of Revenues": "8,309,263",
"Intangible Assets": "3,107,000",
"Liabilities, Current": "4,025,000",
"Liabilities, Noncurrent": "5,906,000",
"Other Assets": "914,000",
"Other Compr. Net Income": "-24,529",
"Other Expenses": "916,050",
"Other Liabilities": "0",
"Other Net Income": "51,402",
"Other Revenues": "11,246,169",
"Property, Plant and Equipment, Net": "7,606,000",
"Revenues Y+1": "11,170,627",
"Revenues Y+2": "11,256,940",
"Revenues Y+3": "11,244,674",
"Revenues Y+4": "11,246,417",
"Revenues Y+5": "11,246,169",
"Selling, General and Administrative Expense": "557,504"
},
"output_variables": {
"Liabilities": "9,931,000",
"Assets": "18,459,000",
"Expenses": "9,782,817",
"Revenues": "11,246,169",
"Stockholders Equity": "8,528,000",
"Net Income": "1,514,755",
"Comprehensive Net Income": "1,490,225",
"BaseVar": "732,049,348",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "164%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "5,973,000",
"Assets, Noncurrent": "1,757,000",
"Cost of Revenues": "12,296,781",
"Intangible Assets": "3,154,000",
"Liabilities, Current": "4,033,000",
"Liabilities, Noncurrent": "6,052,000",
"Other Assets": "1,141,000",
"Other Compr. Net Income": "-134,034",
"Other Expenses": "1,012,915",
"Other Liabilities": "0",
"Other Net Income": "70,247",
"Other Revenues": "17,137,305",
"Property, Plant and Equipment, Net": "8,525,000",
"Revenues Y+1": "16,801,356",
"Revenues Y+2": "17,054,037",
"Revenues Y+3": "17,117,418",
"Revenues Y+4": "17,133,317",
"Revenues Y+5": "17,137,305",
"Selling, General and Administrative Expense": "1,005,515"
},
"output_variables": {
"Liabilities": "10,085,000",
"Assets": "20,550,000",
"Expenses": "14,315,212",
"Revenues": "17,137,305",
"Stockholders Equity": "10,465,000",
"Net Income": "2,892,340",
"Comprehensive Net Income": "2,758,306",
"BaseVar": "452,566,093",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "191%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "6,609,000",
"Assets, Noncurrent": "1,812,000",
"Cost of Revenues": "10,279,357",
"Intangible Assets": "2,951,000",
"Liabilities, Current": "4,350,000",
"Liabilities, Noncurrent": "5,921,000",
"Other Assets": "1,144,000",
"Other Compr. Net Income": "-33,178",
"Other Expenses": "968,583",
"Other Liabilities": "0",
"Other Net Income": "149,663",
"Other Revenues": "12,568,487",
"Property, Plant and Equipment, Net": "8,519,000",
"Revenues Y+1": "12,568,618",
"Revenues Y+2": "12,568,487",
"Revenues Y+3": "12,568,487",
"Revenues Y+4": "12,568,487",
"Revenues Y+5": "12,568,487",
"Selling, General and Administrative Expense": "874,899"
},
"output_variables": {
"Liabilities": "10,271,000",
"Assets": "21,035,000",
"Expenses": "12,122,839",
"Revenues": "12,568,487",
"Stockholders Equity": "10,764,000",
"Net Income": "595,312",
"Comprehensive Net Income": "562,133",
"BaseVar": "325,033,198",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "143%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "6,214,000",
"Assets, Noncurrent": "1,882,000",
"Cost of Revenues": "10,179,527",
"Intangible Assets": "2,851,000",
"Liabilities, Current": "3,772,000",
"Liabilities, Noncurrent": "5,935,000",
"Other Assets": "1,170,000",
"Other Compr. Net Income": "-104,687",
"Other Expenses": "661,692",
"Other Liabilities": "0",
"Other Net Income": "435,716",
"Other Revenues": "12,137,217",
"Property, Plant and Equipment, Net": "8,633,000",
"Revenues Y+1": "12,137,272",
"Revenues Y+2": "12,137,217",
"Revenues Y+3": "12,137,217",
"Revenues Y+4": "12,137,217",
"Revenues Y+5": "12,137,217",
"Selling, General and Administrative Expense": "876,974"
},
"output_variables": {
"Liabilities": "9,707,000",
"Assets": "20,750,000",
"Expenses": "11,718,193",
"Revenues": "12,137,217",
"Stockholders Equity": "11,043,000",
"Net Income": "854,740",
"Comprehensive Net Income": "750,053",
"BaseVar": "293,085,136",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "146%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "6,216,000",
"Assets, Noncurrent": "1,860,000",
"Cost of Revenues": "10,363,460",
"Intangible Assets": "2,057,000",
"Liabilities, Current": "4,113,000",
"Liabilities, Noncurrent": "6,553,000",
"Other Assets": "1,223,000",
"Other Compr. Net Income": "64,603",
"Other Expenses": "1,512,997",
"Other Liabilities": "0",
"Other Net Income": "151,555",
"Other Revenues": "11,153,455",
"Property, Plant and Equipment, Net": "8,605,000",
"Revenues Y+1": "11,153,732",
"Revenues Y+2": "11,153,460",
"Revenues Y+3": "11,153,455",
"Revenues Y+4": "11,153,455",
"Revenues Y+5": "11,153,455",
"Selling, General and Administrative Expense": "908,649"
},
"output_variables": {
"Liabilities": "10,666,000",
"Assets": "19,961,000",
"Expenses": "12,785,106",
"Revenues": "11,153,455",
"Stockholders Equity": "9,295,000",
"Net Income": "-1,480,096",
"Comprehensive Net Income": "-1,415,493",
"BaseVar": "307,037,161",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "133%"
}
}
},
"top_rated": false,
"trend": -7.0,
"valuation": {
"past_accumulated_profits": 7528950000.000001,
"future_profits": 3060783249.9298487,
"valuation_correction": 0.0,
"limited_liability_put_option": 9846004497.898605,
"fair_value": 20435737747.828453,
"market_value": 9440003058.469162
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001262823.svg",
"value": 1.1804807370796522,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001262823.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001262823.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001262823.svg"
},
{
"company_id": "0001707925",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001707925.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001707925.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001707925.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001707925_256x256.png",
"name": "Linde PLC",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001707925.svg",
"report_text": "The relative strengths and weaknesses of Linde PLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Linde PLC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Linde PLC is the variable Liabilities, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 117%, being 12% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001707925_2026_Linde_PLC.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities, Current": "-11.6",
"Liabilities": "-34.8",
"Stockholders Equity": "44.6",
"ECR before LimitedLiability": "11.0",
"Liabilities, Noncurrent": "-10.8",
"Other Liabilities": "-9.32",
"Assets, Noncurrent": "0.405",
"Assets": "62.4",
"Intangible Assets": "28.9",
"Property, Plant and Equipment, Net": "13.4",
"Other Assets": "-0.170",
"Assets, Current": "4.25",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "11.6",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-4.26",
"Liabilities": "-20.5",
"Stockholders Equity": "25.8",
"ECR before LimitedLiability": "5.73",
"Other Liabilities": "-9.43",
"Liabilities, Current": "-5.87",
"Property, Plant and Equipment, Net": "8.95",
"Assets": "34.3",
"Intangible Assets": "27.1",
"Assets, Noncurrent": "-0.975",
"Other Assets": "-1.05",
"Assets, Current": "-2.52",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "6.63",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-6.83",
"Liabilities": "-25.5",
"Stockholders Equity": "21.1",
"ECR before LimitedLiability": "-0.0403",
"Liabilities, Current": "-7.86",
"Other Liabilities": "-9.34",
"Assets, Noncurrent": "-1.43",
"Assets": "35.0",
"Other Assets": "0.0636",
"Property, Plant and Equipment, Net": "8.77",
"Assets, Current": "-3.85",
"Intangible Assets": "29.9",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "0.761",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "-0.943",
"Liabilities": "-15.5",
"Stockholders Equity": "7.48",
"ECR before LimitedLiability": "-0.183",
"Other Liabilities": "-7.27",
"Liabilities, Noncurrent": "-6.83",
"Assets, Noncurrent": "-4.83",
"Assets": "13.4",
"Assets, Current": "-8.12",
"Other Assets": "0.347",
"Property, Plant and Equipment, Net": "6.98",
"Intangible Assets": "27.1",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "1.13",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-7.71",
"Liabilities": "-21.1",
"Stockholders Equity": "7.63",
"ECR before LimitedLiability": "-5.88",
"Other Liabilities": "-8.41",
"Liabilities, Noncurrent": "-4.05",
"Other Assets": "0.402",
"Assets": "18.2",
"Intangible Assets": "25.9",
"Assets, Noncurrent": "-3.56",
"Assets, Current": "-6.83",
"Property, Plant and Equipment, Net": "7.36",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-4.78",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "-8.88",
"Liabilities": "-24.4",
"Stockholders Equity": "11.3",
"ECR before LimitedLiability": "-4.03",
"Liabilities, Current": "-7.53",
"Liabilities, Noncurrent": "-6.69",
"Assets, Noncurrent": "-1.72",
"Assets": "25.1",
"Intangible Assets": "26.2",
"Assets, Current": "-5.75",
"Property, Plant and Equipment, Net": "7.85",
"Other Assets": "0.399",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-4.69",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-10.5",
"Liabilities": "-26.7",
"Stockholders Equity": "17.1",
"ECR before LimitedLiability": "-1.30",
"Other Liabilities": "-8.92",
"Liabilities, Current": "-5.75",
"Assets, Current": "-1.97",
"Assets": "35.2",
"Intangible Assets": "25.1",
"Other Assets": "1.42",
"Property, Plant and Equipment, Net": "9.31",
"Assets, Noncurrent": "-2.53",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-3.20",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-17.3",
"Liabilities": "-23.6",
"Stockholders Equity": "3.07",
"ECR before LimitedLiability": "-11.8",
"Liabilities, Current": "1.72",
"Other Liabilities": "-7.34",
"Assets, Current": "-4.36",
"Assets": "17.3",
"Property, Plant and Equipment, Net": "9.71",
"Intangible Assets": "25.8",
"Other Assets": "-4.36",
"Assets, Noncurrent": "-4.21",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-12.5",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001707925_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "17,272,000",
"Assets, Noncurrent": "3,300,000",
"Cost of Revenues": "0",
"Intangible Assets": "43,097,000",
"Liabilities, Current": "12,956,000",
"Liabilities, Noncurrent": "15,723,000",
"Other Assets": "0",
"Other Compr. Net Income": "-358,000",
"Other Expenses": "12,262,000",
"Other Liabilities": "7,611,000",
"Other Net Income": "3,485,000",
"Other Revenues": "14,900,000",
"Property, Plant and Equipment, Net": "29,717,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "1,742,000"
},
"output_variables": {
"Liabilities": "36,290,000",
"Assets": "93,386,000",
"Expenses": "14,004,000",
"Revenues": "14,900,000",
"Stockholders Equity": "57,096,000",
"Net Income": "4,381,000",
"Comprehensive Net Income": "4,023,000",
"BaseVar": "643,406,905",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "135%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "10,352,000",
"Assets, Noncurrent": "4,040,000",
"Cost of Revenues": "16,644,000",
"Intangible Assets": "43,156,000",
"Liabilities, Current": "12,160,000",
"Liabilities, Noncurrent": "15,581,000",
"Other Assets": "0",
"Other Compr. Net Income": "-358,000",
"Other Expenses": "6,113,000",
"Other Liabilities": "7,236,000",
"Other Net Income": "455,000",
"Other Revenues": "28,228,000",
"Property, Plant and Equipment, Net": "29,064,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "3,641,000"
},
"output_variables": {
"Liabilities": "34,977,000",
"Assets": "86,612,000",
"Expenses": "26,398,000",
"Revenues": "28,228,000",
"Stockholders Equity": "51,635,000",
"Net Income": "2,285,000",
"Comprehensive Net Income": "1,927,000",
"BaseVar": "1,551,090,199",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "133%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,924,000",
"Assets, Noncurrent": "4,209,000",
"Cost of Revenues": "15,383,000",
"Intangible Assets": "44,385,000",
"Liabilities, Current": "13,740,000",
"Liabilities, Noncurrent": "17,671,000",
"Other Assets": "0",
"Other Compr. Net Income": "124,000",
"Other Expenses": "6,042,000",
"Other Liabilities": "7,236,000",
"Other Net Income": "2,529,000",
"Other Revenues": "27,243,000",
"Property, Plant and Equipment, Net": "28,711,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "3,345,000"
},
"output_variables": {
"Liabilities": "38,647,000",
"Assets": "88,229,000",
"Expenses": "24,770,000",
"Revenues": "27,243,000",
"Stockholders Equity": "49,582,000",
"Net Income": "5,002,000",
"Comprehensive Net Income": "5,126,000",
"BaseVar": "3,002,470,258",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "129%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "10,159,000",
"Assets, Noncurrent": "4,603,000",
"Cost of Revenues": "17,373,587",
"Intangible Assets": "40,840,000",
"Liabilities, Current": "13,643,000",
"Liabilities, Noncurrent": "15,523,000",
"Other Assets": "0",
"Other Compr. Net Income": "-148,103",
"Other Expenses": "6,147,410",
"Other Liabilities": "6,998,000",
"Other Net Income": "3,408,787",
"Other Revenues": "33,690,223",
"Property, Plant and Equipment, Net": "26,003,000",
"Revenues Y+1": "32,405,447",
"Revenues Y+2": "33,137,837",
"Revenues Y+3": "33,470,496",
"Revenues Y+4": "33,621,593",
"Revenues Y+5": "33,690,223",
"Selling, General and Administrative Expense": "3,323,117"
},
"output_variables": {
"Liabilities": "36,164,000",
"Assets": "81,605,000",
"Expenses": "26,844,114",
"Revenues": "33,690,223",
"Stockholders Equity": "45,441,000",
"Net Income": "10,254,896",
"Comprehensive Net Income": "10,106,793",
"BaseVar": "2,238,858,199",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "200%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,047,000",
"Assets, Noncurrent": "4,826,000",
"Cost of Revenues": "19,326,636",
"Intangible Assets": "38,237,000",
"Liabilities, Current": "16,479,000",
"Liabilities, Noncurrent": "14,993,000",
"Other Assets": "0",
"Other Compr. Net Income": "-704,167",
"Other Expenses": "6,456,443",
"Other Liabilities": "6,799,000",
"Other Net Income": "4,102,357",
"Other Revenues": "35,528,992",
"Property, Plant and Equipment, Net": "23,548,000",
"Revenues Y+1": "34,552,947",
"Revenues Y+2": "35,102,770",
"Revenues Y+3": "35,357,033",
"Revenues Y+4": "35,474,616",
"Revenues Y+5": "35,528,992",
"Selling, General and Administrative Expense": "3,193,938"
},
"output_variables": {
"Liabilities": "38,271,000",
"Assets": "79,658,000",
"Expenses": "28,977,018",
"Revenues": "35,528,992",
"Stockholders Equity": "41,387,000",
"Net Income": "10,654,331",
"Comprehensive Net Income": "9,950,164",
"BaseVar": "1,016,319,927",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "188%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "12,620,000",
"Assets, Noncurrent": "4,489,000",
"Cost of Revenues": "17,639,220",
"Intangible Assets": "39,150,000",
"Liabilities, Current": "15,717,000",
"Liabilities, Noncurrent": "17,201,000",
"Other Assets": "0",
"Other Compr. Net Income": "-241,385",
"Other Expenses": "5,912,196",
"Other Liabilities": "6,798,000",
"Other Net Income": "5,491,189",
"Other Revenues": "32,441,214",
"Property, Plant and Equipment, Net": "24,552,000",
"Revenues Y+1": "32,623,459",
"Revenues Y+2": "32,519,245",
"Revenues Y+3": "32,472,136",
"Revenues Y+4": "32,450,841",
"Revenues Y+5": "32,441,214",
"Selling, General and Administrative Expense": "3,570,163"
},
"output_variables": {
"Liabilities": "39,716,000",
"Assets": "80,811,000",
"Expenses": "27,121,578",
"Revenues": "32,441,214",
"Stockholders Equity": "41,095,000",
"Net Income": "10,810,826",
"Comprehensive Net Income": "10,569,441",
"BaseVar": "872,394,922",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "189%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "12,945,000",
"Assets, Noncurrent": "5,160,000",
"Cost of Revenues": "17,168,216",
"Intangible Assets": "37,267,000",
"Liabilities, Current": "14,544,000",
"Liabilities, Noncurrent": "19,358,000",
"Other Assets": "0",
"Other Compr. Net Income": "-349,353",
"Other Expenses": "5,893,513",
"Other Liabilities": "6,757,000",
"Other Net Income": "3,551,284",
"Other Revenues": "33,127,001",
"Property, Plant and Equipment, Net": "24,775,000",
"Revenues Y+1": "33,073,188",
"Revenues Y+2": "33,103,981",
"Revenues Y+3": "33,117,886",
"Revenues Y+4": "33,124,165",
"Revenues Y+5": "33,127,001",
"Selling, General and Administrative Expense": "3,517,996"
},
"output_variables": {
"Liabilities": "40,659,000",
"Assets": "80,147,000",
"Expenses": "26,579,726",
"Revenues": "33,127,001",
"Stockholders Equity": "39,488,000",
"Net Income": "10,098,559",
"Comprehensive Net Income": "9,749,206",
"BaseVar": "784,860,441",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "181%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "13,325,000",
"Assets, Noncurrent": "5,434,000",
"Cost of Revenues": "17,371,170",
"Intangible Assets": "39,798,000",
"Liabilities, Current": "15,198,000",
"Liabilities, Noncurrent": "25,038,000",
"Other Assets": "0",
"Other Compr. Net Income": "-1,086,346",
"Other Expenses": "6,034,286",
"Other Liabilities": "6,840,000",
"Other Net Income": "-3,239",
"Other Revenues": "34,779,595",
"Property, Plant and Equipment, Net": "28,260,000",
"Revenues Y+1": "34,429,320",
"Revenues Y+2": "34,629,659",
"Revenues Y+3": "34,720,193",
"Revenues Y+4": "34,761,107",
"Revenues Y+5": "34,779,595",
"Selling, General and Administrative Expense": "3,642,793"
},
"output_variables": {
"Liabilities": "47,076,000",
"Assets": "86,817,000",
"Expenses": "27,048,250",
"Revenues": "34,779,595",
"Stockholders Equity": "39,741,000",
"Net Income": "7,728,107",
"Comprehensive Net Income": "6,641,761",
"BaseVar": "826,818,845",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "156%"
}
}
},
"top_rated": false,
"trend": -7.0,
"valuation": {
"past_accumulated_profits": 32190210000.000004,
"future_profits": 35748390836.66019,
"valuation_correction": 0.0,
"limited_liability_put_option": 36653108171.508835,
"fair_value": 104591709008.16902,
"market_value": 197712144925.00916
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001707925.svg",
"value": 1.171776100498359,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001707925.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001707925.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001707925.svg"
},
{
"company_id": "0000002969",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000002969.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000002969.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000002969.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000002969_256x256.png",
"name": "Air Products Chemicals Inc",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000002969.svg",
"report_text": "The relative strengths and weaknesses of Air Products Chemicals Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Air Products Chemicals Inc compared to the market average is the variable Assets, Noncurrent, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Air Products Chemicals Inc is the variable Liabilities, Noncurrent, reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 16% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000002969_2026_Air_Products_Chemicals_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-5.04",
"Liabilities": "-34.2",
"Stockholders Equity": "-0.797",
"ECR before LimitedLiability": "-24.0",
"Other Liabilities": "1.64",
"Liabilities, Noncurrent": "-30.1",
"Property, Plant and Equipment, Net": "23.8",
"Assets": "22.2",
"Intangible Assets": "0.332",
"Other Assets": "-25.0",
"Assets, Noncurrent": "42.7",
"Assets, Current": "-5.64",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-22.5",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "1.23",
"Liabilities": "-32.9",
"Stockholders Equity": "8.82",
"ECR before LimitedLiability": "-15.5",
"Liabilities, Noncurrent": "-31.8",
"Liabilities, Current": "-2.11",
"Property, Plant and Equipment, Net": "23.5",
"Assets": "34.0",
"Intangible Assets": "4.38",
"Other Assets": "-26.2",
"Assets, Current": "-2.81",
"Assets, Noncurrent": "44.0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-15.5",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "-1.81",
"Liabilities": "-29.8",
"Stockholders Equity": "6.39",
"ECR before LimitedLiability": "-21.2",
"Liabilities, Noncurrent": "-28.7",
"Other Liabilities": "0.892",
"Assets, Current": "-4.00",
"Assets": "27.3",
"Property, Plant and Equipment, Net": "25.4",
"Assets, Noncurrent": "44.7",
"Other Assets": "-26.2",
"Intangible Assets": "1.93",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-20.0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "-25.9",
"Liabilities": "-28.1",
"Stockholders Equity": "7.32",
"ECR before LimitedLiability": "-14.5",
"Other Liabilities": "3.14",
"Liabilities, Current": "-5.03",
"Other Assets": "-25.9",
"Assets": "26.3",
"Assets, Noncurrent": "48.7",
"Property, Plant and Equipment, Net": "23.5",
"Assets, Current": "-4.33",
"Intangible Assets": "0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-12.9",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "3.30",
"Liabilities": "-26.4",
"Stockholders Equity": "7.82",
"ECR before LimitedLiability": "-12.2",
"Liabilities, Current": "-7.19",
"Liabilities, Noncurrent": "-22.1",
"Intangible Assets": "-1.41",
"Assets": "26.1",
"Property, Plant and Equipment, Net": "21.2",
"Other Assets": "-25.2",
"Assets, Current": "-5.69",
"Assets, Noncurrent": "49.7",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-12.2",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "-26.3",
"Liabilities": "-23.7",
"Stockholders Equity": "10.0",
"ECR before LimitedLiability": "-9.45",
"Other Liabilities": "1.83",
"Liabilities, Current": "0.367",
"Assets, Current": "-1.17",
"Assets": "27.6",
"Other Assets": "-25.8",
"Intangible Assets": "-1.13",
"Property, Plant and Equipment, Net": "20.5",
"Assets, Noncurrent": "43.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-11.3",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "2.51",
"Liabilities": "-5.94",
"Stockholders Equity": "19.9",
"ECR before LimitedLiability": "6.13",
"Other Liabilities": "3.56",
"Liabilities, Noncurrent": "-12.5",
"Other Assets": "-19.6",
"Assets": "18.5",
"Intangible Assets": "-3.70",
"Assets, Noncurrent": "54.2",
"Property, Plant and Equipment, Net": "14.4",
"Assets, Current": "2.70",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "4.38",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-6.06",
"Liabilities": "-10.6",
"Stockholders Equity": "21.1",
"ECR before LimitedLiability": "7.39",
"Liabilities, Noncurrent": "-12.0",
"Other Liabilities": "7.10",
"Assets, Noncurrent": "58.3",
"Assets": "21.9",
"Intangible Assets": "-3.97",
"Property, Plant and Equipment, Net": "20.0",
"Other Assets": "-20.0",
"Assets, Current": "1.20",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "7.98",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-12.4",
"Liabilities": "-6.06",
"Stockholders Equity": "13.8",
"ECR before LimitedLiability": "6.34",
"Other Liabilities": "6.49",
"Liabilities, Current": "-0.737",
"Property, Plant and Equipment, Net": "19.1",
"Assets": "12.1",
"Intangible Assets": "-4.89",
"Assets, Noncurrent": "60.3",
"Other Assets": "-20.5",
"Assets, Current": "-0.0547",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "7.24",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-32.0",
"Liabilities": "-30.9",
"Stockholders Equity": "12.5",
"ECR before LimitedLiability": "-7.86",
"Liabilities, Current": "-4.17",
"Other Liabilities": "4.93",
"Assets, Noncurrent": "47.8",
"Assets": "32.6",
"Other Assets": "-21.1",
"Property, Plant and Equipment, Net": "21.2",
"Assets, Current": "8.14",
"Intangible Assets": "-3.78",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-7.06",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "1.02",
"Liabilities": "-19.9",
"Stockholders Equity": "5.19",
"ECR before LimitedLiability": "-3.96",
"Other Liabilities": "7.79",
"Liabilities, Noncurrent": "-30.6",
"Assets, Noncurrent": "50.8",
"Assets": "14.9",
"Assets, Current": "0.765",
"Other Assets": "-20.5",
"Property, Plant and Equipment, Net": "21.6",
"Intangible Assets": "-4.47",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-2.65",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-1.94",
"Liabilities": "-18.6",
"Stockholders Equity": "2.28",
"ECR before LimitedLiability": "-7.67",
"Other Liabilities": "6.83",
"Liabilities, Noncurrent": "-24.5",
"Other Assets": "-21.6",
"Assets": "12.0",
"Intangible Assets": "-5.89",
"Assets, Noncurrent": "49.5",
"Assets, Current": "-5.31",
"Property, Plant and Equipment, Net": "25.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-6.57",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "5.25",
"Liabilities": "-28.8",
"Stockholders Equity": "11.5",
"ECR before LimitedLiability": "-6.21",
"Liabilities, Current": "-4.40",
"Liabilities, Noncurrent": "-30.1",
"Assets, Noncurrent": "53.5",
"Assets": "29.8",
"Intangible Assets": "-5.35",
"Assets, Current": "-4.85",
"Property, Plant and Equipment, Net": "31.4",
"Other Assets": "-22.6",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-6.86",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-36.9",
"Liabilities": "-35.1",
"Stockholders Equity": "19.3",
"ECR before LimitedLiability": "-3.63",
"Other Liabilities": "3.90",
"Liabilities, Current": "-2.61",
"Assets, Current": "-0.386",
"Assets": "44.9",
"Intangible Assets": "-4.92",
"Other Assets": "-23.8",
"Property, Plant and Equipment, Net": "41.6",
"Assets, Noncurrent": "51.4",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-5.52",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-43.0",
"Liabilities": "-31.6",
"Stockholders Equity": "3.42",
"ECR before LimitedLiability": "-15.6",
"Liabilities, Current": "5.90",
"Other Liabilities": "2.80",
"Assets, Current": "-3.98",
"Assets": "25.1",
"Property, Plant and Equipment, Net": "39.5",
"Intangible Assets": "-5.40",
"Other Assets": "-28.3",
"Assets, Noncurrent": "46.7",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-16.3",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000002969_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,189,800",
"Assets, Noncurrent": "11,100,900",
"Cost of Revenues": "7,098,300",
"Intangible Assets": "1,056,700",
"Liabilities, Current": "2,342,000",
"Liabilities, Noncurrent": "6,010,000",
"Other Assets": "-8,279,400",
"Other Compr. Net Income": "0",
"Other Expenses": "539,300",
"Other Liabilities": "0",
"Other Net Income": "285,900",
"Other Revenues": "9,673,700",
"Property, Plant and Equipment, Net": "7,222,700",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "1,060,500"
},
"output_variables": {
"Liabilities": "8,352,000",
"Assets": "14,290,700",
"Expenses": "8,698,100",
"Revenues": "9,673,700",
"Stockholders Equity": "5,938,700",
"Net Income": "1,261,500",
"Comprehensive Net Income": "1,261,500",
"BaseVar": "482,475,390",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "113%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,415,800",
"Assets, Noncurrent": "13,526,000",
"Cost of Revenues": "7,051,900",
"Intangible Assets": "2,360,000",
"Liabilities, Current": "2,689,900",
"Liabilities, Noncurrent": "7,236,100",
"Other Assets": "-10,600,600",
"Other Compr. Net Income": "0",
"Other Expenses": "748,200",
"Other Liabilities": "0",
"Other Net Income": "454,900",
"Other Revenues": "9,611,700",
"Property, Plant and Equipment, Net": "8,240,600",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "1,073,200"
},
"output_variables": {
"Liabilities": "9,926,000",
"Assets": "16,941,800",
"Expenses": "8,873,300",
"Revenues": "9,611,700",
"Stockholders Equity": "7,015,800",
"Net Income": "1,193,300",
"Comprehensive Net Income": "1,193,300",
"BaseVar": "564,012,388",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "112%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,439,100",
"Assets, Noncurrent": "14,411,000",
"Cost of Revenues": "7,472,100",
"Intangible Assets": "2,371,100",
"Liabilities, Current": "3,227,600",
"Liabilities, Noncurrent": "7,047,800",
"Other Assets": "-11,345,100",
"Other Compr. Net Income": "0",
"Other Expenses": "691,400",
"Other Liabilities": "0",
"Other Net Income": "215,600",
"Other Revenues": "10,180,400",
"Property, Plant and Equipment, Net": "8,974,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "1,200,000"
},
"output_variables": {
"Liabilities": "10,275,400",
"Assets": "17,850,100",
"Expenses": "9,363,500",
"Revenues": "10,180,400",
"Stockholders Equity": "7,574,700",
"Net Income": "1,032,500",
"Comprehensive Net Income": "1,032,500",
"BaseVar": "354,743,784",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "114%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,294,800",
"Assets, Noncurrent": "14,484,300",
"Cost of Revenues": "7,633,704",
"Intangible Assets": "1,853,100",
"Liabilities, Current": "2,963,000",
"Liabilities, Noncurrent": "7,007,500",
"Other Assets": "-11,385,200",
"Other Compr. Net Income": "0",
"Other Expenses": "860,958",
"Other Liabilities": "0",
"Other Net Income": "202,451",
"Other Revenues": "10,437,664",
"Property, Plant and Equipment, Net": "9,532,100",
"Revenues Y+1": "10,437,658",
"Revenues Y+2": "10,437,665",
"Revenues Y+3": "10,437,664",
"Revenues Y+4": "10,437,664",
"Revenues Y+5": "10,437,664",
"Selling, General and Administrative Expense": "1,200,709"
},
"output_variables": {
"Liabilities": "9,970,500",
"Assets": "17,779,100",
"Expenses": "9,695,371",
"Revenues": "10,437,664",
"Stockholders Equity": "7,808,600",
"Net Income": "944,744",
"Comprehensive Net Income": "944,744",
"BaseVar": "473,953,684",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "146%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,793,500",
"Assets, Noncurrent": "14,541,000",
"Cost of Revenues": "6,944,367",
"Intangible Assets": "1,639,600",
"Liabilities, Current": "3,644,400",
"Liabilities, Noncurrent": "6,309,000",
"Other Assets": "-10,384,700",
"Other Compr. Net Income": "0",
"Other Expenses": "712,823",
"Other Liabilities": "0",
"Other Net Income": "173,089",
"Other Revenues": "9,898,513",
"Property, Plant and Equipment, Net": "8,745,100",
"Revenues Y+1": "9,898,537",
"Revenues Y+2": "9,898,513",
"Revenues Y+3": "9,898,513",
"Revenues Y+4": "9,898,513",
"Revenues Y+5": "9,898,513",
"Selling, General and Administrative Expense": "1,074,734"
},
"output_variables": {
"Liabilities": "9,953,400",
"Assets": "17,334,500",
"Expenses": "8,731,924",
"Revenues": "9,898,513",
"Stockholders Equity": "7,381,100",
"Net Income": "1,339,677",
"Comprehensive Net Income": "1,339,677",
"BaseVar": "433,365,506",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "157%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,317,300",
"Assets, Noncurrent": "13,738,000",
"Cost of Revenues": "6,402,913",
"Intangible Assets": "1,638,200",
"Liabilities, Current": "3,283,300",
"Liabilities, Noncurrent": "7,558,600",
"Other Assets": "-10,490,900",
"Other Compr. Net Income": "0",
"Other Expenses": "802,879",
"Other Liabilities": "0",
"Other Net Income": "-922,422",
"Other Revenues": "9,526,069",
"Property, Plant and Equipment, Net": "8,852,700",
"Revenues Y+1": "9,526,077",
"Revenues Y+2": "9,526,069",
"Revenues Y+3": "9,526,069",
"Revenues Y+4": "9,526,069",
"Revenues Y+5": "9,526,069",
"Selling, General and Administrative Expense": "979,034"
},
"output_variables": {
"Liabilities": "10,841,900",
"Assets": "18,055,300",
"Expenses": "8,184,826",
"Revenues": "9,526,069",
"Stockholders Equity": "7,213,400",
"Net Income": "418,821",
"Comprehensive Net Income": "418,821",
"BaseVar": "388,611,592",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "130%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,876,700",
"Assets, Noncurrent": "12,590,500",
"Cost of Revenues": "5,749,228",
"Intangible Assets": "1,089,800",
"Liabilities, Current": "2,489,000",
"Liabilities, Noncurrent": "5,792,700",
"Other Assets": "-9,530,000",
"Other Compr. Net Income": "508,600",
"Other Expenses": "708,091",
"Other Liabilities": "0",
"Other Net Income": "-689,100",
"Other Revenues": "8,186,627",
"Property, Plant and Equipment, Net": "8,440,200",
"Revenues Y+1": "8,186,628",
"Revenues Y+2": "8,186,627",
"Revenues Y+3": "8,186,627",
"Revenues Y+4": "8,186,627",
"Revenues Y+5": "8,186,627",
"Selling, General and Administrative Expense": "764,725"
},
"output_variables": {
"Liabilities": "8,281,700",
"Assets": "18,467,200",
"Expenses": "7,222,045",
"Revenues": "8,186,627",
"Stockholders Equity": "10,185,500",
"Net Income": "275,482",
"Comprehensive Net Income": "784,082",
"BaseVar": "359,340,518",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "153%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,108,400",
"Assets, Noncurrent": "14,096,100",
"Cost of Revenues": "6,189,877",
"Intangible Assets": "1,227,400",
"Liabilities, Current": "3,139,600",
"Liabilities, Noncurrent": "5,663,700",
"Other Assets": "-11,151,100",
"Other Compr. Net Income": "369,495",
"Other Expenses": "634,522",
"Other Liabilities": "-775,100",
"Other Net Income": "1,499,506",
"Other Revenues": "8,923,134",
"Property, Plant and Equipment, Net": "9,923,700",
"Revenues Y+1": "8,923,066",
"Revenues Y+2": "8,923,135",
"Revenues Y+3": "8,923,134",
"Revenues Y+4": "8,923,134",
"Revenues Y+5": "8,923,134",
"Selling, General and Administrative Expense": "826,888"
},
"output_variables": {
"Liabilities": "8,028,200",
"Assets": "19,204,500",
"Expenses": "7,651,288",
"Revenues": "8,923,134",
"Stockholders Equity": "11,176,300",
"Net Income": "2,771,352",
"Comprehensive Net Income": "3,140,847",
"BaseVar": "339,471,885",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "222%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,618,300",
"Assets, Noncurrent": "14,324,500",
"Cost of Revenues": "5,975,700",
"Intangible Assets": "1,216,600",
"Liabilities, Current": "2,614,700",
"Liabilities, Noncurrent": "5,733,600",
"Other Assets": "-11,554,200",
"Other Compr. Net Income": "-918,409",
"Other Expenses": "639,100",
"Other Liabilities": "-793,800",
"Other Net Income": "306,334",
"Other Revenues": "8,919,008",
"Property, Plant and Equipment, Net": "10,337,600",
"Revenues Y+1": "8,919,009",
"Revenues Y+2": "8,919,008",
"Revenues Y+3": "8,919,008",
"Revenues Y+4": "8,919,008",
"Revenues Y+5": "8,919,008",
"Selling, General and Administrative Expense": "822,827"
},
"output_variables": {
"Liabilities": "7,554,500",
"Assets": "18,942,800",
"Expenses": "7,437,626",
"Revenues": "8,919,008",
"Stockholders Equity": "11,388,300",
"Net Income": "1,787,715",
"Comprehensive Net Income": "869,306",
"BaseVar": "485,866,325",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "161%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,684,900",
"Assets, Noncurrent": "16,483,600",
"Cost of Revenues": "5,858,153",
"Intangible Assets": "1,327,300",
"Liabilities, Current": "3,379,300",
"Liabilities, Noncurrent": "10,308,700",
"Other Assets": "-13,292,000",
"Other Compr. Net Income": "-130,237",
"Other Expenses": "571,792",
"Other Liabilities": "-962,600",
"Other Net Income": "359,627",
"Other Revenues": "8,856,897",
"Property, Plant and Equipment, Net": "11,964,700",
"Revenues Y+1": "8,856,903",
"Revenues Y+2": "8,856,897",
"Revenues Y+3": "8,856,897",
"Revenues Y+4": "8,856,897",
"Revenues Y+5": "8,856,897",
"Selling, General and Administrative Expense": "860,920"
},
"output_variables": {
"Liabilities": "12,725,400",
"Assets": "25,168,500",
"Expenses": "7,290,865",
"Revenues": "8,856,897",
"Stockholders Equity": "12,443,100",
"Net Income": "1,925,660",
"Comprehensive Net Income": "1,795,423",
"BaseVar": "913,442,989",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "164%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "8,376,300",
"Assets, Noncurrent": "18,482,900",
"Cost of Revenues": "7,181,538",
"Intangible Assets": "1,332,200",
"Liabilities, Current": "3,980,000",
"Liabilities, Noncurrent": "9,972,100",
"Other Assets": "-14,586,800",
"Other Compr. Net Income": "568,860",
"Other Expenses": "609,377",
"Other Liabilities": "-1,180,900",
"Other Net Income": "451,839",
"Other Revenues": "10,307,645",
"Property, Plant and Equipment, Net": "13,254,600",
"Revenues Y+1": "10,307,483",
"Revenues Y+2": "10,307,647",
"Revenues Y+3": "10,307,645",
"Revenues Y+4": "10,307,645",
"Revenues Y+5": "10,307,645",
"Selling, General and Administrative Expense": "923,907"
},
"output_variables": {
"Liabilities": "12,771,200",
"Assets": "26,859,200",
"Expenses": "8,714,823",
"Revenues": "10,307,645",
"Stockholders Equity": "14,088,000",
"Net Income": "2,044,662",
"Comprehensive Net Income": "2,613,522",
"BaseVar": "701,555,572",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "181%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "6,282,900",
"Assets, Noncurrent": "20,909,700",
"Cost of Revenues": "9,451,304",
"Intangible Assets": "1,170,500",
"Liabilities, Current": "4,713,200",
"Liabilities, Noncurrent": "10,024,400",
"Other Assets": "-15,331,000",
"Other Compr. Net Income": "-633,177",
"Other Expenses": "730,862",
"Other Liabilities": "-1,247,400",
"Other Net Income": "566,763",
"Other Revenues": "12,759,217",
"Property, Plant and Equipment, Net": "14,160,500",
"Revenues Y+1": "12,757,709",
"Revenues Y+2": "12,759,180",
"Revenues Y+3": "12,759,216",
"Revenues Y+4": "12,759,217",
"Revenues Y+5": "12,759,217",
"Selling, General and Administrative Expense": "1,006,492"
},
"output_variables": {
"Liabilities": "13,490,200",
"Assets": "27,192,600",
"Expenses": "11,188,658",
"Revenues": "12,759,217",
"Stockholders Equity": "13,702,400",
"Net Income": "2,137,321",
"Comprehensive Net Income": "1,504,145",
"BaseVar": "367,686,911",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "152%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "5,200,500",
"Assets, Noncurrent": "26,802,000",
"Cost of Revenues": "8,818,850",
"Intangible Assets": "1,196,300",
"Liabilities, Current": "5,161,800",
"Liabilities, Noncurrent": "12,446,400",
"Other Assets": "-18,668,400",
"Other Compr. Net Income": "-484,849",
"Other Expenses": "1,082,774",
"Other Liabilities": "-1,266,000",
"Other Net Income": "609,571",
"Other Revenues": "12,597,854",
"Property, Plant and Equipment, Net": "17,472,100",
"Revenues Y+1": "12,597,900",
"Revenues Y+2": "12,597,855",
"Revenues Y+3": "12,597,854",
"Revenues Y+4": "12,597,854",
"Revenues Y+5": "12,597,854",
"Selling, General and Administrative Expense": "1,065,006"
},
"output_variables": {
"Liabilities": "16,342,200",
"Assets": "32,002,500",
"Expenses": "10,966,630",
"Revenues": "12,597,854",
"Stockholders Equity": "15,660,300",
"Net Income": "2,240,795",
"Comprehensive Net Income": "1,755,946",
"BaseVar": "330,875,135",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "150%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "6,363,000",
"Assets, Noncurrent": "33,211,600",
"Cost of Revenues": "8,146,148",
"Intangible Assets": "1,216,700",
"Liabilities, Current": "5,339,500",
"Liabilities, Noncurrent": "16,721,300",
"Other Assets": "-24,587,600",
"Other Compr. Net Income": "358,031",
"Other Expenses": "1,376,635",
"Other Liabilities": "-1,159,900",
"Other Net Income": "1,522,768",
"Other Revenues": "12,089,488",
"Property, Plant and Equipment, Net": "23,370,900",
"Revenues Y+1": "12,089,730",
"Revenues Y+2": "12,089,493",
"Revenues Y+3": "12,089,488",
"Revenues Y+4": "12,089,488",
"Revenues Y+5": "12,089,488",
"Selling, General and Administrative Expense": "1,041,809"
},
"output_variables": {
"Liabilities": "20,900,900",
"Assets": "39,574,600",
"Expenses": "10,564,592",
"Revenues": "12,089,488",
"Stockholders Equity": "18,673,700",
"Net Income": "3,047,664",
"Comprehensive Net Income": "3,405,695",
"BaseVar": "309,678,282",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "162%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "5,825,800",
"Assets, Noncurrent": "35,233,700",
"Cost of Revenues": "8,258,849",
"Intangible Assets": "1,257,400",
"Liabilities, Current": "4,798,200",
"Liabilities, Noncurrent": "19,491,100",
"Other Assets": "-26,595,200",
"Other Compr. Net Income": "62,259",
"Other Expenses": "17,564,757",
"Other Liabilities": "-579,600",
"Other Net Income": "1,444,267",
"Other Revenues": "12,035,875",
"Property, Plant and Equipment, Net": "25,337,800",
"Revenues Y+1": "12,035,906",
"Revenues Y+2": "12,035,876",
"Revenues Y+3": "12,035,875",
"Revenues Y+4": "12,035,875",
"Revenues Y+5": "12,035,875",
"Selling, General and Administrative Expense": "1,000,782"
},
"output_variables": {
"Liabilities": "23,709,700",
"Assets": "41,059,500",
"Expenses": "26,824,388",
"Revenues": "12,035,875",
"Stockholders Equity": "17,349,800",
"Net Income": "-13,344,246",
"Comprehensive Net Income": "-13,281,987",
"BaseVar": "519,906,209",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "121%"
}
}
},
"top_rated": false,
"trend": -4.0,
"valuation": {
"past_accumulated_profits": 14053338000.0,
"future_profits": 3113971843.3324513,
"valuation_correction": 0.0,
"limited_liability_put_option": 22053460590.58931,
"fair_value": 39220770433.92176,
"market_value": 54061822217.33624
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000002969.svg",
"value": 1.1335806230761518,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000002969.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000002969.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000002969.svg"
},
{
"company_id": "0000915389",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000915389.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000915389.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000915389.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000915389_256x256.png",
"name": "Eastman Chemical CO",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000915389.svg",
"report_text": "The relative strengths and weaknesses of Eastman Chemical 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 Eastman Chemical CO compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 8.0% points.The greatest weakness of Eastman Chemical CO is the variable Stockholders Equity, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 18% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000915389_2026_Eastman_Chemical_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "1.79",
"Liabilities": "-20.6",
"Stockholders Equity": "-32.0",
"ECR before LimitedLiability": "-35.6",
"Other Liabilities": "-25.3",
"Liabilities, Noncurrent": "2.24",
"Property, Plant and Equipment, Net": "11.0",
"Assets": "-13.0",
"Intangible Assets": "-3.34",
"Other Assets": "-0.914",
"Assets, Noncurrent": "-8.14",
"Assets, Current": "-10.3",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-34.2",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "-15.5",
"Liabilities": "-40.0",
"Stockholders Equity": "-9.59",
"ECR before LimitedLiability": "-31.1",
"Liabilities, Noncurrent": "-27.7",
"Liabilities, Current": "4.84",
"Property, Plant and Equipment, Net": "9.52",
"Assets": "21.6",
"Intangible Assets": "23.1",
"Other Assets": "-0.115",
"Assets, Current": "-5.21",
"Assets, Noncurrent": "-6.17",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-31.0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "9.14",
"Liabilities": "-26.7",
"Stockholders Equity": "-11.3",
"ECR before LimitedLiability": "-31.3",
"Liabilities, Noncurrent": "-21.2",
"Other Liabilities": "-14.8",
"Assets, Current": "-6.68",
"Assets": "7.77",
"Property, Plant and Equipment, Net": "7.78",
"Assets, Noncurrent": "-7.64",
"Other Assets": "-0.303",
"Intangible Assets": "19.4",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-30.1",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "-33.5",
"Liabilities": "-48.8",
"Stockholders Equity": "-11.3",
"ECR before LimitedLiability": "-36.3",
"Other Liabilities": "-11.9",
"Liabilities, Current": "-0.162",
"Other Assets": "-0.185",
"Assets": "19.6",
"Assets, Noncurrent": "-3.22",
"Property, Plant and Equipment, Net": "5.32",
"Assets, Current": "-4.85",
"Intangible Assets": "19.9",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-34.7",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "-10.8",
"Liabilities": "-39.3",
"Stockholders Equity": "-8.94",
"ECR before LimitedLiability": "-29.3",
"Liabilities, Current": "2.56",
"Liabilities, Noncurrent": "-29.5",
"Intangible Assets": "22.9",
"Assets": "22.0",
"Property, Plant and Equipment, Net": "5.38",
"Other Assets": "-0.335",
"Assets, Current": "-6.69",
"Assets, Noncurrent": "-3.06",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-29.3",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "-25.0",
"Liabilities": "-29.5",
"Stockholders Equity": "-1.05",
"ECR before LimitedLiability": "-19.8",
"Other Liabilities": "-12.8",
"Liabilities, Current": "8.31",
"Assets, Current": "-6.25",
"Assets": "22.4",
"Other Assets": "-1.42",
"Intangible Assets": "26.7",
"Property, Plant and Equipment, Net": "6.38",
"Assets, Noncurrent": "-2.54",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-21.6",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "5.38",
"Liabilities": "-22.2",
"Stockholders Equity": "-2.78",
"ECR before LimitedLiability": "-16.7",
"Other Liabilities": "-8.47",
"Liabilities, Noncurrent": "-19.0",
"Other Assets": "-1.27",
"Assets": "13.1",
"Intangible Assets": "23.8",
"Assets, Noncurrent": "-4.06",
"Property, Plant and Equipment, Net": "5.98",
"Assets, Current": "-6.76",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-18.4",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "3.99",
"Liabilities": "-19.8",
"Stockholders Equity": "-8.63",
"ECR before LimitedLiability": "-16.5",
"Liabilities, Noncurrent": "-14.4",
"Other Liabilities": "-9.15",
"Assets, Noncurrent": "-3.91",
"Assets": "5.25",
"Intangible Assets": "16.9",
"Property, Plant and Equipment, Net": "3.63",
"Other Assets": "-0.736",
"Assets, Current": "-7.08",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-15.9",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-15.4",
"Liabilities": "-22.2",
"Stockholders Equity": "-13.2",
"ECR before LimitedLiability": "-18.9",
"Other Liabilities": "-11.4",
"Liabilities, Current": "4.91",
"Property, Plant and Equipment, Net": "2.90",
"Assets": "2.48",
"Intangible Assets": "14.7",
"Assets, Noncurrent": "-4.43",
"Other Assets": "-2.34",
"Assets, Current": "-5.38",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-18.0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-14.4",
"Liabilities": "-25.2",
"Stockholders Equity": "-13.1",
"ECR before LimitedLiability": "-20.3",
"Liabilities, Current": "-3.07",
"Other Liabilities": "-6.55",
"Assets, Noncurrent": "-4.80",
"Assets": "4.23",
"Other Assets": "0.130",
"Property, Plant and Equipment, Net": "3.55",
"Assets, Current": "-6.73",
"Intangible Assets": "15.4",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-19.5",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "2.63",
"Liabilities": "-9.43",
"Stockholders Equity": "-32.7",
"ECR before LimitedLiability": "-20.5",
"Other Liabilities": "-0.915",
"Liabilities, Noncurrent": "-11.3",
"Assets, Noncurrent": "-11.6",
"Assets": "-17.2",
"Assets, Current": "-11.8",
"Other Assets": "0.731",
"Property, Plant and Equipment, Net": "-0.892",
"Intangible Assets": "6.10",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-19.2",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-4.16",
"Liabilities": "-15.8",
"Stockholders Equity": "-26.4",
"ECR before LimitedLiability": "-23.5",
"Other Liabilities": "-2.07",
"Liabilities, Noncurrent": "-9.08",
"Other Assets": "0.774",
"Assets": "-10.9",
"Intangible Assets": "7.43",
"Assets, Noncurrent": "-8.78",
"Assets, Current": "-12.7",
"Property, Plant and Equipment, Net": "4.86",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-22.4",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "-3.49",
"Liabilities": "-21.2",
"Stockholders Equity": "-14.5",
"ECR before LimitedLiability": "-18.2",
"Liabilities, Current": "-2.74",
"Liabilities, Noncurrent": "-14.3",
"Assets, Noncurrent": "-4.40",
"Assets": "0.739",
"Intangible Assets": "7.92",
"Assets, Current": "-9.00",
"Property, Plant and Equipment, Net": "8.36",
"Other Assets": "0.678",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-18.9",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-14.5",
"Liabilities": "-19.8",
"Stockholders Equity": "-5.68",
"ECR before LimitedLiability": "-13.0",
"Other Liabilities": "-3.19",
"Liabilities, Current": "-1.59",
"Assets, Current": "-1.72",
"Assets": "7.73",
"Intangible Assets": "6.39",
"Other Assets": "2.44",
"Property, Plant and Equipment, Net": "8.51",
"Assets, Noncurrent": "-6.59",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-14.9",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-13.6",
"Liabilities": "-5.59",
"Stockholders Equity": "-20.7",
"ECR before LimitedLiability": "-17.3",
"Liabilities, Current": "7.99",
"Other Liabilities": "-0.658",
"Assets, Current": "-6.87",
"Assets": "-11.2",
"Property, Plant and Equipment, Net": "6.79",
"Intangible Assets": "6.50",
"Other Assets": "-7.03",
"Assets, Noncurrent": "-8.93",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-18.0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000915389_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "2,302,000",
"Assets, Noncurrent": "369,000",
"Cost of Revenues": "0",
"Intangible Assets": "406,000",
"Liabilities, Current": "1,114,000",
"Liabilities, Noncurrent": "1,579,000",
"Other Assets": "0",
"Other Compr. Net Income": "-106,000",
"Other Expenses": "5,837,000",
"Other Liabilities": "1,621,000",
"Other Net Income": "-18,000",
"Other Revenues": "7,178,000",
"Property, Plant and Equipment, Net": "3,107,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "627,000"
},
"output_variables": {
"Liabilities": "4,314,000",
"Assets": "6,184,000",
"Expenses": "6,464,000",
"Revenues": "7,178,000",
"Stockholders Equity": "1,870,000",
"Net Income": "696,000",
"Comprehensive Net Income": "590,000",
"BaseVar": "352,875,263",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "101%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,594,000",
"Assets, Noncurrent": "351,000",
"Cost of Revenues": "0",
"Intangible Assets": "4,493,000",
"Liabilities, Current": "1,364,000",
"Liabilities, Noncurrent": "5,280,000",
"Other Assets": "0",
"Other Compr. Net Income": "-22,000",
"Other Expenses": "6,666,000",
"Other Liabilities": "1,947,000",
"Other Net Income": "-150,000",
"Other Revenues": "8,102,000",
"Property, Plant and Equipment, Net": "4,181,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "842,000"
},
"output_variables": {
"Liabilities": "8,591,000",
"Assets": "11,619,000",
"Expenses": "7,508,000",
"Revenues": "8,102,000",
"Stockholders Equity": "3,028,000",
"Net Income": "444,000",
"Comprehensive Net Income": "422,000",
"BaseVar": "468,884,070",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "97%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,840,000",
"Assets, Noncurrent": "317,000",
"Cost of Revenues": "0",
"Intangible Assets": "4,398,000",
"Liabilities, Current": "1,470,000",
"Liabilities, Noncurrent": "4,707,000",
"Other Assets": "0",
"Other Compr. Net Income": "41,000",
"Other Expenses": "7,157,000",
"Other Liabilities": "1,793,000",
"Other Net Income": "-183,000",
"Other Revenues": "9,350,000",
"Property, Plant and Equipment, Net": "4,290,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "838,000"
},
"output_variables": {
"Liabilities": "7,970,000",
"Assets": "11,845,000",
"Expenses": "7,995,000",
"Revenues": "9,350,000",
"Stockholders Equity": "3,875,000",
"Net Income": "1,172,000",
"Comprehensive Net Income": "1,213,000",
"BaseVar": "312,821,293",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "103%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,173,000",
"Assets, Noncurrent": "421,000",
"Cost of Revenues": "0",
"Intangible Assets": "7,391,000",
"Liabilities, Current": "2,022,000",
"Liabilities, Noncurrent": "8,016,000",
"Other Assets": "0",
"Other Compr. Net Income": "38,218",
"Other Expenses": "7,703,431",
"Other Liabilities": "2,444,000",
"Other Net Income": "-163,490",
"Other Revenues": "9,557,854",
"Property, Plant and Equipment, Net": "5,087,000",
"Revenues Y+1": "9,553,275",
"Revenues Y+2": "9,557,176",
"Revenues Y+3": "9,557,755",
"Revenues Y+4": "9,557,841",
"Revenues Y+5": "9,557,854",
"Selling, General and Administrative Expense": "1,044,601"
},
"output_variables": {
"Liabilities": "12,482,000",
"Assets": "16,072,000",
"Expenses": "8,748,032",
"Revenues": "9,557,854",
"Stockholders Equity": "3,590,000",
"Net Income": "646,332",
"Comprehensive Net Income": "684,550",
"BaseVar": "433,000,837",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "118%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,878,000",
"Assets, Noncurrent": "435,000",
"Cost of Revenues": "0",
"Intangible Assets": "7,168,000",
"Liabilities, Current": "2,056,000",
"Liabilities, Noncurrent": "7,309,000",
"Other Assets": "0",
"Other Compr. Net Income": "-296,861",
"Other Expenses": "7,509,227",
"Other Liabilities": "2,225,000",
"Other Net Income": "-286,950",
"Other Revenues": "9,669,144",
"Property, Plant and Equipment, Net": "5,130,000",
"Revenues Y+1": "9,666,000",
"Revenues Y+2": "9,668,677",
"Revenues Y+3": "9,669,076",
"Revenues Y+4": "9,669,135",
"Revenues Y+5": "9,669,144",
"Selling, General and Administrative Expense": "1,026,227"
},
"output_variables": {
"Liabilities": "11,590,000",
"Assets": "15,611,000",
"Expenses": "8,535,454",
"Revenues": "9,669,144",
"Stockholders Equity": "4,021,000",
"Net Income": "846,740",
"Comprehensive Net Income": "549,879",
"BaseVar": "432,984,632",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "120%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,866,000",
"Assets, Noncurrent": "385,000",
"Cost of Revenues": "0",
"Intangible Assets": "6,930,000",
"Liabilities, Current": "1,795,000",
"Liabilities, Noncurrent": "6,830,000",
"Other Assets": "0",
"Other Compr. Net Income": "48,222",
"Other Expenses": "6,776,168",
"Other Liabilities": "2,224,000",
"Other Net Income": "-398,463",
"Other Revenues": "8,897,466",
"Property, Plant and Equipment, Net": "5,276,000",
"Revenues Y+1": "8,913,739",
"Revenues Y+2": "8,899,856",
"Revenues Y+3": "8,897,812",
"Revenues Y+4": "8,897,510",
"Revenues Y+5": "8,897,466",
"Selling, General and Administrative Expense": "884,399"
},
"output_variables": {
"Liabilities": "10,849,000",
"Assets": "15,457,000",
"Expenses": "7,660,568",
"Revenues": "8,897,466",
"Stockholders Equity": "4,608,000",
"Net Income": "838,436",
"Comprehensive Net Income": "886,657",
"BaseVar": "354,613,202",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "132%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,143,000",
"Assets, Noncurrent": "349,000",
"Cost of Revenues": "0",
"Intangible Assets": "6,900,000",
"Liabilities, Current": "1,982,000",
"Liabilities, Noncurrent": "6,681,000",
"Other Assets": "0",
"Other Compr. Net Income": "76,587",
"Other Expenses": "7,023,911",
"Other Liabilities": "1,856,000",
"Other Net Income": "-227,508",
"Other Revenues": "9,636,929",
"Property, Plant and Equipment, Net": "5,607,000",
"Revenues Y+1": "9,624,639",
"Revenues Y+2": "9,635,214",
"Revenues Y+3": "9,636,693",
"Revenues Y+4": "9,636,900",
"Revenues Y+5": "9,636,929",
"Selling, General and Administrative Expense": "910,751"
},
"output_variables": {
"Liabilities": "10,519,000",
"Assets": "15,999,000",
"Expenses": "7,934,662",
"Revenues": "9,636,929",
"Stockholders Equity": "5,480,000",
"Net Income": "1,474,758",
"Comprehensive Net Income": "1,551,346",
"BaseVar": "385,669,124",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "157%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,365,000",
"Assets, Noncurrent": "378,000",
"Cost of Revenues": "7,672,000",
"Intangible Assets": "6,652,000",
"Liabilities, Current": "1,851,000",
"Liabilities, Noncurrent": "6,457,000",
"Other Assets": "0",
"Other Compr. Net Income": "-14,881",
"Other Expenses": "-768,203",
"Other Liabilities": "1,809,000",
"Other Net Income": "-172,285",
"Other Revenues": "10,253,104",
"Property, Plant and Equipment, Net": "5,600,000",
"Revenues Y+1": "10,238,303",
"Revenues Y+2": "10,250,963",
"Revenues Y+3": "10,252,799",
"Revenues Y+4": "10,253,066",
"Revenues Y+5": "10,253,104",
"Selling, General and Administrative Expense": "972,993"
},
"output_variables": {
"Liabilities": "10,117,000",
"Assets": "15,995,000",
"Expenses": "7,876,790",
"Revenues": "10,253,104",
"Stockholders Equity": "5,878,000",
"Net Income": "2,204,029",
"Comprehensive Net Income": "2,189,148",
"BaseVar": "336,678,976",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "177%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,321,000",
"Assets, Noncurrent": "674,000",
"Cost of Revenues": "7,087,247",
"Intangible Assets": "6,442,000",
"Liabilities, Current": "1,789,000",
"Liabilities, Noncurrent": "6,256,000",
"Other Assets": "0",
"Other Compr. Net Income": "-3,272",
"Other Expenses": "330,096",
"Other Liabilities": "1,931,000",
"Other Net Income": "-228,077",
"Other Revenues": "9,136,606",
"Property, Plant and Equipment, Net": "5,571,000",
"Revenues Y+1": "9,154,941",
"Revenues Y+2": "9,139,066",
"Revenues Y+3": "9,136,931",
"Revenues Y+4": "9,136,644",
"Revenues Y+5": "9,136,606",
"Selling, General and Administrative Expense": "912,690"
},
"output_variables": {
"Liabilities": "9,976,000",
"Assets": "16,008,000",
"Expenses": "8,330,033",
"Revenues": "9,136,606",
"Stockholders Equity": "6,032,000",
"Net Income": "578,496",
"Comprehensive Net Income": "575,224",
"BaseVar": "488,744,354",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "131%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,541,000",
"Assets, Noncurrent": "736,000",
"Cost of Revenues": "6,536,292",
"Intangible Assets": "6,257,000",
"Liabilities, Current": "2,886,000",
"Liabilities, Noncurrent": "5,946,000",
"Other Assets": "0",
"Other Compr. Net Income": "-51,365",
"Other Expenses": "390,291",
"Other Liabilities": "1,143,000",
"Other Net Income": "-218,574",
"Other Revenues": "8,337,127",
"Property, Plant and Equipment, Net": "5,549,000",
"Revenues Y+1": "8,356,847",
"Revenues Y+2": "8,339,983",
"Revenues Y+3": "8,337,534",
"Revenues Y+4": "8,337,179",
"Revenues Y+5": "8,337,127",
"Selling, General and Administrative Expense": "861,922"
},
"output_variables": {
"Liabilities": "9,975,000",
"Assets": "16,083,000",
"Expenses": "7,788,506",
"Revenues": "8,337,127",
"Stockholders Equity": "6,108,000",
"Net Income": "330,047",
"Comprehensive Net Income": "278,682",
"BaseVar": "894,511,394",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "128%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "4,646,000",
"Assets, Noncurrent": "874,000",
"Cost of Revenues": "7,854,929",
"Intangible Assets": "5,003,000",
"Liabilities, Current": "3,781,000",
"Liabilities, Noncurrent": "5,139,000",
"Other Assets": "0",
"Other Compr. Net Income": "42,985",
"Other Expenses": "-178,733",
"Other Liabilities": "811,000",
"Other Net Income": "-826,660",
"Other Revenues": "10,736,687",
"Property, Plant and Equipment, Net": "4,996,000",
"Revenues Y+1": "10,706,670",
"Revenues Y+2": "10,733,235",
"Revenues Y+3": "10,736,294",
"Revenues Y+4": "10,736,646",
"Revenues Y+5": "10,736,687",
"Selling, General and Administrative Expense": "1,111,331"
},
"output_variables": {
"Liabilities": "9,731,000",
"Assets": "15,519,000",
"Expenses": "8,787,528",
"Revenues": "10,736,687",
"Stockholders Equity": "5,788,000",
"Net Income": "1,122,499",
"Comprehensive Net Income": "1,165,484",
"BaseVar": "706,293,675",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "151%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,778,000",
"Assets, Noncurrent": "855,000",
"Cost of Revenues": "8,410,464",
"Intangible Assets": "4,874,000",
"Liabilities, Current": "3,922,000",
"Liabilities, Noncurrent": "4,881,000",
"Other Assets": "0",
"Other Compr. Net Income": "2,045",
"Other Expenses": "146,452",
"Other Liabilities": "628,000",
"Other Net Income": "-547,478",
"Other Revenues": "10,592,981",
"Property, Plant and Equipment, Net": "5,160,000",
"Revenues Y+1": "10,591,541",
"Revenues Y+2": "10,592,821",
"Revenues Y+3": "10,592,963",
"Revenues Y+4": "10,592,979",
"Revenues Y+5": "10,592,981",
"Selling, General and Administrative Expense": "971,932"
},
"output_variables": {
"Liabilities": "9,431,000",
"Assets": "14,667,000",
"Expenses": "9,528,849",
"Revenues": "10,592,981",
"Stockholders Equity": "5,236,000",
"Net Income": "516,654",
"Comprehensive Net Income": "518,699",
"BaseVar": "297,564,922",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "131%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "3,481,000",
"Assets, Noncurrent": "820,000",
"Cost of Revenues": "7,249,688",
"Intangible Assets": "4,784,000",
"Liabilities, Current": "3,177,000",
"Liabilities, Noncurrent": "5,259,000",
"Other Assets": "0",
"Other Compr. Net Income": "-93,875",
"Other Expenses": "276,086",
"Other Liabilities": "667,000",
"Other Net Income": "23,742",
"Other Revenues": "9,043,110",
"Property, Plant and Equipment, Net": "5,548,000",
"Revenues Y+1": "9,061,230",
"Revenues Y+2": "9,045,075",
"Revenues Y+3": "9,043,321",
"Revenues Y+4": "9,043,131",
"Revenues Y+5": "9,043,110",
"Selling, General and Administrative Expense": "958,602"
},
"output_variables": {
"Liabilities": "9,103,000",
"Assets": "14,633,000",
"Expenses": "8,484,376",
"Revenues": "9,043,110",
"Stockholders Equity": "5,530,000",
"Net Income": "582,477",
"Comprehensive Net Income": "488,601",
"BaseVar": "231,334,460",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "130%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "4,101,000",
"Assets, Noncurrent": "833,000",
"Cost of Revenues": "7,096,271",
"Intangible Assets": "4,664,000",
"Liabilities, Current": "3,241,000",
"Liabilities, Noncurrent": "5,490,000",
"Other Assets": "0",
"Other Compr. Net Income": "-28,119",
"Other Expenses": "142,822",
"Other Liabilities": "630,000",
"Other Net Income": "-172,634",
"Other Revenues": "9,401,439",
"Property, Plant and Equipment, Net": "5,615,000",
"Revenues Y+1": "9,399,465",
"Revenues Y+2": "9,401,239",
"Revenues Y+3": "9,401,419",
"Revenues Y+4": "9,401,437",
"Revenues Y+5": "9,401,439",
"Selling, General and Administrative Expense": "992,124"
},
"output_variables": {
"Liabilities": "9,361,000",
"Assets": "15,213,000",
"Expenses": "8,231,216",
"Revenues": "9,401,439",
"Stockholders Equity": "5,852,000",
"Net Income": "997,588",
"Comprehensive Net Income": "969,469",
"BaseVar": "215,400,994",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "142%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "3,645,000",
"Assets, Noncurrent": "848,000",
"Cost of Revenues": "6,921,760",
"Intangible Assets": "4,635,000",
"Liabilities, Current": "3,321,000",
"Liabilities, Noncurrent": "5,092,000",
"Other Assets": "0",
"Other Compr. Net Income": "118,423",
"Other Expenses": "164,772",
"Other Liabilities": "409,000",
"Other Net Income": "-283,101",
"Other Revenues": "8,682,188",
"Property, Plant and Equipment, Net": "5,731,000",
"Revenues Y+1": "8,689,152",
"Revenues Y+2": "8,682,882",
"Revenues Y+3": "8,682,257",
"Revenues Y+4": "8,682,195",
"Revenues Y+5": "8,682,188",
"Selling, General and Administrative Expense": "891,028"
},
"output_variables": {
"Liabilities": "8,822,000",
"Assets": "14,859,000",
"Expenses": "7,977,560",
"Revenues": "8,682,188",
"Stockholders Equity": "6,037,000",
"Net Income": "421,527",
"Comprehensive Net Income": "539,951",
"BaseVar": "217,894,519",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "132%"
}
}
},
"top_rated": false,
"trend": 3.0,
"valuation": {
"past_accumulated_profits": 4889970000.0,
"future_profits": 3127172128.1866846,
"valuation_correction": 0.0,
"limited_liability_put_option": 7656941707.82139,
"fair_value": 15674083836.008076,
"market_value": 7174747598.48434
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000915389.svg",
"value": 1.1162448776453053,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000915389.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000915389.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000915389.svg"
},
{
"company_id": "0001122976",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001122976.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001122976.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001122976.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001122976_256x256.png",
"name": "Avient CORP",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001122976.svg",
"report_text": "The relative strengths and weaknesses of Avient 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 Avient CORP compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Avient CORP is the variable Liabilities, Noncurrent, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 111%, being 19% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001122976_2026_Avient_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "5.31",
"Liabilities": "51.1",
"Stockholders Equity": "-10.2",
"ECR before LimitedLiability": "22.1",
"Other Liabilities": "4.77",
"Liabilities, Noncurrent": "43.7",
"Property, Plant and Equipment, Net": "-6.77",
"Assets": "-11.5",
"Intangible Assets": "8.06",
"Other Assets": "-0.393",
"Assets, Noncurrent": "-5.19",
"Assets, Current": "-7.01",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "23.6",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "2.79",
"Liabilities": "5.70",
"Stockholders Equity": "-36.1",
"ECR before LimitedLiability": "-27.6",
"Liabilities, Noncurrent": "-9.91",
"Liabilities, Current": "12.1",
"Property, Plant and Equipment, Net": "-16.6",
"Assets": "-26.2",
"Intangible Assets": "13.5",
"Other Assets": "-0.228",
"Assets, Current": "-12.3",
"Assets, Noncurrent": "-12.0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-27.5",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "16.1",
"Liabilities": "7.03",
"Stockholders Equity": "-35.8",
"ECR before LimitedLiability": "-30.8",
"Liabilities, Noncurrent": "-12.2",
"Other Liabilities": "1.91",
"Assets, Current": "-10.2",
"Assets": "-25.6",
"Property, Plant and Equipment, Net": "-12.7",
"Assets, Noncurrent": "-12.6",
"Other Assets": "-0.518",
"Intangible Assets": "5.74",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-29.5",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "-7.01",
"Liabilities": "6.88",
"Stockholders Equity": "-42.7",
"ECR before LimitedLiability": "-30.2",
"Other Liabilities": "6.76",
"Liabilities, Current": "6.81",
"Other Assets": "-0.417",
"Assets": "-30.1",
"Assets, Noncurrent": "-8.02",
"Property, Plant and Equipment, Net": "-19.9",
"Assets, Current": "-14.5",
"Intangible Assets": "7.50",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-28.6",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "6.80",
"Liabilities": "7.46",
"Stockholders Equity": "-38.1",
"ECR before LimitedLiability": "-28.0",
"Liabilities, Current": "13.3",
"Liabilities, Noncurrent": "-13.8",
"Intangible Assets": "6.80",
"Assets": "-28.5",
"Property, Plant and Equipment, Net": "-18.1",
"Other Assets": "-0.699",
"Assets, Current": "-14.0",
"Assets, Noncurrent": "-7.22",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-27.9",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "-10.9",
"Liabilities": "15.7",
"Stockholders Equity": "-30.0",
"ECR before LimitedLiability": "-22.9",
"Other Liabilities": "3.83",
"Liabilities, Current": "21.5",
"Assets, Current": "-14.7",
"Assets": "-27.9",
"Other Assets": "-3.01",
"Intangible Assets": "10.3",
"Property, Plant and Equipment, Net": "-18.0",
"Assets, Noncurrent": "-5.73",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-24.7",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "13.8",
"Liabilities": "17.1",
"Stockholders Equity": "-43.3",
"ECR before LimitedLiability": "-28.5",
"Other Liabilities": "8.14",
"Liabilities, Noncurrent": "-4.77",
"Other Assets": "-2.92",
"Assets": "-35.9",
"Intangible Assets": "3.64",
"Assets, Noncurrent": "-8.16",
"Property, Plant and Equipment, Net": "-22.5",
"Assets, Current": "-16.0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-30.2",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "8.20",
"Liabilities": "12.2",
"Stockholders Equity": "-56.1",
"ECR before LimitedLiability": "-33.0",
"Liabilities, Noncurrent": "-3.28",
"Other Liabilities": "7.33",
"Assets, Noncurrent": "-8.31",
"Assets": "-40.5",
"Intangible Assets": "-1.69",
"Property, Plant and Equipment, Net": "-24.3",
"Other Assets": "-1.72",
"Assets, Current": "-19.0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-32.4",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-5.30",
"Liabilities": "2.16",
"Stockholders Equity": "-42.6",
"ECR before LimitedLiability": "-24.6",
"Other Liabilities": "4.33",
"Liabilities, Current": "2.96",
"Property, Plant and Equipment, Net": "-19.9",
"Assets": "-27.5",
"Intangible Assets": "0.426",
"Assets, Noncurrent": "-7.94",
"Other Assets": "-3.98",
"Assets, Current": "-1.81",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-23.7",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-19.4",
"Liabilities": "-14.8",
"Stockholders Equity": "-26.9",
"ECR before LimitedLiability": "-23.2",
"Liabilities, Current": "0",
"Other Liabilities": "4.12",
"Assets, Noncurrent": "-6.59",
"Assets": "-11.8",
"Other Assets": "0.172",
"Property, Plant and Equipment, Net": "-13.1",
"Assets, Current": "-6.16",
"Intangible Assets": "18.8",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-22.4",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "17.6",
"Liabilities": "13.7",
"Stockholders Equity": "-58.0",
"ECR before LimitedLiability": "-22.0",
"Other Liabilities": "8.30",
"Liabilities, Noncurrent": "-13.4",
"Assets, Noncurrent": "-17.1",
"Assets": "-35.7",
"Assets, Current": "-19.1",
"Other Assets": "1.08",
"Property, Plant and Equipment, Net": "-18.2",
"Intangible Assets": "7.27",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-20.7",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-0.996",
"Liabilities": "-22.3",
"Stockholders Equity": "-15.5",
"ECR before LimitedLiability": "-20.4",
"Other Liabilities": "7.67",
"Liabilities, Noncurrent": "-30.5",
"Other Assets": "0.628",
"Assets": "0.438",
"Intangible Assets": "30.6",
"Assets, Noncurrent": "-8.10",
"Assets, Current": "-8.40",
"Property, Plant and Equipment, Net": "-3.84",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-19.3",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "5.95",
"Liabilities": "-26.9",
"Stockholders Equity": "-7.44",
"ECR before LimitedLiability": "-16.8",
"Liabilities, Current": "-1.23",
"Liabilities, Noncurrent": "-32.8",
"Assets, Noncurrent": "-4.43",
"Assets": "10.5",
"Intangible Assets": "33.2",
"Assets, Current": "-6.19",
"Property, Plant and Equipment, Net": "-3.30",
"Other Assets": "0.578",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-17.5",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-29.5",
"Liabilities": "-21.2",
"Stockholders Equity": "-2.15",
"ECR before LimitedLiability": "-11.3",
"Other Liabilities": "5.73",
"Liabilities, Current": "1.20",
"Assets, Current": "-2.15",
"Assets": "11.8",
"Intangible Assets": "28.7",
"Other Assets": "3.20",
"Property, Plant and Equipment, Net": "-4.21",
"Assets, Noncurrent": "-6.66",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-13.2",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-29.8",
"Liabilities": "-10.4",
"Stockholders Equity": "-18.3",
"ECR before LimitedLiability": "-18.4",
"Liabilities, Current": "9.61",
"Other Liabilities": "6.93",
"Assets, Current": "-6.41",
"Assets": "-7.59",
"Property, Plant and Equipment, Net": "-6.12",
"Intangible Assets": "29.1",
"Other Assets": "-4.93",
"Assets, Noncurrent": "-9.61",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-19.1",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001122976_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "843,500",
"Assets, Noncurrent": "95,400",
"Cost of Revenues": "0",
"Intangible Assets": "739,200",
"Liabilities, Current": "442,400",
"Liabilities, Noncurrent": "0",
"Other Assets": "8,800",
"Other Compr. Net Income": "0",
"Other Expenses": "2,460,600",
"Other Liabilities": "0",
"Other Net Income": "151,400",
"Other Revenues": "2,863,500",
"Property, Plant and Equipment, Net": "393,600",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "381,700"
},
"output_variables": {
"Liabilities": "442,400",
"Assets": "2,080,500",
"Expenses": "2,842,300",
"Revenues": "2,863,500",
"Stockholders Equity": "1,638,100",
"Net Income": "172,600",
"Comprehensive Net Income": "172,600",
"BaseVar": "149,170,541",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "159%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "866,900",
"Assets, Noncurrent": "108,100",
"Cost of Revenues": "0",
"Intangible Assets": "745,500",
"Liabilities, Current": "459,800",
"Liabilities, Noncurrent": "1,036,800",
"Other Assets": "0",
"Other Compr. Net Income": "-9,700",
"Other Expenses": "2,520,300",
"Other Liabilities": "0",
"Other Net Income": "20,100",
"Other Revenues": "2,992,600",
"Property, Plant and Equipment, Net": "407,500",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "420,600"
},
"output_variables": {
"Liabilities": "1,496,600",
"Assets": "2,128,000",
"Expenses": "2,940,900",
"Revenues": "2,992,600",
"Stockholders Equity": "631,400",
"Net Income": "71,800",
"Comprehensive Net Income": "62,100",
"BaseVar": "175,164,044",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "100%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,253,600",
"Assets, Noncurrent": "119,500",
"Cost of Revenues": "0",
"Intangible Assets": "924,800",
"Liabilities, Current": "608,900",
"Liabilities, Noncurrent": "1,356,700",
"Other Assets": "0",
"Other Compr. Net Income": "-2,600",
"Other Expenses": "3,230,600",
"Other Liabilities": "0",
"Other Net Income": "159,700",
"Other Revenues": "3,771,200",
"Property, Plant and Equipment, Net": "646,200",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "457,600"
},
"output_variables": {
"Liabilities": "1,965,600",
"Assets": "2,944,100",
"Expenses": "3,688,200",
"Revenues": "3,771,200",
"Stockholders Equity": "978,500",
"Net Income": "242,700",
"Comprehensive Net Income": "240,100",
"BaseVar": "133,863,471",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "104%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,042,700",
"Assets, Noncurrent": "118,500",
"Cost of Revenues": "0",
"Intangible Assets": "953,300",
"Liabilities, Current": "601,200",
"Liabilities, Noncurrent": "1,332,800",
"Other Assets": "0",
"Other Compr. Net Income": "-2,639",
"Other Expenses": "3,200,221",
"Other Liabilities": "0",
"Other Net Income": "159,668",
"Other Revenues": "3,839,530",
"Property, Plant and Equipment, Net": "596,700",
"Revenues Y+1": "3,839,292",
"Revenues Y+2": "3,839,516",
"Revenues Y+3": "3,839,529",
"Revenues Y+4": "3,839,530",
"Revenues Y+5": "3,839,530",
"Selling, General and Administrative Expense": "567,446"
},
"output_variables": {
"Liabilities": "1,934,000",
"Assets": "2,711,200",
"Expenses": "3,767,667",
"Revenues": "3,839,530",
"Stockholders Equity": "777,200",
"Net Income": "231,531",
"Comprehensive Net Income": "228,892",
"BaseVar": "178,103,225",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "149%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "960,800",
"Assets, Noncurrent": "108,500",
"Cost of Revenues": "0",
"Intangible Assets": "942,300",
"Liabilities, Current": "498,100",
"Liabilities, Noncurrent": "1,391,800",
"Other Assets": "0",
"Other Compr. Net Income": "-28,618",
"Other Expenses": "2,771,373",
"Other Liabilities": "0",
"Other Net Income": "-11,812",
"Other Revenues": "3,350,636",
"Property, Plant and Equipment, Net": "583,500",
"Revenues Y+1": "3,352,136",
"Revenues Y+2": "3,350,720",
"Revenues Y+3": "3,350,641",
"Revenues Y+4": "3,350,636",
"Revenues Y+5": "3,350,636",
"Selling, General and Administrative Expense": "423,914"
},
"output_variables": {
"Liabilities": "1,889,900",
"Assets": "2,595,100",
"Expenses": "3,195,288",
"Revenues": "3,350,636",
"Stockholders Equity": "705,200",
"Net Income": "143,536",
"Comprehensive Net Income": "114,919",
"BaseVar": "149,259,324",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "140%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "949,500",
"Assets, Noncurrent": "125,200",
"Cost of Revenues": "0",
"Intangible Assets": "1,040,900",
"Liabilities, Current": "509,600",
"Liabilities, Noncurrent": "1,488,200",
"Other Assets": "0",
"Other Compr. Net Income": "-24,063",
"Other Expenses": "2,749,735",
"Other Liabilities": "0",
"Other Net Income": "-8,728",
"Other Revenues": "3,337,548",
"Property, Plant and Equipment, Net": "607,700",
"Revenues Y+1": "3,337,674",
"Revenues Y+2": "3,337,555",
"Revenues Y+3": "3,337,548",
"Revenues Y+4": "3,337,548",
"Revenues Y+5": "3,337,548",
"Selling, General and Administrative Expense": "423,956"
},
"output_variables": {
"Liabilities": "1,997,800",
"Assets": "2,723,300",
"Expenses": "3,173,691",
"Revenues": "3,337,548",
"Stockholders Equity": "725,500",
"Net Income": "155,129",
"Comprehensive Net Income": "131,066",
"BaseVar": "133,766,763",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "137%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,066,600",
"Assets, Noncurrent": "166,600",
"Cost of Revenues": "0",
"Intangible Assets": "1,010,500",
"Liabilities, Current": "610,900",
"Liabilities, Noncurrent": "1,535,300",
"Other Assets": "0",
"Other Compr. Net Income": "65,030",
"Other Expenses": "2,606,135",
"Other Liabilities": "-40,300",
"Other Net Income": "-115,875",
"Other Revenues": "3,223,296",
"Property, Plant and Equipment, Net": "461,600",
"Revenues Y+1": "3,223,670",
"Revenues Y+2": "3,223,317",
"Revenues Y+3": "3,223,297",
"Revenues Y+4": "3,223,296",
"Revenues Y+5": "3,223,296",
"Selling, General and Administrative Expense": "442,428"
},
"output_variables": {
"Liabilities": "2,105,900",
"Assets": "2,705,300",
"Expenses": "3,048,563",
"Revenues": "3,223,296",
"Stockholders Equity": "599,400",
"Net Income": "58,857",
"Comprehensive Net Income": "123,887",
"BaseVar": "136,838,197",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "132%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "998,800",
"Assets, Noncurrent": "155,400",
"Cost of Revenues": "2,788,500",
"Intangible Assets": "1,073,700",
"Liabilities, Current": "626,900",
"Liabilities, Noncurrent": "1,625,100",
"Other Assets": "0",
"Other Compr. Net Income": "21,134",
"Other Expenses": "-196,111",
"Other Liabilities": "-69,300",
"Other Net Income": "-154,444",
"Other Revenues": "3,550,361",
"Property, Plant and Equipment, Net": "495,400",
"Revenues Y+1": "3,549,463",
"Revenues Y+2": "3,550,313",
"Revenues Y+3": "3,550,358",
"Revenues Y+4": "3,550,361",
"Revenues Y+5": "3,550,361",
"Selling, General and Administrative Expense": "472,898"
},
"output_variables": {
"Liabilities": "2,182,700",
"Assets": "2,723,300",
"Expenses": "3,065,287",
"Revenues": "3,550,361",
"Stockholders Equity": "540,600",
"Net Income": "330,630",
"Comprehensive Net Income": "351,764",
"BaseVar": "122,439,328",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "155%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,513,300",
"Assets, Noncurrent": "197,600",
"Cost of Revenues": "2,306,353",
"Intangible Assets": "1,155,000",
"Liabilities, Current": "766,000",
"Liabilities, Noncurrent": "1,518,100",
"Other Assets": "0",
"Other Compr. Net Income": "-12,849",
"Other Expenses": "33,581",
"Other Liabilities": "-63,500",
"Other Net Income": "421,857",
"Other Revenues": "2,841,867",
"Property, Plant and Equipment, Net": "407,400",
"Revenues Y+1": "2,842,494",
"Revenues Y+2": "2,841,885",
"Revenues Y+3": "2,841,867",
"Revenues Y+4": "2,841,867",
"Revenues Y+5": "2,841,867",
"Selling, General and Administrative Expense": "502,224"
},
"output_variables": {
"Liabilities": "2,220,600",
"Assets": "3,273,300",
"Expenses": "2,842,157",
"Revenues": "2,841,867",
"Stockholders Equity": "1,052,700",
"Net Income": "421,567",
"Comprehensive Net Income": "408,717",
"BaseVar": "167,228,938",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "169%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,602,100",
"Assets, Noncurrent": "256,900",
"Cost of Revenues": "2,412,545",
"Intangible Assets": "2,316,600",
"Liabilities, Current": "941,000",
"Liabilities, Noncurrent": "2,357,800",
"Other Assets": "0",
"Other Compr. Net Income": "82,167",
"Other Expenses": "3,939",
"Other Liabilities": "-140,000",
"Other Net Income": "171,795",
"Other Revenues": "3,242,931",
"Property, Plant and Equipment, Net": "694,900",
"Revenues Y+1": "3,242,929",
"Revenues Y+2": "3,242,931",
"Revenues Y+3": "3,242,931",
"Revenues Y+4": "3,242,931",
"Revenues Y+5": "3,242,931",
"Selling, General and Administrative Expense": "602,595"
},
"output_variables": {
"Liabilities": "3,158,800",
"Assets": "4,870,500",
"Expenses": "3,019,080",
"Revenues": "3,242,931",
"Stockholders Equity": "1,711,700",
"Net Income": "395,646",
"Comprehensive Net Income": "477,814",
"BaseVar": "354,335,764",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "162%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,827,000",
"Assets, Noncurrent": "282,500",
"Cost of Revenues": "3,528,717",
"Intangible Assets": "2,211,600",
"Liabilities, Current": "1,041,200",
"Liabilities, Noncurrent": "2,266,100",
"Other Assets": "0",
"Other Compr. Net Income": "105,129",
"Other Expenses": "77,032",
"Other Liabilities": "-100,600",
"Other Net Income": "-69,317",
"Other Revenues": "4,925,881",
"Property, Plant and Equipment, Net": "676,100",
"Revenues Y+1": "4,919,072",
"Revenues Y+2": "4,925,448",
"Revenues Y+3": "4,925,854",
"Revenues Y+4": "4,925,880",
"Revenues Y+5": "4,925,881",
"Selling, General and Administrative Expense": "737,540"
},
"output_variables": {
"Liabilities": "3,206,700",
"Assets": "4,997,200",
"Expenses": "4,343,289",
"Revenues": "4,925,881",
"Stockholders Equity": "1,790,500",
"Net Income": "513,276",
"Comprehensive Net Income": "618,405",
"BaseVar": "325,313,366",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "174%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,569,700",
"Assets, Noncurrent": "196,600",
"Cost of Revenues": "2,796,169",
"Intangible Assets": "3,269,500",
"Liabilities, Current": "1,211,900",
"Liabilities, Noncurrent": "2,862,800",
"Other Assets": "0",
"Other Compr. Net Income": "-45,913",
"Other Expenses": "-23,362",
"Other Liabilities": "-342,500",
"Other Net Income": "290,152",
"Other Revenues": "3,563,572",
"Property, Plant and Equipment, Net": "1,049,200",
"Revenues Y+1": "3,585,694",
"Revenues Y+2": "3,560,627",
"Revenues Y+3": "3,563,955",
"Revenues Y+4": "3,563,513",
"Revenues Y+5": "3,563,572",
"Selling, General and Administrative Expense": "632,998"
},
"output_variables": {
"Liabilities": "3,732,200",
"Assets": "6,085,000",
"Expenses": "3,405,805",
"Revenues": "3,563,572",
"Stockholders Equity": "2,352,800",
"Net Income": "447,918",
"Comprehensive Net Income": "402,005",
"BaseVar": "105,812,495",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "144%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,407,600",
"Assets, Noncurrent": "221,900",
"Cost of Revenues": "2,300,850",
"Intangible Assets": "3,310,100",
"Liabilities, Current": "1,055,200",
"Liabilities, Noncurrent": "2,856,900",
"Other Assets": "0",
"Other Compr. Net Income": "-18,639",
"Other Expenses": "12,311",
"Other Liabilities": "-281,600",
"Other Net Income": "106,211",
"Other Revenues": "3,163,473",
"Property, Plant and Equipment, Net": "1,028,900",
"Revenues Y+1": "3,165,304",
"Revenues Y+2": "3,163,311",
"Revenues Y+3": "3,163,487",
"Revenues Y+4": "3,163,472",
"Revenues Y+5": "3,163,473",
"Selling, General and Administrative Expense": "698,725"
},
"output_variables": {
"Liabilities": "3,630,500",
"Assets": "5,968,500",
"Expenses": "3,011,886",
"Revenues": "3,163,473",
"Stockholders Equity": "2,338,000",
"Net Income": "257,798",
"Comprehensive Net Income": "239,159",
"BaseVar": "83,160,311",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "131%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "1,422,100",
"Assets, Noncurrent": "242,300",
"Cost of Revenues": "2,196,325",
"Intangible Assets": "3,110,100",
"Liabilities, Current": "1,016,500",
"Liabilities, Noncurrent": "2,725,400",
"Other Assets": "81,300",
"Other Compr. Net Income": "-62,287",
"Other Expenses": "55,970",
"Other Liabilities": "-260,400",
"Other Net Income": "-106,107",
"Other Revenues": "3,232,350",
"Property, Plant and Equipment, Net": "955,300",
"Revenues Y+1": "3,231,626",
"Revenues Y+2": "3,232,415",
"Revenues Y+3": "3,232,344",
"Revenues Y+4": "3,232,350",
"Revenues Y+5": "3,232,350",
"Selling, General and Administrative Expense": "729,380"
},
"output_variables": {
"Liabilities": "3,481,500",
"Assets": "5,811,100",
"Expenses": "2,981,674",
"Revenues": "3,232,350",
"Stockholders Equity": "2,329,600",
"Net Income": "144,569",
"Comprehensive Net Income": "82,282",
"BaseVar": "77,338,987",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "128%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "1,400,900",
"Assets, Noncurrent": "191,200",
"Cost of Revenues": "2,233,045",
"Intangible Assets": "3,250,000",
"Liabilities, Current": "1,132,000",
"Liabilities, Noncurrent": "2,793,000",
"Other Assets": "194,700",
"Other Compr. Net Income": "-7,036",
"Other Expenses": "26,975",
"Other Liabilities": "-285,700",
"Other Net Income": "-95,801",
"Other Revenues": "3,258,570",
"Property, Plant and Equipment, Net": "988,800",
"Revenues Y+1": "3,258,424",
"Revenues Y+2": "3,258,583",
"Revenues Y+3": "3,258,569",
"Revenues Y+4": "3,258,570",
"Revenues Y+5": "3,258,570",
"Selling, General and Administrative Expense": "818,606"
},
"output_variables": {
"Liabilities": "3,639,300",
"Assets": "6,025,600",
"Expenses": "3,078,626",
"Revenues": "3,258,570",
"Stockholders Equity": "2,386,300",
"Net Income": "84,143",
"Comprehensive Net Income": "77,107",
"BaseVar": "82,610,626",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "127%"
}
}
},
"top_rated": false,
"trend": 0.0,
"valuation": {
"past_accumulated_profits": 1932903000.0000002,
"future_profits": 1011339230.595953,
"valuation_correction": 0.0,
"limited_liability_put_option": 3205482054.289784,
"fair_value": 6149724284.885736,
"market_value": 2842089078.3180656
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001122976.svg",
"value": 1.105411463892883,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001122976.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001122976.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001122976.svg"
},
{
"company_id": "0001042187",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001042187.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001042187.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001042187.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001042187_256x256.png",
"name": "Yunhong Green CTI LTD",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001042187.svg",
"report_text": "The relative strengths and weaknesses of Yunhong Green CTI 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 Yunhong Green CTI LTD compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 23% points.The greatest weakness of Yunhong Green CTI LTD is the variable Stockholders Equity, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 109%, being 21% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001042187_2026_Yunhong_Green_CTI_LTD.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "-0.648",
"Liabilities": "13.6",
"Stockholders Equity": "-41.9",
"ECR before LimitedLiability": "-31.3",
"Liabilities, Noncurrent": "12.3",
"Other Liabilities": "2.10",
"Assets, Current": "4.39",
"Assets": "-30.7",
"Property, Plant and Equipment, Net": "-14.9",
"Assets, Noncurrent": "-15.6",
"Other Assets": "0.315",
"Intangible Assets": "-12.7",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-30.1",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "17.4",
"Liabilities": "4.81",
"Stockholders Equity": "-39.6",
"ECR before LimitedLiability": "-29.2",
"Other Liabilities": "6.53",
"Liabilities, Current": "-21.7",
"Other Assets": "1.51",
"Assets": "-27.6",
"Assets, Noncurrent": "-9.78",
"Property, Plant and Equipment, Net": "-20.3",
"Assets, Current": "11.7",
"Intangible Assets": "-12.4",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-27.6",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "7.67",
"Liabilities": "18.2",
"Stockholders Equity": "-42.0",
"ECR before LimitedLiability": "-25.1",
"Liabilities, Current": "-11.4",
"Liabilities, Noncurrent": "20.9",
"Intangible Assets": "-15.3",
"Assets": "-33.1",
"Property, Plant and Equipment, Net": "-22.9",
"Other Assets": "1.06",
"Assets, Current": "7.96",
"Assets, Noncurrent": "-10.0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-25.0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "24.3",
"Liabilities": "24.3",
"Stockholders Equity": "-39.8",
"ECR before LimitedLiability": "-22.3",
"Other Liabilities": "4.69",
"Liabilities, Current": "-1.97",
"Assets, Current": "6.40",
"Assets": "-37.9",
"Other Assets": "-2.26",
"Intangible Assets": "-16.0",
"Property, Plant and Equipment, Net": "-26.9",
"Assets, Noncurrent": "-9.54",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-24.1",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "-11.7",
"Liabilities": "23.3",
"Stockholders Equity": "-50.3",
"ECR before LimitedLiability": "-24.7",
"Other Liabilities": "8.22",
"Liabilities, Noncurrent": "23.4",
"Other Assets": "-1.48",
"Assets": "-42.6",
"Intangible Assets": "-19.5",
"Assets, Noncurrent": "-12.5",
"Property, Plant and Equipment, Net": "-27.9",
"Assets, Current": "2.41",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-26.5",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-41.8",
"Liabilities": "13.9",
"Stockholders Equity": "-68.1",
"ECR before LimitedLiability": "-36.4",
"Liabilities, Noncurrent": "15.6",
"Other Liabilities": "5.77",
"Assets, Noncurrent": "-13.2",
"Assets": "-49.1",
"Intangible Assets": "-25.5",
"Property, Plant and Equipment, Net": "-32.2",
"Other Assets": "-1.79",
"Assets, Current": "4.27",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-35.8",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2021": {
"Liabilities, Current": "13.1",
"Liabilities": "39.0",
"Stockholders Equity": "-126",
"ECR before LimitedLiability": "-17.7",
"Other Liabilities": "11.9",
"Liabilities, Noncurrent": "37.6",
"Assets, Noncurrent": "-23.1",
"Assets": "-54.9",
"Assets, Current": "-27.6",
"Other Assets": "2.48",
"Property, Plant and Equipment, Net": "-32.1",
"Intangible Assets": "-26.9",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-16.4",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-8.78",
"Liabilities": "4.02",
"Stockholders Equity": "-70.9",
"ECR before LimitedLiability": "-40.6",
"Other Liabilities": "3.56",
"Liabilities, Noncurrent": "8.70",
"Other Assets": "1.54",
"Assets": "-44.8",
"Intangible Assets": "-23.0",
"Assets, Noncurrent": "-7.37",
"Assets, Current": "-10.6",
"Property, Plant and Equipment, Net": "-24.5",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-39.5",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.94",
"Liabilities": "-4.98",
"Stockholders Equity": "-52.6",
"ECR before LimitedLiability": "-34.2",
"Liabilities, Current": "-27.0",
"Liabilities, Noncurrent": "16.8",
"Assets, Noncurrent": "-1.57",
"Assets": "-32.8",
"Intangible Assets": "-21.0",
"Assets, Current": "6.81",
"Property, Plant and Equipment, Net": "-22.2",
"Other Assets": "1.31",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-34.8",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "14.8",
"Liabilities": "-4.74",
"Stockholders Equity": "-11.4",
"ECR before LimitedLiability": "-9.44",
"Other Liabilities": "1.46",
"Liabilities, Current": "-23.3",
"Assets, Current": "15.0",
"Assets": "-5.51",
"Intangible Assets": "-13.6",
"Other Assets": "9.10",
"Property, Plant and Equipment, Net": "-6.54",
"Assets, Noncurrent": "-3.00",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-11.3",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "19.9",
"Liabilities": "22.9",
"Stockholders Equity": "-49.9",
"ECR before LimitedLiability": "-20.0",
"Liabilities, Current": "0.0482",
"Other Liabilities": "3.48",
"Assets, Current": "6.53",
"Assets": "-34.3",
"Property, Plant and Equipment, Net": "-14.6",
"Intangible Assets": "-17.4",
"Other Assets": "-10.9",
"Assets, Noncurrent": "-10.8",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-20.7",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001042187_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "28,171",
"Assets, Noncurrent": "231",
"Cost of Revenues": "0",
"Intangible Assets": "1,473",
"Liabilities, Current": "16,433",
"Liabilities, Noncurrent": "9,874",
"Other Assets": "515",
"Other Compr. Net Income": "-114",
"Other Expenses": "54,239",
"Other Liabilities": "0",
"Other Net Income": "-1,412",
"Other Revenues": "56,059",
"Property, Plant and Equipment, Net": "8,682",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "26,307",
"Assets": "39,072",
"Expenses": "54,239",
"Revenues": "56,059",
"Stockholders Equity": "12,764",
"Net Income": "408",
"Comprehensive Net Income": "294",
"BaseVar": "1,960,713",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "103%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "32,474",
"Assets, Noncurrent": "174",
"Cost of Revenues": "0",
"Intangible Assets": "1,473",
"Liabilities, Current": "20,929",
"Liabilities, Noncurrent": "9,310",
"Other Assets": "1,170",
"Other Compr. Net Income": "-483",
"Other Expenses": "56,409",
"Other Liabilities": "0",
"Other Net Income": "-1,070",
"Other Revenues": "57,828",
"Property, Plant and Equipment, Net": "7,756",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "30,240",
"Assets": "43,047",
"Expenses": "56,409",
"Revenues": "57,828",
"Stockholders Equity": "12,807",
"Net Income": "349",
"Comprehensive Net Income": "-133",
"BaseVar": "2,656,322",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "101%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "32,437",
"Assets, Noncurrent": "242",
"Cost of Revenues": "0",
"Intangible Assets": "1,473",
"Liabilities, Current": "20,201",
"Liabilities, Noncurrent": "9,015",
"Other Assets": "1,099",
"Other Compr. Net Income": "-1,065",
"Other Expenses": "56,918",
"Other Liabilities": "0",
"Other Net Income": "-1,509",
"Other Revenues": "59,365",
"Property, Plant and Equipment, Net": "6,554",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "29,216",
"Assets": "41,805",
"Expenses": "56,918",
"Revenues": "59,365",
"Stockholders Equity": "12,589",
"Net Income": "938",
"Comprehensive Net Income": "-128",
"BaseVar": "2,688,572",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "101%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "35,732",
"Assets, Noncurrent": "473",
"Cost of Revenues": "0",
"Intangible Assets": "1,473",
"Liabilities, Current": "23,880",
"Liabilities, Noncurrent": "8,057",
"Other Assets": "924",
"Other Compr. Net Income": "-3,589",
"Other Expenses": "62,356",
"Other Liabilities": "0",
"Other Net Income": "-1,514",
"Other Revenues": "64,445",
"Property, Plant and Equipment, Net": "5,311",
"Revenues Y+1": "64,439",
"Revenues Y+2": "64,445",
"Revenues Y+3": "64,445",
"Revenues Y+4": "64,445",
"Revenues Y+5": "64,445",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "31,936",
"Assets": "43,914",
"Expenses": "62,356",
"Revenues": "64,445",
"Stockholders Equity": "11,978",
"Net Income": "576",
"Comprehensive Net Income": "-3,014",
"BaseVar": "2,686,593",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "140%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "32,291",
"Assets, Noncurrent": "560",
"Cost of Revenues": "0",
"Intangible Assets": "1,473",
"Liabilities, Current": "22,661",
"Liabilities, Noncurrent": "6,879",
"Other Assets": "1,102",
"Other Compr. Net Income": "-186",
"Other Expenses": "56,135",
"Other Liabilities": "0",
"Other Net Income": "-1,661",
"Other Revenues": "56,055",
"Property, Plant and Equipment, Net": "4,557",
"Revenues Y+1": "56,059",
"Revenues Y+2": "56,055",
"Revenues Y+3": "56,055",
"Revenues Y+4": "56,055",
"Revenues Y+5": "56,055",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "29,540",
"Assets": "39,984",
"Expenses": "56,135",
"Revenues": "56,055",
"Stockholders Equity": "10,444",
"Net Income": "-1,740",
"Comprehensive Net Income": "-1,926",
"BaseVar": "2,410,524",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "138%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "33,011",
"Assets, Noncurrent": "327",
"Cost of Revenues": "44,162",
"Intangible Assets": "1,473",
"Liabilities, Current": "30,209",
"Liabilities, Noncurrent": "2,296",
"Other Assets": "135",
"Other Compr. Net Income": "-215",
"Other Expenses": "7,586",
"Other Liabilities": "0",
"Other Net Income": "-1,972",
"Other Revenues": "55,576",
"Property, Plant and Equipment, Net": "3,815",
"Revenues Y+1": "55,576",
"Revenues Y+2": "55,576",
"Revenues Y+3": "55,576",
"Revenues Y+4": "55,576",
"Revenues Y+5": "55,576",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "32,505",
"Assets": "38,761",
"Expenses": "51,748",
"Revenues": "55,576",
"Stockholders Equity": "6,256",
"Net Income": "1,856",
"Comprehensive Net Income": "1,641",
"BaseVar": "1,970,442",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "131%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,474",
"Assets, Noncurrent": "3,530",
"Cost of Revenues": "20,321",
"Intangible Assets": "0",
"Liabilities, Current": "10,371",
"Liabilities, Noncurrent": "0",
"Other Assets": "135",
"Other Compr. Net Income": "4,018",
"Other Expenses": "3,601",
"Other Liabilities": "0",
"Other Net Income": "-6,106",
"Other Revenues": "23,336",
"Property, Plant and Equipment, Net": "1,143",
"Revenues Y+1": "23,354",
"Revenues Y+2": "23,337",
"Revenues Y+3": "23,336",
"Revenues Y+4": "23,336",
"Revenues Y+5": "23,336",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "10,371",
"Assets": "17,282",
"Expenses": "23,922",
"Revenues": "23,336",
"Stockholders Equity": "6,910",
"Net Income": "-6,692",
"Comprehensive Net Income": "-2,673",
"BaseVar": "1,965,609",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "151%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "10,478",
"Assets, Noncurrent": "3,882",
"Cost of Revenues": "14,618",
"Intangible Assets": "0",
"Liabilities, Current": "7,478",
"Liabilities, Noncurrent": "5,058",
"Other Assets": "0",
"Other Compr. Net Income": "4,004",
"Other Expenses": "4,257",
"Other Liabilities": "0",
"Other Net Income": "-7,038",
"Other Revenues": "17,644",
"Property, Plant and Equipment, Net": "922",
"Revenues Y+1": "17,669",
"Revenues Y+2": "17,645",
"Revenues Y+3": "17,644",
"Revenues Y+4": "17,644",
"Revenues Y+5": "17,644",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "12,536",
"Assets": "15,282",
"Expenses": "18,875",
"Revenues": "17,644",
"Stockholders Equity": "2,746",
"Net Income": "-8,269",
"Comprehensive Net Income": "-4,266",
"BaseVar": "670,823",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "119%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "13,019",
"Assets, Noncurrent": "3,364",
"Cost of Revenues": "14,526",
"Intangible Assets": "0",
"Liabilities, Current": "10,140",
"Liabilities, Noncurrent": "3,375",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,612",
"Other Liabilities": "0",
"Other Net Income": "9.8",
"Other Revenues": "17,788",
"Property, Plant and Equipment, Net": "864",
"Revenues Y+1": "17,789",
"Revenues Y+2": "17,788",
"Revenues Y+3": "17,788",
"Revenues Y+4": "17,788",
"Revenues Y+5": "17,788",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "13,515",
"Assets": "17,247",
"Expenses": "18,139",
"Revenues": "17,788",
"Stockholders Equity": "3,732",
"Net Income": "-341",
"Comprehensive Net Income": "-341",
"BaseVar": "462,348",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "122%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "14,528",
"Assets, Noncurrent": "3,950",
"Cost of Revenues": "14,341",
"Intangible Assets": "0",
"Liabilities, Current": "11,405",
"Liabilities, Noncurrent": "3,470",
"Other Assets": "2,192",
"Other Compr. Net Income": "0",
"Other Expenses": "4,254",
"Other Liabilities": "0",
"Other Net Income": "-566",
"Other Revenues": "17,963",
"Property, Plant and Equipment, Net": "4,908",
"Revenues Y+1": "17,962",
"Revenues Y+2": "17,963",
"Revenues Y+3": "17,963",
"Revenues Y+4": "17,963",
"Revenues Y+5": "17,963",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "14,875",
"Assets": "25,578",
"Expenses": "18,596",
"Revenues": "17,963",
"Stockholders Equity": "10,703",
"Net Income": "-1,199",
"Comprehensive Net Income": "-1,199",
"BaseVar": "443,064",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "132%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "15,073",
"Assets, Noncurrent": "3,393",
"Cost of Revenues": "16,210",
"Intangible Assets": "0",
"Liabilities, Current": "10,685",
"Liabilities, Noncurrent": "3,221",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,746",
"Other Liabilities": "0",
"Other Net Income": "-604",
"Other Revenues": "19,822",
"Property, Plant and Equipment, Net": "3,996",
"Revenues Y+1": "19,815",
"Revenues Y+2": "19,822",
"Revenues Y+3": "19,822",
"Revenues Y+4": "19,822",
"Revenues Y+5": "19,822",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "13,906",
"Assets": "22,462",
"Expenses": "21,956",
"Revenues": "19,822",
"Stockholders Equity": "8,556",
"Net Income": "-2,738",
"Comprehensive Net Income": "-2,738",
"BaseVar": "530,050",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "133%"
}
}
},
"top_rated": false,
"trend": -2.0,
"valuation": {
"past_accumulated_profits": 6930360.0,
"future_profits": 5421493.399931816,
"valuation_correction": -0.0,
"limited_liability_put_option": 11749011.793633634,
"fair_value": 24100865.19356545,
"market_value": 11053844.094680429
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001042187.svg",
"value": 1.0895858080952643,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001042187.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001042187.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001042187.svg"
},
{
"company_id": "0000079879",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000079879.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000079879.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000079879.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000079879_256x256.png",
"name": "PPG Industries INC",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000079879.svg",
"report_text": "The relative strengths and weaknesses of PPG Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of PPG Industries INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 12% points.The greatest weakness of PPG Industries INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 107%, being 22% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000079879_2026_PPG_Industries_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-7.22",
"Liabilities": "-31.1",
"Stockholders Equity": "-32.4",
"ECR before LimitedLiability": "-41.7",
"Other Liabilities": "-10.0",
"Liabilities, Noncurrent": "-11.8",
"Property, Plant and Equipment, Net": "-9.32",
"Assets": "-8.32",
"Intangible Assets": "12.7",
"Other Assets": "1.06",
"Assets, Noncurrent": "-7.90",
"Assets, Current": "-2.42",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-40.2",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2013": {
"Liabilities, Current": "3.19",
"Liabilities": "-9.94",
"Stockholders Equity": "-23.4",
"ECR before LimitedLiability": "-31.2",
"Liabilities, Noncurrent": "-4.91",
"Other Liabilities": "-8.23",
"Assets, Current": "-0.746",
"Assets": "-11.8",
"Property, Plant and Equipment, Net": "-9.78",
"Assets, Noncurrent": "-10.1",
"Other Assets": "3.49",
"Intangible Assets": "6.64",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-30.0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "-3.39",
"Liabilities": "-20.8",
"Stockholders Equity": "-19.9",
"ECR before LimitedLiability": "-29.0",
"Other Liabilities": "-7.44",
"Liabilities, Current": "-9.09",
"Other Assets": "3.60",
"Assets": "-3.57",
"Assets, Noncurrent": "-5.30",
"Property, Plant and Equipment, Net": "-11.9",
"Assets, Current": "-1.06",
"Intangible Assets": "15.5",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-27.4",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "-5.16",
"Liabilities": "-14.6",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "-25.5",
"Liabilities, Current": "-3.92",
"Liabilities, Noncurrent": "-5.10",
"Intangible Assets": "11.9",
"Assets": "-6.51",
"Property, Plant and Equipment, Net": "-12.1",
"Other Assets": "3.89",
"Assets, Current": "-2.43",
"Assets, Noncurrent": "-4.60",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-25.5",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "0.108",
"Liabilities": "3.08",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "-18.5",
"Other Liabilities": "-4.12",
"Liabilities, Current": "6.90",
"Assets, Current": "-4.17",
"Assets": "-13.9",
"Other Assets": "-0.938",
"Intangible Assets": "11.8",
"Property, Plant and Equipment, Net": "-14.5",
"Assets, Noncurrent": "-4.08",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-20.3",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "4.13",
"Liabilities": "4.93",
"Stockholders Equity": "-19.3",
"ECR before LimitedLiability": "-16.6",
"Other Liabilities": "-1.51",
"Liabilities, Noncurrent": "2.32",
"Other Assets": "0.313",
"Assets": "-15.8",
"Intangible Assets": "9.31",
"Assets, Noncurrent": "-5.75",
"Property, Plant and Equipment, Net": "-13.7",
"Assets, Current": "-5.32",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-18.4",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-6.32",
"Liabilities": "-1.28",
"Stockholders Equity": "-32.8",
"ECR before LimitedLiability": "-23.8",
"Liabilities, Noncurrent": "4.64",
"Other Liabilities": "0.204",
"Assets, Noncurrent": "-5.64",
"Assets": "-21.8",
"Intangible Assets": "5.12",
"Property, Plant and Equipment, Net": "-15.9",
"Other Assets": "0.880",
"Assets, Current": "-8.24",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-23.2",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-1.61",
"Liabilities": "-6.86",
"Stockholders Equity": "-37.3",
"ECR before LimitedLiability": "-26.2",
"Other Liabilities": "-1.53",
"Liabilities, Current": "-3.63",
"Property, Plant and Equipment, Net": "-15.9",
"Assets": "-22.0",
"Intangible Assets": "4.50",
"Assets, Noncurrent": "-5.54",
"Other Assets": "-1.89",
"Assets, Current": "-5.79",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-25.3",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-7.84",
"Liabilities": "-17.8",
"Stockholders Equity": "-32.9",
"ECR before LimitedLiability": "-28.6",
"Liabilities, Current": "-6.82",
"Other Liabilities": "-2.46",
"Assets, Noncurrent": "-5.77",
"Assets": "-14.9",
"Other Assets": "2.54",
"Property, Plant and Equipment, Net": "-13.6",
"Assets, Current": "-6.43",
"Intangible Assets": "9.81",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-27.8",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "6.15",
"Liabilities": "-6.56",
"Stockholders Equity": "-47.2",
"ECR before LimitedLiability": "-27.9",
"Other Liabilities": "1.93",
"Liabilities, Noncurrent": "-15.4",
"Assets, Noncurrent": "-13.7",
"Assets": "-27.5",
"Assets, Current": "-16.1",
"Other Assets": "2.50",
"Property, Plant and Equipment, Net": "-13.7",
"Intangible Assets": "11.4",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-26.6",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "1.90",
"Liabilities": "-8.74",
"Stockholders Equity": "-38.2",
"ECR before LimitedLiability": "-26.9",
"Other Liabilities": "0.414",
"Liabilities, Noncurrent": "-11.2",
"Other Assets": "2.10",
"Assets": "-21.4",
"Intangible Assets": "10.4",
"Assets, Noncurrent": "-10.6",
"Assets, Current": "-13.3",
"Property, Plant and Equipment, Net": "-10.5",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-25.8",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "-0.433",
"Liabilities": "-5.19",
"Stockholders Equity": "-29.4",
"ECR before LimitedLiability": "-19.0",
"Liabilities, Current": "-0.0277",
"Liabilities, Noncurrent": "-4.71",
"Assets, Noncurrent": "-6.40",
"Assets": "-17.0",
"Intangible Assets": "7.78",
"Assets, Current": "-10.6",
"Property, Plant and Equipment, Net": "-10.4",
"Other Assets": "2.59",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-19.7",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-3.34",
"Liabilities": "-5.03",
"Stockholders Equity": "-20.5",
"ECR before LimitedLiability": "-15.7",
"Other Liabilities": "-0.612",
"Liabilities, Current": "-1.04",
"Assets, Current": "-4.12",
"Assets": "-11.8",
"Intangible Assets": "7.18",
"Other Assets": "5.81",
"Property, Plant and Equipment, Net": "-9.36",
"Assets, Noncurrent": "-9.66",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-17.6",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-11.4",
"Liabilities": "2.65",
"Stockholders Equity": "-34.1",
"ECR before LimitedLiability": "-21.5",
"Liabilities, Current": "12.3",
"Other Liabilities": "0.845",
"Assets, Current": "-5.14",
"Assets": "-22.4",
"Property, Plant and Equipment, Net": "-9.65",
"Intangible Assets": "7.40",
"Other Assets": "-6.75",
"Assets, Noncurrent": "-11.8",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-22.2",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000079879_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "6,694,000",
"Assets, Noncurrent": "795,000",
"Cost of Revenues": "0",
"Intangible Assets": "3,785,000",
"Liabilities, Current": "3,702,000",
"Liabilities, Noncurrent": "5,414,000",
"Other Assets": "387,000",
"Other Compr. Net Income": "-506,000",
"Other Expenses": "10,646,000",
"Other Liabilities": "1,820,000",
"Other Net Income": "30,000",
"Other Revenues": "15,062,000",
"Property, Plant and Equipment, Net": "2,721,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "3,234,000"
},
"output_variables": {
"Liabilities": "10,936,000",
"Assets": "14,382,000",
"Expenses": "13,880,000",
"Revenues": "15,062,000",
"Stockholders Equity": "3,446,000",
"Net Income": "1,212,000",
"Comprehensive Net Income": "706,000",
"BaseVar": "757,052,939",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "95%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "7,214,000",
"Assets, Noncurrent": "542,000",
"Cost of Revenues": "0",
"Intangible Assets": "4,347,000",
"Liabilities, Current": "4,135,000",
"Liabilities, Noncurrent": "5,029,000",
"Other Assets": "884,000",
"Other Compr. Net Income": "284,000",
"Other Expenses": "10,416,000",
"Other Liabilities": "1,501,000",
"Other Net Income": "2,229,000",
"Other Revenues": "15,239,000",
"Property, Plant and Equipment, Net": "2,876,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "3,699,000"
},
"output_variables": {
"Liabilities": "10,665,000",
"Assets": "15,863,000",
"Expenses": "14,115,000",
"Revenues": "15,239,000",
"Stockholders Equity": "5,198,000",
"Net Income": "3,353,000",
"Comprehensive Net Income": "3,637,000",
"BaseVar": "562,695,034",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "104%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,850,000",
"Assets, Noncurrent": "481,000",
"Cost of Revenues": "0",
"Intangible Assets": "6,212,000",
"Liabilities, Current": "4,876,000",
"Liabilities, Noncurrent": "5,349,000",
"Other Assets": "948,000",
"Other Compr. Net Income": "-913,000",
"Other Expenses": "10,426,000",
"Other Liabilities": "2,093,000",
"Other Net Income": "723,000",
"Other Revenues": "15,620,000",
"Property, Plant and Equipment, Net": "3,092,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "3,758,000"
},
"output_variables": {
"Liabilities": "12,318,000",
"Assets": "17,583,000",
"Expenses": "14,184,000",
"Revenues": "15,620,000",
"Stockholders Equity": "5,265,000",
"Net Income": "2,159,000",
"Comprehensive Net Income": "1,246,000",
"BaseVar": "726,262,717",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "101%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,554,000",
"Assets, Noncurrent": "619,000",
"Cost of Revenues": "0",
"Intangible Assets": "5,847,000",
"Liabilities, Current": "4,656,000",
"Liabilities, Noncurrent": "5,618,000",
"Other Assets": "1,039,000",
"Other Compr. Net Income": "-724,249",
"Other Expenses": "10,398,000",
"Other Liabilities": "1,733,000",
"Other Net Income": "197,415",
"Other Revenues": "15,474,991",
"Property, Plant and Equipment, Net": "3,017,000",
"Revenues Y+1": "15,474,991",
"Revenues Y+2": "15,474,991",
"Revenues Y+3": "15,474,991",
"Revenues Y+4": "15,474,991",
"Revenues Y+5": "15,474,991",
"Selling, General and Administrative Expense": "3,678,831"
},
"output_variables": {
"Liabilities": "12,007,000",
"Assets": "17,076,000",
"Expenses": "14,076,831",
"Revenues": "15,474,991",
"Stockholders Equity": "5,069,000",
"Net Income": "1,595,575",
"Comprehensive Net Income": "871,326",
"BaseVar": "694,753,253",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "133%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "6,452,000",
"Assets, Noncurrent": "670,000",
"Cost of Revenues": "0",
"Intangible Assets": "5,555,000",
"Liabilities, Current": "4,240,000",
"Liabilities, Noncurrent": "5,468,000",
"Other Assets": "333,000",
"Other Compr. Net Income": "41,588",
"Other Expenses": "10,699,971",
"Other Liabilities": "1,148,000",
"Other Net Income": "258,616",
"Other Revenues": "14,926,776",
"Property, Plant and Equipment, Net": "2,759,000",
"Revenues Y+1": "14,926,776",
"Revenues Y+2": "14,926,776",
"Revenues Y+3": "14,926,776",
"Revenues Y+4": "14,926,776",
"Revenues Y+5": "14,926,776",
"Selling, General and Administrative Expense": "3,661,961"
},
"output_variables": {
"Liabilities": "10,856,000",
"Assets": "15,769,000",
"Expenses": "14,361,932",
"Revenues": "14,926,776",
"Stockholders Equity": "4,913,000",
"Net Income": "823,460",
"Comprehensive Net Income": "865,048",
"BaseVar": "607,467,360",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "136%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "6,477,000",
"Assets, Noncurrent": "677,000",
"Cost of Revenues": "0",
"Intangible Assets": "5,987,000",
"Liabilities, Current": "3,894,000",
"Liabilities, Noncurrent": "5,830,000",
"Other Assets": "573,000",
"Other Compr. Net Income": "289,374",
"Other Expenses": "9,963,515",
"Other Liabilities": "1,141,000",
"Other Net Income": "263,221",
"Other Revenues": "14,903,989",
"Property, Plant and Equipment, Net": "2,824,000",
"Revenues Y+1": "14,903,989",
"Revenues Y+2": "14,903,989",
"Revenues Y+3": "14,903,989",
"Revenues Y+4": "14,903,989",
"Revenues Y+5": "14,903,989",
"Selling, General and Administrative Expense": "3,569,778"
},
"output_variables": {
"Liabilities": "10,865,000",
"Assets": "16,538,000",
"Expenses": "13,533,293",
"Revenues": "14,903,989",
"Stockholders Equity": "5,673,000",
"Net Income": "1,633,917",
"Comprehensive Net Income": "1,923,290",
"BaseVar": "617,657,266",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "166%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,961,000",
"Assets, Noncurrent": "727,000",
"Cost of Revenues": "0",
"Intangible Assets": "6,042,000",
"Liabilities, Current": "4,802,000",
"Liabilities, Noncurrent": "5,852,000",
"Other Assets": "480,000",
"Other Compr. Net Income": "-48,017",
"Other Expenses": "10,594,105",
"Other Liabilities": "629,000",
"Other Net Income": "89,832",
"Other Revenues": "15,488,236",
"Property, Plant and Equipment, Net": "2,805,000",
"Revenues Y+1": "15,488,236",
"Revenues Y+2": "15,488,236",
"Revenues Y+3": "15,488,236",
"Revenues Y+4": "15,488,236",
"Revenues Y+5": "15,488,236",
"Selling, General and Administrative Expense": "3,573,007"
},
"output_variables": {
"Liabilities": "11,283,000",
"Assets": "16,015,000",
"Expenses": "14,167,112",
"Revenues": "15,488,236",
"Stockholders Equity": "4,732,000",
"Net Income": "1,410,956",
"Comprehensive Net Income": "1,362,939",
"BaseVar": "540,030,569",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "145%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,170,000",
"Assets, Noncurrent": "1,476,000",
"Cost of Revenues": "8,653,000",
"Intangible Assets": "6,601,000",
"Liabilities, Current": "4,827,000",
"Liabilities, Noncurrent": "6,817,000",
"Other Assets": "478,000",
"Other Compr. Net Income": "-94,409",
"Other Expenses": "2,205,701",
"Other Liabilities": "661,000",
"Other Net Income": "34,198",
"Other Revenues": "15,235,062",
"Property, Plant and Equipment, Net": "2,983,000",
"Revenues Y+1": "15,235,062",
"Revenues Y+2": "15,235,062",
"Revenues Y+3": "15,235,062",
"Revenues Y+4": "15,235,062",
"Revenues Y+5": "15,235,062",
"Selling, General and Administrative Expense": "3,604,074"
},
"output_variables": {
"Liabilities": "12,305,000",
"Assets": "17,708,000",
"Expenses": "14,462,775",
"Revenues": "15,235,062",
"Stockholders Equity": "5,403,000",
"Net Income": "806,485",
"Comprehensive Net Income": "712,076",
"BaseVar": "816,792,644",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "132%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "6,798,000",
"Assets, Noncurrent": "1,532,000",
"Cost of Revenues": "7,857,531",
"Intangible Assets": "7,453,000",
"Liabilities, Current": "5,266,000",
"Liabilities, Noncurrent": "7,742,000",
"Other Assets": "646,000",
"Other Compr. Net Income": "-218,648",
"Other Expenses": "1,689,564",
"Other Liabilities": "733,000",
"Other Net Income": "27,466",
"Other Revenues": "13,900,351",
"Property, Plant and Equipment, Net": "3,127,000",
"Revenues Y+1": "13,900,353",
"Revenues Y+2": "13,900,351",
"Revenues Y+3": "13,900,351",
"Revenues Y+4": "13,900,351",
"Revenues Y+5": "13,900,351",
"Selling, General and Administrative Expense": "3,388,620"
},
"output_variables": {
"Liabilities": "13,741,000",
"Assets": "19,556,000",
"Expenses": "12,935,715",
"Revenues": "13,900,351",
"Stockholders Equity": "5,815,000",
"Net Income": "992,101",
"Comprehensive Net Income": "773,453",
"BaseVar": "1,472,679,673",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "128%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "6,774,000",
"Assets, Noncurrent": "1,633,000",
"Cost of Revenues": "9,998,787",
"Intangible Assets": "9,031,000",
"Liabilities, Current": "5,412,000",
"Liabilities, Noncurrent": "8,856,000",
"Other Assets": "471,000",
"Other Compr. Net Income": "-194,288",
"Other Expenses": "1,498,746",
"Other Liabilities": "672,000",
"Other Net Income": "40,359",
"Other Revenues": "16,923,798",
"Property, Plant and Equipment, Net": "3,442,000",
"Revenues Y+1": "16,922,963",
"Revenues Y+2": "16,923,811",
"Revenues Y+3": "16,923,797",
"Revenues Y+4": "16,923,798",
"Revenues Y+5": "16,923,798",
"Selling, General and Administrative Expense": "3,777,642"
},
"output_variables": {
"Liabilities": "14,940,000",
"Assets": "21,351,000",
"Expenses": "15,275,174",
"Revenues": "16,923,798",
"Stockholders Equity": "6,411,000",
"Net Income": "1,688,982",
"Comprehensive Net Income": "1,494,694",
"BaseVar": "1,121,329,796",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "7,173,000",
"Assets, Noncurrent": "1,412,000",
"Cost of Revenues": "11,026,042",
"Intangible Assets": "8,492,000",
"Liabilities, Current": "5,222,000",
"Liabilities, Noncurrent": "8,337,000",
"Other Assets": "339,000",
"Other Compr. Net Income": "-108,203",
"Other Expenses": "1,763,707",
"Other Liabilities": "476,000",
"Other Net Income": "95,641",
"Other Revenues": "17,647,125",
"Property, Plant and Equipment, Net": "3,328,000",
"Revenues Y+1": "17,647,089",
"Revenues Y+2": "17,647,125",
"Revenues Y+3": "17,647,125",
"Revenues Y+4": "17,647,125",
"Revenues Y+5": "17,647,125",
"Selling, General and Administrative Expense": "3,841,768"
},
"output_variables": {
"Liabilities": "14,035,000",
"Assets": "20,744,000",
"Expenses": "16,631,517",
"Revenues": "17,647,125",
"Stockholders Equity": "6,709,000",
"Net Income": "1,111,248",
"Comprehensive Net Income": "1,003,046",
"BaseVar": "493,666,916",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "132%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "7,431,000",
"Assets, Noncurrent": "1,416,000",
"Cost of Revenues": "10,776,102",
"Intangible Assets": "8,624,000",
"Liabilities, Current": "5,562,000",
"Liabilities, Noncurrent": "7,612,000",
"Other Assets": "532,000",
"Other Compr. Net Income": "388,599",
"Other Expenses": "2,019,512",
"Other Liabilities": "450,000",
"Other Net Income": "70,439",
"Other Revenues": "18,242,724",
"Property, Plant and Equipment, Net": "3,644,000",
"Revenues Y+1": "18,242,706",
"Revenues Y+2": "18,242,724",
"Revenues Y+3": "18,242,724",
"Revenues Y+4": "18,242,724",
"Revenues Y+5": "18,242,724",
"Selling, General and Administrative Expense": "4,221,395"
},
"output_variables": {
"Liabilities": "13,624,000",
"Assets": "21,647,000",
"Expenses": "17,017,009",
"Revenues": "18,242,724",
"Stockholders Equity": "8,023,000",
"Net Income": "1,296,154",
"Comprehensive Net Income": "1,684,753",
"BaseVar": "461,898,812",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "147%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "6,557,000",
"Assets, Noncurrent": "1,166,000",
"Cost of Revenues": "9,376,209",
"Intangible Assets": "7,612,000",
"Liabilities, Current": "5,419,000",
"Liabilities, Noncurrent": "6,642,000",
"Other Assets": "634,000",
"Other Compr. Net Income": "-410,500",
"Other Expenses": "2,010,499",
"Other Liabilities": "410,000",
"Other Net Income": "-18,615",
"Other Revenues": "15,872,263",
"Property, Plant and Equipment, Net": "3,464,000",
"Revenues Y+1": "15,872,576",
"Revenues Y+2": "15,872,259",
"Revenues Y+3": "15,872,263",
"Revenues Y+4": "15,872,263",
"Revenues Y+5": "15,872,263",
"Selling, General and Administrative Expense": "3,415,339"
},
"output_variables": {
"Liabilities": "12,471,000",
"Assets": "19,433,000",
"Expenses": "14,802,047",
"Revenues": "15,872,263",
"Stockholders Equity": "6,962,000",
"Net Income": "1,051,601",
"Comprehensive Net Income": "641,101",
"BaseVar": "370,205,130",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "132%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "7,959,000",
"Assets, Noncurrent": "1,201,000",
"Cost of Revenues": "9,310,743",
"Intangible Assets": "8,120,000",
"Liabilities, Current": "5,357,000",
"Liabilities, Noncurrent": "8,252,000",
"Other Assets": "813,000",
"Other Compr. Net Income": "-75,904",
"Other Expenses": "1,689,685",
"Other Liabilities": "392,000",
"Other Net Income": "104,208",
"Other Revenues": "15,874,659",
"Property, Plant and Equipment, Net": "4,005,000",
"Revenues Y+1": "15,874,655",
"Revenues Y+2": "15,874,659",
"Revenues Y+3": "15,874,659",
"Revenues Y+4": "15,874,659",
"Revenues Y+5": "15,874,659",
"Selling, General and Administrative Expense": "3,437,521"
},
"output_variables": {
"Liabilities": "14,001,000",
"Assets": "22,098,000",
"Expenses": "14,437,949",
"Revenues": "15,874,659",
"Stockholders Equity": "8,097,000",
"Net Income": "1,540,918",
"Comprehensive Net Income": "1,465,013",
"BaseVar": "386,319,073",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": 1.0,
"valuation": {
"past_accumulated_profits": 6558570000.0,
"future_profits": 7905155302.131445,
"valuation_correction": 0.0,
"limited_liability_put_option": 11063896518.549372,
"fair_value": 25527621820.680817,
"market_value": 22934233158.87451
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000079879.svg",
"value": 1.0745617559222833,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000079879.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000079879.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000079879.svg"
},
{
"company_id": "0001200375",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001200375.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001200375.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001200375.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001200375_256x256.png",
"name": "Codexis INC",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001200375.svg",
"report_text": "The relative strengths and weaknesses of Codexis INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Codexis INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Codexis INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 105%, being 25% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001200375_2026_Codexis_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-5.29",
"Liabilities": "30.5",
"Stockholders Equity": "15.1",
"ECR before LimitedLiability": "22.8",
"Other Liabilities": "3.36",
"Liabilities, Noncurrent": "31.9",
"Property, Plant and Equipment, Net": "-3.80",
"Assets": "-1.97",
"Intangible Assets": "1.40",
"Other Assets": "2.50",
"Assets, Noncurrent": "-4.32",
"Assets, Current": "3.74",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "24.2",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0"
},
"2012": {
"Other Liabilities": "3.31",
"Liabilities": "51.7",
"Stockholders Equity": "25.2",
"ECR before LimitedLiability": "38.3",
"Liabilities, Noncurrent": "38.9",
"Liabilities, Current": "13.7",
"Property, Plant and Equipment, Net": "-4.28",
"Assets": "-3.18",
"Intangible Assets": "0.749",
"Other Assets": "1.32",
"Assets, Current": "4.21",
"Assets, Noncurrent": "-3.70",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "38.4",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "10.1",
"Liabilities": "41.4",
"Stockholders Equity": "24.1",
"ECR before LimitedLiability": "27.3",
"Liabilities, Noncurrent": "31.9",
"Other Liabilities": "1.99",
"Assets, Current": "6.83",
"Assets": "-1.78",
"Property, Plant and Equipment, Net": "-4.12",
"Assets, Noncurrent": "-4.39",
"Other Assets": "0.598",
"Intangible Assets": "1.70",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "28.5",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2015": {
"Other Liabilities": "7.31",
"Liabilities": "36.2",
"Stockholders Equity": "3.85",
"ECR before LimitedLiability": "16.2",
"Liabilities, Current": "-8.44",
"Liabilities, Noncurrent": "36.8",
"Intangible Assets": "-3.38",
"Assets": "-9.56",
"Property, Plant and Equipment, Net": "-12.1",
"Other Assets": "1.99",
"Assets, Current": "13.8",
"Assets, Noncurrent": "-4.56",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "16.3",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "47.5",
"Liabilities": "52.3",
"Stockholders Equity": "-22.3",
"ECR before LimitedLiability": "5.64",
"Other Liabilities": "-0.566",
"Liabilities, Current": "20.0",
"Assets, Current": "1.38",
"Assets": "-28.8",
"Other Assets": "1.27",
"Intangible Assets": "-10.1",
"Property, Plant and Equipment, Net": "-21.9",
"Assets, Noncurrent": "-7.50",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "3.77",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "-11.7",
"Liabilities": "37.1",
"Stockholders Equity": "-24.5",
"ECR before LimitedLiability": "-4.53",
"Other Liabilities": "3.73",
"Liabilities, Noncurrent": "42.8",
"Other Assets": "0.136",
"Assets": "-26.5",
"Intangible Assets": "-12.4",
"Assets, Noncurrent": "-8.86",
"Property, Plant and Equipment, Net": "-21.0",
"Assets, Current": "15.5",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-6.28",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-2.24",
"Liabilities": "38.9",
"Stockholders Equity": "5.61",
"ECR before LimitedLiability": "23.7",
"Liabilities, Noncurrent": "41.2",
"Other Liabilities": "-0.879",
"Assets, Noncurrent": "-3.79",
"Assets": "-8.52",
"Intangible Assets": "-7.68",
"Property, Plant and Equipment, Net": "-10.5",
"Other Assets": "0.399",
"Assets, Current": "24.9",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "24.3",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "8.79",
"Liabilities": "7.17",
"Stockholders Equity": "36.5",
"ECR before LimitedLiability": "26.7",
"Liabilities, Current": "-0.773",
"Other Liabilities": "-0.961",
"Assets, Noncurrent": "0.290",
"Assets": "15.5",
"Other Assets": "0.452",
"Property, Plant and Equipment, Net": "-4.86",
"Assets, Current": "41.9",
"Intangible Assets": "-3.66",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "27.5",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "7.80",
"Liabilities": "7.81",
"Stockholders Equity": "7.40",
"ECR before LimitedLiability": "13.5",
"Other Liabilities": "2.14",
"Liabilities, Noncurrent": "-2.16",
"Assets, Noncurrent": "-0.576",
"Assets": "0.978",
"Assets, Current": "16.1",
"Other Assets": "3.27",
"Property, Plant and Equipment, Net": "-6.07",
"Intangible Assets": "-6.06",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "14.8",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "1.05",
"Liabilities": "3.05",
"Stockholders Equity": "-3.93",
"ECR before LimitedLiability": "1.02",
"Other Liabilities": "-5.75",
"Liabilities, Noncurrent": "7.48",
"Other Assets": "5.44",
"Assets": "-3.44",
"Intangible Assets": "-8.44",
"Assets, Noncurrent": "-1.39",
"Assets, Current": "13.2",
"Property, Plant and Equipment, Net": "-7.31",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "2.12",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.40",
"Liabilities": "21.9",
"Stockholders Equity": "-6.74",
"ECR before LimitedLiability": "11.0",
"Liabilities, Current": "-2.24",
"Liabilities, Noncurrent": "22.6",
"Assets, Noncurrent": "-2.58",
"Assets": "-10.1",
"Intangible Assets": "-9.77",
"Assets, Current": "9.74",
"Property, Plant and Equipment, Net": "-8.63",
"Other Assets": "4.60",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "10.4",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-17.7",
"Liabilities": "-10.5",
"Stockholders Equity": "-2.11",
"ECR before LimitedLiability": "-6.13",
"Other Liabilities": "1.20",
"Liabilities, Current": "5.20",
"Assets, Current": "29.6",
"Assets": "4.34",
"Intangible Assets": "-10.7",
"Other Assets": "4.09",
"Property, Plant and Equipment, Net": "-8.79",
"Assets, Noncurrent": "1.55",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-8.03",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-27.4",
"Liabilities": "-7.63",
"Stockholders Equity": "-29.2",
"ECR before LimitedLiability": "-24.0",
"Liabilities, Current": "14.8",
"Other Liabilities": "2.07",
"Assets, Current": "21.9",
"Assets": "-16.4",
"Property, Plant and Equipment, Net": "-12.6",
"Intangible Assets": "-12.4",
"Other Assets": "-6.45",
"Assets, Noncurrent": "-1.43",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-24.7",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001200375_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "79,232",
"Assets, Noncurrent": "972",
"Cost of Revenues": "0",
"Intangible Assets": "19,683",
"Liabilities, Current": "28,292",
"Liabilities, Noncurrent": "0",
"Other Assets": "11,859",
"Other Compr. Net Income": "-373",
"Other Expenses": "42,697",
"Other Liabilities": "0",
"Other Net Income": "273",
"Other Revenues": "123,865",
"Property, Plant and Equipment, Net": "24,176",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "97,991"
},
"output_variables": {
"Liabilities": "28,292",
"Assets": "135,922",
"Expenses": "140,688",
"Revenues": "123,865",
"Stockholders Equity": "107,630",
"Net Income": "-16,550",
"Comprehensive Net Income": "-16,923",
"BaseVar": "6,779,051",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "159%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "59,769",
"Assets, Noncurrent": "2,237",
"Cost of Revenues": "0",
"Intangible Assets": "16,175",
"Liabilities, Current": "16,283",
"Liabilities, Noncurrent": "0",
"Other Assets": "5,134",
"Other Compr. Net Income": "0",
"Other Expenses": "31,243",
"Other Liabilities": "0",
"Other Net Income": "252",
"Other Revenues": "88,298",
"Property, Plant and Equipment, Net": "16,650",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "88,164"
},
"output_variables": {
"Liabilities": "16,283",
"Assets": "99,965",
"Expenses": "119,407",
"Revenues": "88,298",
"Stockholders Equity": "83,682",
"Net Income": "-30,857",
"Comprehensive Net Income": "-30,857",
"BaseVar": "6,103,386",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "166%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "35,781",
"Assets, Noncurrent": "306",
"Cost of Revenues": "0",
"Intangible Assets": "12,801",
"Liabilities, Current": "11,199",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,506",
"Other Compr. Net Income": "0",
"Other Expenses": "14,771",
"Other Liabilities": "0",
"Other Net Income": "60",
"Other Revenues": "31,922",
"Property, Plant and Equipment, Net": "8,446",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "58,514"
},
"output_variables": {
"Liabilities": "11,199",
"Assets": "58,840",
"Expenses": "73,285",
"Revenues": "31,922",
"Stockholders Equity": "47,641",
"Net Income": "-41,303",
"Comprehensive Net Income": "-41,303",
"BaseVar": "1,849,968",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "162%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "32,839",
"Assets, Noncurrent": "310",
"Cost of Revenues": "0",
"Intangible Assets": "6,053",
"Liabilities, Current": "14,841",
"Liabilities, Noncurrent": "0",
"Other Assets": "2,336",
"Other Compr. Net Income": "359",
"Other Expenses": "7,410",
"Other Liabilities": "0",
"Other Net Income": "20",
"Other Revenues": "40,735",
"Property, Plant and Equipment, Net": "3,109",
"Revenues Y+1": "40,605",
"Revenues Y+2": "40,751",
"Revenues Y+3": "40,733",
"Revenues Y+4": "40,735",
"Revenues Y+5": "40,735",
"Selling, General and Administrative Expense": "43,915"
},
"output_variables": {
"Liabilities": "14,841",
"Assets": "44,647",
"Expenses": "51,324",
"Revenues": "40,735",
"Stockholders Equity": "29,806",
"Net Income": "-10,570",
"Comprehensive Net Income": "-10,211",
"BaseVar": "2,093,089",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "169%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "27,227",
"Assets, Noncurrent": "259",
"Cost of Revenues": "0",
"Intangible Assets": "3,241",
"Liabilities, Current": "12,367",
"Liabilities, Noncurrent": "2,231",
"Other Assets": "2,766",
"Other Compr. Net Income": "544",
"Other Expenses": "9,382",
"Other Liabilities": "1,951",
"Other Net Income": "59",
"Other Revenues": "48,099",
"Property, Plant and Equipment, Net": "2,155",
"Revenues Y+1": "48,013",
"Revenues Y+2": "48,109",
"Revenues Y+3": "48,098",
"Revenues Y+4": "48,099",
"Revenues Y+5": "48,099",
"Selling, General and Administrative Expense": "47,348"
},
"output_variables": {
"Liabilities": "16,549",
"Assets": "35,648",
"Expenses": "56,730",
"Revenues": "48,099",
"Stockholders Equity": "19,099",
"Net Income": "-8,573",
"Comprehensive Net Income": "-8,028",
"BaseVar": "2,143,219",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "164%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "45,039",
"Assets, Noncurrent": "302",
"Cost of Revenues": "0",
"Intangible Assets": "3,241",
"Liabilities, Current": "24,952",
"Liabilities, Noncurrent": "2,165",
"Other Assets": "2,228",
"Other Compr. Net Income": "-453",
"Other Expenses": "13,940",
"Other Liabilities": "1,961",
"Other Net Income": "147",
"Other Revenues": "49,900",
"Property, Plant and Equipment, Net": "2,815",
"Revenues Y+1": "49,886",
"Revenues Y+2": "49,902",
"Revenues Y+3": "49,900",
"Revenues Y+4": "49,900",
"Revenues Y+5": "49,900",
"Selling, General and Administrative Expense": "58,005"
},
"output_variables": {
"Liabilities": "29,078",
"Assets": "53,625",
"Expenses": "71,945",
"Revenues": "49,900",
"Stockholders Equity": "24,547",
"Net Income": "-21,898",
"Comprehensive Net Income": "-22,350",
"BaseVar": "2,592,286",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "143%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "68,198",
"Assets, Noncurrent": "1,051",
"Cost of Revenues": "12,620",
"Intangible Assets": "3,241",
"Liabilities, Current": "18,113",
"Liabilities, Noncurrent": "1,416",
"Other Assets": "2,034",
"Other Compr. Net Income": "-142",
"Other Expenses": "2,007",
"Other Liabilities": "3,448",
"Other Net Income": "427",
"Other Revenues": "59,496",
"Property, Plant and Equipment, Net": "4,759",
"Revenues Y+1": "59,369",
"Revenues Y+2": "59,511",
"Revenues Y+3": "59,495",
"Revenues Y+4": "59,497",
"Revenues Y+5": "59,496",
"Selling, General and Administrative Expense": "59,234"
},
"output_variables": {
"Liabilities": "22,977",
"Assets": "79,283",
"Expenses": "73,861",
"Revenues": "59,496",
"Stockholders Equity": "56,306",
"Net Income": "-13,938",
"Comprehensive Net Income": "-14,080",
"BaseVar": "2,417,305",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "170%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "184,423",
"Assets, Noncurrent": "21,676",
"Cost of Revenues": "13,742",
"Intangible Assets": "3,241",
"Liabilities, Current": "24,981",
"Liabilities, Noncurrent": "23,595",
"Other Assets": "2,631",
"Other Compr. Net Income": "0",
"Other Expenses": "290",
"Other Liabilities": "2,967",
"Other Net Income": "232",
"Other Revenues": "68,182",
"Property, Plant and Equipment, Net": "9,675",
"Revenues Y+1": "68,081",
"Revenues Y+2": "68,193",
"Revenues Y+3": "68,180",
"Revenues Y+4": "68,182",
"Revenues Y+5": "68,182",
"Selling, General and Administrative Expense": "78,058"
},
"output_variables": {
"Liabilities": "51,543",
"Assets": "221,646",
"Expenses": "92,090",
"Revenues": "68,182",
"Stockholders Equity": "170,103",
"Net Income": "-23,677",
"Comprehensive Net Income": "-23,677",
"BaseVar": "8,765,836",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "166%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "161,888",
"Assets, Noncurrent": "44,371",
"Cost of Revenues": "22,742",
"Intangible Assets": "3,241",
"Liabilities, Current": "33,371",
"Liabilities, Noncurrent": "44,872",
"Other Assets": "15,538",
"Other Compr. Net Income": "0",
"Other Expenses": "209",
"Other Liabilities": "3,749",
"Other Net Income": "786",
"Other Revenues": "101,515",
"Property, Plant and Equipment, Net": "21,345",
"Revenues Y+1": "101,191",
"Revenues Y+2": "101,547",
"Revenues Y+3": "101,511",
"Revenues Y+4": "101,515",
"Revenues Y+5": "101,515",
"Selling, General and Administrative Expense": "104,866"
},
"output_variables": {
"Liabilities": "81,992",
"Assets": "246,383",
"Expenses": "127,816",
"Revenues": "101,515",
"Stockholders Equity": "164,391",
"Net Income": "-25,515",
"Comprehensive Net Income": "-25,515",
"BaseVar": "7,991,295",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "155%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "162,894",
"Assets, Noncurrent": "39,613",
"Cost of Revenues": "61,316",
"Intangible Assets": "3,241",
"Liabilities, Current": "49,066",
"Liabilities, Noncurrent": "39,649",
"Other Assets": "22,031",
"Other Compr. Net Income": "0",
"Other Expenses": "3,018",
"Other Liabilities": "16,881",
"Other Net Income": "1,569",
"Other Revenues": "137,370",
"Property, Plant and Equipment, Net": "22,614",
"Revenues Y+1": "137,325",
"Revenues Y+2": "137,372",
"Revenues Y+3": "137,370",
"Revenues Y+4": "137,370",
"Revenues Y+5": "137,370",
"Selling, General and Administrative Expense": "133,531"
},
"output_variables": {
"Liabilities": "105,596",
"Assets": "250,393",
"Expenses": "197,866",
"Revenues": "137,370",
"Stockholders Equity": "144,797",
"Net Income": "-58,927",
"Comprehensive Net Income": "-58,927",
"BaseVar": "4,830,000",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "146%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "93,466",
"Assets, Noncurrent": "14,383",
"Cost of Revenues": "21,908",
"Intangible Assets": "2,463",
"Liabilities, Current": "35,830",
"Liabilities, Noncurrent": "13,476",
"Other Assets": "10,762",
"Other Compr. Net Income": "0",
"Other Expenses": "12,145",
"Other Liabilities": "640",
"Other Net Income": "-9,104",
"Other Revenues": "78,457",
"Property, Plant and Equipment, Net": "15,487",
"Revenues Y+1": "79,606",
"Revenues Y+2": "78,298",
"Revenues Y+3": "78,479",
"Revenues Y+4": "78,454",
"Revenues Y+5": "78,457",
"Selling, General and Administrative Expense": "112,147"
},
"output_variables": {
"Liabilities": "49,946",
"Assets": "136,561",
"Expenses": "146,201",
"Revenues": "78,457",
"Stockholders Equity": "86,615",
"Net Income": "-76,847",
"Comprehensive Net Income": "-76,847",
"BaseVar": "3,000,742",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "153%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "98,772",
"Assets, Noncurrent": "29,719",
"Cost of Revenues": "15,469",
"Intangible Assets": "2,463",
"Liabilities, Current": "23,648",
"Liabilities, Noncurrent": "58,336",
"Other Assets": "3,860",
"Other Compr. Net Income": "38",
"Other Expenses": "2,213",
"Other Liabilities": "100",
"Other Net Income": "-6,890",
"Other Revenues": "60,212",
"Property, Plant and Equipment, Net": "14,197",
"Revenues Y+1": "60,288",
"Revenues Y+2": "60,206",
"Revenues Y+3": "60,213",
"Revenues Y+4": "60,212",
"Revenues Y+5": "60,212",
"Selling, General and Administrative Expense": "101,239"
},
"output_variables": {
"Liabilities": "82,084",
"Assets": "149,011",
"Expenses": "118,920",
"Revenues": "60,212",
"Stockholders Equity": "66,927",
"Net Income": "-65,598",
"Comprehensive Net Income": "-65,560",
"BaseVar": "2,234,683",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "127%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "96,816",
"Assets, Noncurrent": "31,384",
"Cost of Revenues": "11,049",
"Intangible Assets": "2,463",
"Liabilities, Current": "25,317",
"Liabilities, Noncurrent": "71,591",
"Other Assets": "4,110",
"Other Compr. Net Income": "-18",
"Other Expenses": "2,946",
"Other Liabilities": "360",
"Other Net Income": "-2,487",
"Other Revenues": "69,463",
"Property, Plant and Equipment, Net": "13,024",
"Revenues Y+1": "69,379",
"Revenues Y+2": "69,471",
"Revenues Y+3": "69,462",
"Revenues Y+4": "69,463",
"Revenues Y+5": "69,463",
"Selling, General and Administrative Expense": "99,345"
},
"output_variables": {
"Liabilities": "97,268",
"Assets": "147,797",
"Expenses": "113,340",
"Revenues": "69,463",
"Stockholders Equity": "50,529",
"Net Income": "-46,364",
"Comprehensive Net Income": "-46,382",
"BaseVar": "2,360,557",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "117%"
}
}
},
"top_rated": false,
"trend": -7.0,
"valuation": {
"past_accumulated_profits": 40928490.0,
"future_profits": 18114562.26606544,
"valuation_correction": -0.0,
"limited_liability_put_option": 84638507.34146076,
"fair_value": 143681559.6075262,
"market_value": 148131986.82789934
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001200375.svg",
"value": 1.049470649189842,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001200375.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001200375.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001200375.svg"
},
{
"company_id": "0001616862",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001616862.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001616862.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001616862.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001616862_256x256.png",
"name": "Axalta Coating Systems Ltd",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001616862.svg",
"report_text": "The relative strengths and weaknesses of Axalta Coating Systems 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 Axalta Coating Systems Ltd compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Axalta Coating Systems Ltd is the variable Stockholders Equity, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 102%, being 27% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001616862_2026_Axalta_Coating_Systems_Ltd.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities, Noncurrent": "-35.7",
"Liabilities": "-25.1",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "-27.8",
"Other Liabilities": "-0.326",
"Liabilities, Current": "8.76",
"Assets, Current": "-1.84",
"Assets": "5.66",
"Other Assets": "-1.88",
"Intangible Assets": "18.0",
"Property, Plant and Equipment, Net": "-6.48",
"Assets, Noncurrent": "0.862",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-29.6",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "4.33",
"Liabilities": "-27.3",
"Stockholders Equity": "-18.2",
"ECR before LimitedLiability": "-29.9",
"Other Liabilities": "1.65",
"Liabilities, Noncurrent": "-34.7",
"Other Assets": "-1.61",
"Assets": "3.02",
"Intangible Assets": "17.9",
"Assets, Noncurrent": "-2.61",
"Property, Plant and Equipment, Net": "-7.19",
"Assets, Current": "-1.13",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-31.7",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "2.07",
"Liabilities": "-28.6",
"Stockholders Equity": "-27.0",
"ECR before LimitedLiability": "-33.2",
"Liabilities, Noncurrent": "-32.3",
"Other Liabilities": "0.924",
"Assets, Noncurrent": "-1.92",
"Assets": "-4.63",
"Intangible Assets": "12.9",
"Property, Plant and Equipment, Net": "-9.85",
"Other Assets": "-0.961",
"Assets, Current": "-2.39",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-32.6",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-34.3",
"Liabilities": "-31.1",
"Stockholders Equity": "-31.9",
"ECR before LimitedLiability": "-35.6",
"Other Liabilities": "0.0233",
"Liabilities, Current": "2.54",
"Property, Plant and Equipment, Net": "-11.3",
"Assets": "-7.77",
"Intangible Assets": "9.14",
"Assets, Noncurrent": "-3.28",
"Other Assets": "-3.07",
"Assets, Current": "2.59",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-34.7",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-39.5",
"Liabilities": "-41.9",
"Stockholders Equity": "-26.2",
"ECR before LimitedLiability": "-37.3",
"Liabilities, Current": "-2.80",
"Other Liabilities": "0.879",
"Assets, Noncurrent": "-3.04",
"Assets": "4.41",
"Other Assets": "0.149",
"Property, Plant and Equipment, Net": "-8.54",
"Assets, Current": "5.70",
"Intangible Assets": "12.6",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-36.5",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "3.56",
"Liabilities": "-29.9",
"Stockholders Equity": "-39.0",
"ECR before LimitedLiability": "-36.2",
"Other Liabilities": "3.68",
"Liabilities, Noncurrent": "-39.1",
"Assets, Noncurrent": "-10.6",
"Assets": "-14.3",
"Assets, Current": "-7.67",
"Other Assets": "0.758",
"Property, Plant and Equipment, Net": "-9.58",
"Intangible Assets": "15.4",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-34.9",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "0.465",
"Liabilities": "-30.7",
"Stockholders Equity": "-35.7",
"ECR before LimitedLiability": "-37.6",
"Other Liabilities": "2.07",
"Liabilities, Noncurrent": "-33.9",
"Other Assets": "0.849",
"Assets": "-11.3",
"Intangible Assets": "11.8",
"Assets, Noncurrent": "-8.31",
"Assets, Current": "-6.58",
"Property, Plant and Equipment, Net": "-7.42",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-36.5",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.33",
"Liabilities": "-27.4",
"Stockholders Equity": "-30.2",
"ECR before LimitedLiability": "-31.6",
"Liabilities, Current": "-0.0444",
"Liabilities, Noncurrent": "-28.9",
"Assets, Noncurrent": "-5.03",
"Assets": "-8.47",
"Intangible Assets": "10.2",
"Assets, Current": "-4.27",
"Property, Plant and Equipment, Net": "-8.71",
"Other Assets": "0.861",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-32.2",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-26.2",
"Liabilities": "-21.2",
"Stockholders Equity": "-21.7",
"ECR before LimitedLiability": "-24.5",
"Other Liabilities": "1.29",
"Liabilities, Current": "2.90",
"Assets, Current": "1.33",
"Assets": "-4.71",
"Intangible Assets": "9.91",
"Other Assets": "3.23",
"Property, Plant and Equipment, Net": "-8.74",
"Assets, Noncurrent": "-7.96",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-26.4",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-25.1",
"Liabilities": "-6.90",
"Stockholders Equity": "-34.0",
"ECR before LimitedLiability": "-26.7",
"Liabilities, Current": "13.3",
"Other Liabilities": "2.40",
"Assets, Current": "-2.98",
"Assets": "-19.9",
"Property, Plant and Equipment, Net": "-9.46",
"Intangible Assets": "10.7",
"Other Assets": "-8.61",
"Assets, Noncurrent": "-10.6",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-27.4",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001616862_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "1,920,000",
"Assets, Noncurrent": "527,800",
"Cost of Revenues": "0",
"Intangible Assets": "2,091,300",
"Liabilities, Current": "919,700",
"Liabilities, Noncurrent": "3,517,300",
"Other Assets": "0",
"Other Compr. Net Income": "-86,900",
"Other Expenses": "2,886,900",
"Other Liabilities": "160,200",
"Other Net Income": "-142,700",
"Other Revenues": "4,097,400",
"Property, Plant and Equipment, Net": "1,315,700",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "1,020,200"
},
"output_variables": {
"Liabilities": "4,597,200",
"Assets": "5,854,800",
"Expenses": "3,907,100",
"Revenues": "4,097,400",
"Stockholders Equity": "1,257,600",
"Net Income": "47,600",
"Comprehensive Net Income": "-39,300",
"BaseVar": "170,569,373",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "93%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,315,600",
"Assets, Noncurrent": "428,600",
"Cost of Revenues": "0",
"Intangible Assets": "2,699,400",
"Liabilities, Current": "1,082,200",
"Liabilities, Noncurrent": "4,189,300",
"Other Assets": "0",
"Other Compr. Net Income": "98,400",
"Other Expenses": "3,240,600",
"Other Liabilities": "152,900",
"Other Net Income": "-25,700",
"Other Revenues": "4,377,000",
"Property, Plant and Equipment, Net": "1,388,600",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "1,063,000"
},
"output_variables": {
"Liabilities": "5,424,400",
"Assets": "6,832,200",
"Expenses": "4,303,600",
"Revenues": "4,377,000",
"Stockholders Equity": "1,407,800",
"Net Income": "47,700",
"Comprehensive Net Income": "146,100",
"BaseVar": "189,559,550",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "92%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,309,600",
"Assets, Noncurrent": "489,100",
"Cost of Revenues": "3,106,300",
"Intangible Assets": "2,578,800",
"Liabilities, Current": "1,040,600",
"Liabilities, Noncurrent": "4,183,800",
"Other Assets": "0",
"Other Compr. Net Income": "-100,500",
"Other Expenses": "329,200",
"Other Liabilities": "140,800",
"Other Net Income": "-15,000",
"Other Revenues": "4,696,000",
"Property, Plant and Equipment, Net": "1,298,200",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "1,032,200"
},
"output_variables": {
"Liabilities": "5,365,200",
"Assets": "6,675,700",
"Expenses": "4,467,700",
"Revenues": "4,696,000",
"Stockholders Equity": "1,310,500",
"Net Income": "213,300",
"Comprehensive Net Income": "112,800",
"BaseVar": "169,963,913",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "91%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,573,400",
"Assets, Noncurrent": "588,800",
"Cost of Revenues": "2,928,673",
"Intangible Assets": "2,432,800",
"Liabilities, Current": "1,072,900",
"Liabilities, Noncurrent": "4,220,000",
"Other Assets": "0",
"Other Compr. Net Income": "-82,557",
"Other Expenses": "422,240",
"Other Liabilities": "115,500",
"Other Net Income": "-1,689",
"Other Revenues": "4,466,414",
"Property, Plant and Equipment, Net": "1,223,000",
"Revenues Y+1": "4,467,500",
"Revenues Y+2": "4,466,489",
"Revenues Y+3": "4,466,420",
"Revenues Y+4": "4,466,415",
"Revenues Y+5": "4,466,414",
"Selling, General and Administrative Expense": "885,752"
},
"output_variables": {
"Liabilities": "5,408,400",
"Assets": "6,818,000",
"Expenses": "4,236,665",
"Revenues": "4,466,414",
"Stockholders Equity": "1,409,600",
"Net Income": "228,061",
"Comprehensive Net Income": "145,504",
"BaseVar": "242,331,615",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "114%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,925,900",
"Assets, Noncurrent": "593,100",
"Cost of Revenues": "2,480,421",
"Intangible Assets": "2,443,700",
"Liabilities, Current": "1,294,900",
"Liabilities, Noncurrent": "4,382,500",
"Other Assets": "0",
"Other Compr. Net Income": "-46,150",
"Other Expenses": "374,933",
"Other Liabilities": "0",
"Other Net Income": "-21,197",
"Other Revenues": "3,674,671",
"Property, Plant and Equipment, Net": "1,194,500",
"Revenues Y+1": "3,679,575",
"Revenues Y+2": "3,675,053",
"Revenues Y+3": "3,674,700",
"Revenues Y+4": "3,674,673",
"Revenues Y+5": "3,674,671",
"Selling, General and Administrative Expense": "740,713"
},
"output_variables": {
"Liabilities": "5,677,400",
"Assets": "7,157,200",
"Expenses": "3,596,067",
"Revenues": "3,674,671",
"Stockholders Equity": "1,479,800",
"Net Income": "57,407",
"Comprehensive Net Income": "11,257",
"BaseVar": "400,937,960",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "110%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,575,600",
"Assets, Noncurrent": "584,500",
"Cost of Revenues": "2,950,371",
"Intangible Assets": "2,870,900",
"Liabilities, Current": "1,509,600",
"Liabilities, Noncurrent": "4,168,900",
"Other Assets": "0",
"Other Compr. Net Income": "-8,762",
"Other Expenses": "375,673",
"Other Liabilities": "0",
"Other Net Income": "-3,204",
"Other Revenues": "4,449,450",
"Property, Plant and Equipment, Net": "1,186,200",
"Revenues Y+1": "4,447,897",
"Revenues Y+2": "4,449,377",
"Revenues Y+3": "4,449,446",
"Revenues Y+4": "4,449,450",
"Revenues Y+5": "4,449,450",
"Selling, General and Administrative Expense": "804,048"
},
"output_variables": {
"Liabilities": "5,678,500",
"Assets": "7,217,200",
"Expenses": "4,130,092",
"Revenues": "4,449,450",
"Stockholders Equity": "1,538,700",
"Net Income": "316,154",
"Comprehensive Net Income": "307,392",
"BaseVar": "298,675,993",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "118%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,692,700",
"Assets, Noncurrent": "566,000",
"Cost of Revenues": "3,443,676",
"Intangible Assets": "2,610,300",
"Liabilities, Current": "1,546,800",
"Liabilities, Noncurrent": "4,012,900",
"Other Assets": "0",
"Other Compr. Net Income": "-22,483",
"Other Expenses": "330,963",
"Other Liabilities": "0",
"Other Net Income": "-31,594",
"Other Revenues": "4,915,954",
"Property, Plant and Equipment, Net": "1,190,200",
"Revenues Y+1": "4,913,962",
"Revenues Y+2": "4,915,828",
"Revenues Y+3": "4,915,946",
"Revenues Y+4": "4,915,953",
"Revenues Y+5": "4,915,954",
"Selling, General and Administrative Expense": "841,053"
},
"output_variables": {
"Liabilities": "5,559,700",
"Assets": "7,059,200",
"Expenses": "4,615,691",
"Revenues": "4,915,954",
"Stockholders Equity": "1,499,500",
"Net Income": "268,668",
"Comprehensive Net Income": "246,185",
"BaseVar": "138,708,931",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "116%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,821,300",
"Assets, Noncurrent": "525,900",
"Cost of Revenues": "3,561,534",
"Intangible Assets": "2,720,600",
"Liabilities, Current": "1,589,800",
"Liabilities, Noncurrent": "3,909,500",
"Other Assets": "0",
"Other Compr. Net Income": "-16,218",
"Other Expenses": "414,936",
"Other Liabilities": "0",
"Other Net Income": "-33,665",
"Other Revenues": "5,206,682",
"Property, Plant and Equipment, Net": "1,204,300",
"Revenues Y+1": "5,205,100",
"Revenues Y+2": "5,206,571",
"Revenues Y+3": "5,206,674",
"Revenues Y+4": "5,206,682",
"Revenues Y+5": "5,206,682",
"Selling, General and Administrative Expense": "918,814"
},
"output_variables": {
"Liabilities": "5,499,300",
"Assets": "7,272,100",
"Expenses": "4,895,284",
"Revenues": "5,206,682",
"Stockholders Equity": "1,772,800",
"Net Income": "277,733",
"Comprehensive Net Income": "261,515",
"BaseVar": "132,652,481",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "119%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "2,723,000",
"Assets, Noncurrent": "556,000",
"Cost of Revenues": "3,481,627",
"Intangible Assets": "2,789,000",
"Liabilities, Current": "1,505,000",
"Liabilities, Noncurrent": "3,788,000",
"Other Assets": "0",
"Other Compr. Net Income": "-41,768",
"Other Expenses": "402,245",
"Other Liabilities": "0",
"Other Net Income": "-58,526",
"Other Revenues": "5,283,048",
"Property, Plant and Equipment, Net": "1,181,000",
"Revenues Y+1": "5,282,546",
"Revenues Y+2": "5,283,012",
"Revenues Y+3": "5,283,045",
"Revenues Y+4": "5,283,048",
"Revenues Y+5": "5,283,048",
"Selling, General and Administrative Expense": "921,433"
},
"output_variables": {
"Liabilities": "5,293,000",
"Assets": "7,249,000",
"Expenses": "4,805,305",
"Revenues": "5,283,048",
"Stockholders Equity": "1,956,000",
"Net Income": "419,216",
"Comprehensive Net Income": "377,448",
"BaseVar": "122,314,824",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "125%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "2,815,000",
"Assets, Noncurrent": "543,000",
"Cost of Revenues": "3,359,972",
"Intangible Assets": "2,942,000",
"Liabilities, Current": "1,540,000",
"Liabilities, Noncurrent": "3,666,000",
"Other Assets": "0",
"Other Compr. Net Income": "-137,200",
"Other Expenses": "440,334",
"Other Liabilities": "0",
"Other Net Income": "-72,813",
"Other Revenues": "5,104,959",
"Property, Plant and Equipment, Net": "1,299,000",
"Revenues Y+1": "5,105,807",
"Revenues Y+2": "5,105,019",
"Revenues Y+3": "5,104,963",
"Revenues Y+4": "5,104,959",
"Revenues Y+5": "5,104,959",
"Selling, General and Administrative Expense": "873,189"
},
"output_variables": {
"Liabilities": "5,206,000",
"Assets": "7,599,000",
"Expenses": "4,673,494",
"Revenues": "5,104,959",
"Stockholders Equity": "2,393,000",
"Net Income": "358,652",
"Comprehensive Net Income": "221,452",
"BaseVar": "127,036,146",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "124%"
}
}
},
"top_rated": false,
"trend": 1.0,
"valuation": {
"past_accumulated_profits": 1938330000.0000002,
"future_profits": 1674809442.0532894,
"valuation_correction": 0.0,
"limited_liability_put_option": 4312688446.706028,
"fair_value": 7925827888.759317,
"market_value": 6887687355.896873
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001616862.svg",
"value": 1.0223584091905833,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001616862.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001616862.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001616862.svg"
},
{
"company_id": "0001530804",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001530804.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001530804.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001530804.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001530804_256x256.png",
"name": "Tronox Holdings plc",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001530804.svg",
"report_text": "The relative strengths and weaknesses of Tronox Holdings plc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tronox Holdings plc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 9.6% points.The greatest weakness of Tronox Holdings plc is the variable Liabilities, Noncurrent, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 94%, being 35% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001530804_2026_Tronox_Holdings_plc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Noncurrent": "-47.0",
"Liabilities": "-50.3",
"Stockholders Equity": "8.89",
"ECR before LimitedLiability": "-23.6",
"Other Liabilities": "-3.77",
"Liabilities, Current": "1.32",
"Other Assets": "17.6",
"Assets": "33.4",
"Assets, Noncurrent": "-2.40",
"Property, Plant and Equipment, Net": "5.07",
"Assets, Current": "24.4",
"Intangible Assets": "-1.28",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-22.0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "-1.51",
"Liabilities": "-52.6",
"Stockholders Equity": "-6.22",
"ECR before LimitedLiability": "-33.0",
"Liabilities, Current": "1.79",
"Liabilities, Noncurrent": "-53.0",
"Intangible Assets": "-3.90",
"Assets": "20.0",
"Property, Plant and Equipment, Net": "13.0",
"Other Assets": "19.3",
"Assets, Current": "2.03",
"Assets, Noncurrent": "-3.15",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-33.0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "-49.9",
"Liabilities": "-46.5",
"Stockholders Equity": "-1.04",
"ECR before LimitedLiability": "-25.9",
"Other Liabilities": "-2.89",
"Liabilities, Current": "5.19",
"Assets, Current": "2.11",
"Assets": "21.5",
"Other Assets": "20.7",
"Intangible Assets": "-3.47",
"Property, Plant and Equipment, Net": "13.8",
"Assets, Noncurrent": "-3.17",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-27.8",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "4.95",
"Liabilities": "-51.6",
"Stockholders Equity": "-4.69",
"ECR before LimitedLiability": "-29.7",
"Other Liabilities": "-2.51",
"Liabilities, Noncurrent": "-55.3",
"Other Assets": "14.2",
"Assets": "19.3",
"Intangible Assets": "-4.66",
"Assets, Noncurrent": "-3.93",
"Property, Plant and Equipment, Net": "3.08",
"Assets, Current": "18.5",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-31.4",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "4.02",
"Liabilities": "-54.0",
"Stockholders Equity": "-11.9",
"ECR before LimitedLiability": "-34.2",
"Liabilities, Noncurrent": "-55.9",
"Other Liabilities": "-2.84",
"Assets, Noncurrent": "-3.08",
"Assets": "16.7",
"Intangible Assets": "-7.18",
"Property, Plant and Equipment, Net": "0.525",
"Other Assets": "14.6",
"Assets, Current": "16.4",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-33.6",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-39.9",
"Liabilities": "-45.3",
"Stockholders Equity": "-25.6",
"ECR before LimitedLiability": "-38.6",
"Other Liabilities": "-2.33",
"Liabilities, Current": "-1.71",
"Property, Plant and Equipment, Net": "3.86",
"Assets": "8.07",
"Intangible Assets": "-10.5",
"Assets, Noncurrent": "-4.11",
"Other Assets": "12.4",
"Assets, Current": "9.53",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-37.7",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-41.0",
"Liabilities": "-50.8",
"Stockholders Equity": "-7.21",
"ECR before LimitedLiability": "-29.8",
"Liabilities, Current": "-4.54",
"Other Liabilities": "-2.72",
"Assets, Noncurrent": "-3.17",
"Assets": "25.5",
"Other Assets": "24.7",
"Property, Plant and Equipment, Net": "4.88",
"Assets, Current": "12.3",
"Intangible Assets": "-6.45",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-29.0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "7.67",
"Liabilities": "-19.0",
"Stockholders Equity": "-28.9",
"ECR before LimitedLiability": "-23.8",
"Other Liabilities": "0.475",
"Liabilities, Noncurrent": "-28.7",
"Assets, Noncurrent": "-11.1",
"Assets": "-11.4",
"Assets, Current": "-7.08",
"Other Assets": "26.0",
"Property, Plant and Equipment, Net": "-1.01",
"Intangible Assets": "-10.2",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-22.5",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "1.07",
"Liabilities": "-28.4",
"Stockholders Equity": "-11.1",
"ECR before LimitedLiability": "-21.0",
"Other Liabilities": "-1.61",
"Liabilities, Noncurrent": "-27.7",
"Other Assets": "27.0",
"Assets": "7.99",
"Intangible Assets": "-7.64",
"Assets, Noncurrent": "-6.06",
"Assets, Current": "-3.11",
"Property, Plant and Equipment, Net": "5.51",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-19.9",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "-2.59",
"Liabilities": "-35.8",
"Stockholders Equity": "-11.4",
"ECR before LimitedLiability": "-23.9",
"Liabilities, Current": "1.14",
"Liabilities, Noncurrent": "-34.1",
"Assets, Noncurrent": "-3.21",
"Assets": "14.1",
"Intangible Assets": "-8.51",
"Assets, Current": "1.44",
"Property, Plant and Equipment, Net": "5.93",
"Other Assets": "22.6",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-24.5",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-31.6",
"Liabilities": "-34.1",
"Stockholders Equity": "-9.05",
"ECR before LimitedLiability": "-21.9",
"Other Liabilities": "-2.49",
"Liabilities, Current": "0.425",
"Assets, Current": "6.69",
"Assets": "16.3",
"Intangible Assets": "-9.44",
"Other Assets": "23.8",
"Property, Plant and Equipment, Net": "7.10",
"Assets, Noncurrent": "-6.75",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-23.8",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-37.1",
"Liabilities": "-28.6",
"Stockholders Equity": "-28.6",
"ECR before LimitedLiability": "-34.7",
"Liabilities, Current": "8.38",
"Other Liabilities": "-1.78",
"Assets, Current": "2.49",
"Assets": "-6.39",
"Property, Plant and Equipment, Net": "4.81",
"Intangible Assets": "-10.4",
"Other Assets": "9.59",
"Assets, Noncurrent": "-9.76",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-35.3",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001530804_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "2,381,000",
"Assets, Noncurrent": "61,000",
"Cost of Revenues": "0",
"Intangible Assets": "272,000",
"Liabilities, Current": "366,000",
"Liabilities, Noncurrent": "2,622,000",
"Other Assets": "1,124,000",
"Other Compr. Net Income": "-122,000",
"Other Expenses": "1,946,000",
"Other Liabilities": "289,000",
"Other Net Income": "-16,000",
"Other Revenues": "1,737,000",
"Property, Plant and Equipment, Net": "1,227,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "192,000"
},
"output_variables": {
"Liabilities": "3,277,000",
"Assets": "5,065,000",
"Expenses": "2,138,000",
"Revenues": "1,737,000",
"Stockholders Equity": "1,788,000",
"Net Income": "-417,000",
"Comprehensive Net Income": "-539,000",
"BaseVar": "94,962,855",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "106%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,301,000",
"Assets, Noncurrent": "68,000",
"Cost of Revenues": "0",
"Intangible Assets": "244,000",
"Liabilities, Current": "548,000",
"Liabilities, Noncurrent": "3,194,000",
"Other Assets": "1,616,000",
"Other Compr. Net Income": "-211,000",
"Other Expenses": "2,230,000",
"Other Liabilities": "220,000",
"Other Net Income": "28,000",
"Other Revenues": "2,112,000",
"Property, Plant and Equipment, Net": "1,843,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "217,000"
},
"output_variables": {
"Liabilities": "3,962,000",
"Assets": "5,072,000",
"Expenses": "2,447,000",
"Revenues": "2,112,000",
"Stockholders Equity": "1,110,000",
"Net Income": "-307,000",
"Comprehensive Net Income": "-518,000",
"BaseVar": "111,615,214",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "93%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,253,000",
"Assets, Noncurrent": "22,000",
"Cost of Revenues": "0",
"Intangible Assets": "223,000",
"Liabilities, Current": "522,000",
"Liabilities, Noncurrent": "3,042,000",
"Other Assets": "1,621,000",
"Other Compr. Net Income": "100,000",
"Other Expenses": "1,916,000",
"Other Liabilities": "225,000",
"Other Net Income": "-25,000",
"Other Revenues": "2,093,000",
"Property, Plant and Equipment, Net": "1,831,000",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "210,000"
},
"output_variables": {
"Liabilities": "3,789,000",
"Assets": "4,950,000",
"Expenses": "2,126,000",
"Revenues": "2,093,000",
"Stockholders Equity": "1,161,000",
"Net Income": "-58,000",
"Comprehensive Net Income": "42,000",
"BaseVar": "91,598,416",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "94%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,639,000",
"Assets, Noncurrent": "24,000",
"Cost of Revenues": "0",
"Intangible Assets": "198,000",
"Liabilities, Current": "348,000",
"Liabilities, Noncurrent": "3,251,000",
"Other Assets": "888,000",
"Other Compr. Net Income": "84,037",
"Other Expenses": "1,431,594",
"Other Liabilities": "250,000",
"Other Net Income": "-1,161,048",
"Other Revenues": "1,595,325",
"Property, Plant and Equipment, Net": "1,115,000",
"Revenues Y+1": "1,616,483",
"Revenues Y+2": "1,599,661",
"Revenues Y+3": "1,596,189",
"Revenues Y+4": "1,595,473",
"Revenues Y+5": "1,595,325",
"Selling, General and Administrative Expense": "256,357"
},
"output_variables": {
"Liabilities": "3,849,000",
"Assets": "4,864,000",
"Expenses": "1,687,951",
"Revenues": "1,595,325",
"Stockholders Equity": "1,015,000",
"Net Income": "-1,253,674",
"Comprehensive Net Income": "-1,169,638",
"BaseVar": "98,697,339",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,544,000",
"Assets, Noncurrent": "85,000",
"Cost of Revenues": "1,321,000",
"Intangible Assets": "176,000",
"Liabilities, Current": "300,000",
"Liabilities, Noncurrent": "3,249,000",
"Other Assets": "833,000",
"Other Compr. Net Income": "-140,895",
"Other Expenses": "-229,907",
"Other Liabilities": "231,000",
"Other Net Income": "-204,020",
"Other Revenues": "1,845,960",
"Property, Plant and Equipment, Net": "1,004,000",
"Revenues Y+1": "1,841,051",
"Revenues Y+2": "1,845,069",
"Revenues Y+3": "1,845,802",
"Revenues Y+4": "1,845,935",
"Revenues Y+5": "1,845,960",
"Selling, General and Administrative Expense": "269,335"
},
"output_variables": {
"Liabilities": "3,780,000",
"Assets": "4,642,000",
"Expenses": "1,360,428",
"Revenues": "1,845,960",
"Stockholders Equity": "862,000",
"Net Income": "281,512",
"Comprehensive Net Income": "140,616",
"BaseVar": "66,954,865",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "107%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,073,000",
"Assets, Noncurrent": "263,000",
"Cost of Revenues": "1,296,456",
"Intangible Assets": "208,000",
"Liabilities, Current": "886,000",
"Liabilities, Noncurrent": "3,259,000",
"Other Assets": "962,000",
"Other Compr. Net Income": "-54,561",
"Other Expenses": "1,929,079",
"Other Liabilities": "207,000",
"Other Net Income": "26,909",
"Other Revenues": "2,862,462",
"Property, Plant and Equipment, Net": "1,762,000",
"Revenues Y+1": "2,815,940",
"Revenues Y+2": "2,852,703",
"Revenues Y+3": "2,860,472",
"Revenues Y+4": "2,862,114",
"Revenues Y+5": "2,862,462",
"Selling, General and Administrative Expense": "362,116"
},
"output_variables": {
"Liabilities": "4,352,000",
"Assets": "5,268,000",
"Expenses": "3,587,650",
"Revenues": "2,862,462",
"Stockholders Equity": "916,000",
"Net Income": "-698,280",
"Comprehensive Net Income": "-752,841",
"BaseVar": "180,390,136",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "105%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,529,000",
"Assets, Noncurrent": "256,000",
"Cost of Revenues": "0",
"Intangible Assets": "201,000",
"Liabilities, Current": "981,000",
"Liabilities, Noncurrent": "3,492,000",
"Other Assets": "1,823,000",
"Other Compr. Net Income": "-27,102",
"Other Expenses": "1,704,274",
"Other Liabilities": "224,000",
"Other Net Income": "29,292",
"Other Revenues": "2,786,891",
"Property, Plant and Equipment, Net": "1,759,000",
"Revenues Y+1": "2,781,136",
"Revenues Y+2": "2,785,750",
"Revenues Y+3": "2,786,670",
"Revenues Y+4": "2,786,854",
"Revenues Y+5": "2,786,891",
"Selling, General and Administrative Expense": "347,000"
},
"output_variables": {
"Liabilities": "4,697,000",
"Assets": "6,568,000",
"Expenses": "2,051,274",
"Revenues": "2,786,891",
"Stockholders Equity": "1,871,000",
"Net Income": "764,908",
"Comprehensive Net Income": "737,806",
"BaseVar": "268,780,819",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "162%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,049,000",
"Assets, Noncurrent": "279,000",
"Cost of Revenues": "0",
"Intangible Assets": "217,000",
"Liabilities, Current": "979,000",
"Liabilities, Noncurrent": "2,761,000",
"Other Assets": "1,732,000",
"Other Compr. Net Income": "-93,207",
"Other Expenses": "2,443,037",
"Other Liabilities": "205,000",
"Other Net Income": "-22,255",
"Other Revenues": "3,804,516",
"Property, Plant and Equipment, Net": "1,710,000",
"Revenues Y+1": "3,752,932",
"Revenues Y+2": "3,793,148",
"Revenues Y+3": "3,802,087",
"Revenues Y+4": "3,804,074",
"Revenues Y+5": "3,804,516",
"Selling, General and Administrative Expense": "313,406"
},
"output_variables": {
"Liabilities": "3,945,000",
"Assets": "5,987,000",
"Expenses": "2,756,443",
"Revenues": "3,804,516",
"Stockholders Equity": "2,042,000",
"Net Income": "1,025,818",
"Comprehensive Net Income": "932,611",
"BaseVar": "232,055,154",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "187%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,960,000",
"Assets, Noncurrent": "332,000",
"Cost of Revenues": "0",
"Intangible Assets": "250,000",
"Liabilities, Current": "1,003,000",
"Liabilities, Noncurrent": "2,696,000",
"Other Assets": "1,934,000",
"Other Compr. Net Income": "-51,117",
"Other Expenses": "2,717,876",
"Other Liabilities": "204,000",
"Other Net Income": "-31,292",
"Other Revenues": "3,429,783",
"Property, Plant and Equipment, Net": "1,830,000",
"Revenues Y+1": "3,433,904",
"Revenues Y+2": "3,430,482",
"Revenues Y+3": "3,429,899",
"Revenues Y+4": "3,429,800",
"Revenues Y+5": "3,429,783",
"Selling, General and Administrative Expense": "283,790"
},
"output_variables": {
"Liabilities": "3,903,000",
"Assets": "6,306,000",
"Expenses": "3,001,666",
"Revenues": "3,429,783",
"Stockholders Equity": "2,403,000",
"Net Income": "396,825",
"Comprehensive Net Income": "345,708",
"BaseVar": "95,074,918",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "138%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,135,000",
"Assets, Noncurrent": "350,000",
"Cost of Revenues": "0",
"Intangible Assets": "243,000",
"Liabilities, Current": "902,000",
"Liabilities, Noncurrent": "3,032,000",
"Other Assets": "1,571,000",
"Other Compr. Net Income": "-44,543",
"Other Expenses": "2,829,486",
"Other Liabilities": "220,000",
"Other Net Income": "7,481",
"Other Revenues": "2,712,949",
"Property, Plant and Equipment, Net": "1,835,000",
"Revenues Y+1": "2,738,276",
"Revenues Y+2": "2,717,610",
"Revenues Y+3": "2,713,787",
"Revenues Y+4": "2,713,080",
"Revenues Y+5": "2,712,949",
"Selling, General and Administrative Expense": "273,569"
},
"output_variables": {
"Liabilities": "4,154,000",
"Assets": "6,134,000",
"Expenses": "3,103,055",
"Revenues": "2,712,949",
"Stockholders Equity": "1,980,000",
"Net Income": "-382,625",
"Comprehensive Net Income": "-427,168",
"BaseVar": "78,129,426",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "115%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "2,155,000",
"Assets, Noncurrent": "266,000",
"Cost of Revenues": "0",
"Intangible Assets": "244,000",
"Liabilities, Current": "1,048,000",
"Liabilities, Noncurrent": "2,987,000",
"Other Assets": "1,446,000",
"Other Compr. Net Income": "-57,242",
"Other Expenses": "2,869,520",
"Other Liabilities": "212,000",
"Other Net Income": "21,000",
"Other Revenues": "3,111,958",
"Property, Plant and Equipment, Net": "1,927,000",
"Revenues Y+1": "3,106,460",
"Revenues Y+2": "3,111,163",
"Revenues Y+3": "3,111,845",
"Revenues Y+4": "3,111,944",
"Revenues Y+5": "3,111,958",
"Selling, General and Administrative Expense": "299,572"
},
"output_variables": {
"Liabilities": "4,247,000",
"Assets": "6,038,000",
"Expenses": "3,169,092",
"Revenues": "3,111,958",
"Stockholders Equity": "1,791,000",
"Net Income": "-36,134",
"Comprehensive Net Income": "-93,376",
"BaseVar": "77,571,792",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "115%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "2,265,000",
"Assets, Noncurrent": "290,000",
"Cost of Revenues": "0",
"Intangible Assets": "214,000",
"Liabilities, Current": "1,127,000",
"Liabilities, Noncurrent": "3,404,000",
"Other Assets": "1,441,000",
"Other Compr. Net Income": "112,440",
"Other Expenses": "3,002,371",
"Other Liabilities": "237,000",
"Other Net Income": "-5,282",
"Other Revenues": "2,870,351",
"Property, Plant and Equipment, Net": "2,007,000",
"Revenues Y+1": "2,874,104",
"Revenues Y+2": "2,870,859",
"Revenues Y+3": "2,870,419",
"Revenues Y+4": "2,870,359",
"Revenues Y+5": "2,870,351",
"Selling, General and Administrative Expense": "288,960"
},
"output_variables": {
"Liabilities": "4,768,000",
"Assets": "6,217,000",
"Expenses": "3,291,330",
"Revenues": "2,870,351",
"Stockholders Equity": "1,449,000",
"Net Income": "-426,261",
"Comprehensive Net Income": "-313,821",
"BaseVar": "81,330,707",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "107%"
}
}
},
"top_rated": false,
"trend": -1.0,
"valuation": {
"past_accumulated_profits": 1173690000.0,
"future_profits": 792455189.4328744,
"valuation_correction": 0.0,
"limited_liability_put_option": 3910677067.9447427,
"fair_value": 5876822257.377617,
"market_value": 672961848.5469933
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001530804.svg",
"value": 0.9430099537204111,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001530804.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001530804.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001530804.svg"
},
{
"company_id": "0000814453",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000814453.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000814453.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000814453.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000814453_256x256.png",
"name": "Newell Brands INC",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000814453.svg",
"report_text": "The relative strengths and weaknesses of Newell Brands INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Newell Brands INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Newell Brands INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 93%, being 36% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000814453_2026_Newell_Brands_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Current": "0.843",
"Liabilities": "-25.6",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "-7.77",
"Other Liabilities": "-8.03",
"Liabilities, Noncurrent": "-17.6",
"Other Assets": "-0.635",
"Assets": "30.6",
"Intangible Assets": "42.6",
"Assets, Noncurrent": "-3.21",
"Property, Plant and Equipment, Net": "-8.51",
"Assets, Current": "-3.21",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-9.52",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-1.22",
"Liabilities": "-19.9",
"Stockholders Equity": "-18.9",
"ECR before LimitedLiability": "-23.5",
"Liabilities, Noncurrent": "-15.4",
"Other Liabilities": "-2.80",
"Assets, Noncurrent": "-5.19",
"Assets": "-3.23",
"Intangible Assets": "21.9",
"Property, Plant and Equipment, Net": "-16.1",
"Other Assets": "-0.247",
"Assets, Current": "4.68",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-22.9",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-18.4",
"Liabilities": "-22.6",
"Stockholders Equity": "-22.0",
"ECR before LimitedLiability": "-24.8",
"Other Liabilities": "1.64",
"Liabilities, Current": "-5.39",
"Property, Plant and Equipment, Net": "-14.9",
"Assets": "-4.42",
"Intangible Assets": "28.7",
"Assets, Noncurrent": "-4.18",
"Other Assets": "0.566",
"Assets, Current": "-4.29",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-23.9",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-15.6",
"Liabilities": "-23.0",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "-31.7",
"Liabilities, Current": "-7.94",
"Other Liabilities": "1.17",
"Assets, Noncurrent": "-6.43",
"Assets": "-13.0",
"Other Assets": "4.42",
"Property, Plant and Equipment, Net": "-17.2",
"Assets, Current": "-7.60",
"Intangible Assets": "20.8",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-30.9",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "3.71",
"Liabilities": "-11.1",
"Stockholders Equity": "-44.7",
"ECR before LimitedLiability": "-29.0",
"Other Liabilities": "4.68",
"Liabilities, Noncurrent": "-20.5",
"Assets, Noncurrent": "-13.3",
"Assets": "-24.9",
"Assets, Current": "-15.6",
"Other Assets": "5.14",
"Property, Plant and Equipment, Net": "-16.6",
"Intangible Assets": "18.6",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-27.7",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-3.57",
"Liabilities": "-23.1",
"Stockholders Equity": "-34.4",
"ECR before LimitedLiability": "-32.6",
"Other Liabilities": "2.24",
"Liabilities, Noncurrent": "-21.6",
"Other Assets": "5.48",
"Assets": "-13.8",
"Intangible Assets": "17.9",
"Assets, Noncurrent": "-7.67",
"Assets, Current": "-12.0",
"Property, Plant and Equipment, Net": "-12.4",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-31.5",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.33",
"Liabilities": "-26.7",
"Stockholders Equity": "-29.0",
"ECR before LimitedLiability": "-30.4",
"Liabilities, Current": "-4.06",
"Liabilities, Noncurrent": "-23.6",
"Assets, Noncurrent": "-3.01",
"Assets": "-7.79",
"Intangible Assets": "18.1",
"Assets, Current": "-10.8",
"Property, Plant and Equipment, Net": "-12.2",
"Other Assets": "5.91",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-31.1",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-24.9",
"Liabilities": "-23.7",
"Stockholders Equity": "-22.8",
"ECR before LimitedLiability": "-26.5",
"Other Liabilities": "1.26",
"Liabilities, Current": "-0.180",
"Assets, Current": "-6.75",
"Assets": "-4.13",
"Intangible Assets": "17.1",
"Other Assets": "9.19",
"Property, Plant and Equipment, Net": "-12.0",
"Assets, Noncurrent": "-5.86",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-28.4",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-28.5",
"Liabilities": "-13.3",
"Stockholders Equity": "-42.0",
"ECR before LimitedLiability": "-35.6",
"Liabilities, Current": "10.4",
"Other Liabilities": "2.35",
"Assets, Current": "-11.5",
"Assets": "-23.6",
"Property, Plant and Equipment, Net": "-14.1",
"Intangible Assets": "15.7",
"Other Assets": "-4.72",
"Assets, Noncurrent": "-9.30",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-36.3",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000814453_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "6,078,000",
"Assets, Noncurrent": "402,700",
"Cost of Revenues": "9,652,900",
"Intangible Assets": "24,796,100",
"Liabilities, Current": "4,316,800",
"Liabilities, Noncurrent": "11,330,400",
"Other Assets": "151,200",
"Other Compr. Net Income": "281,700",
"Other Expenses": "-654,000",
"Other Liabilities": "3,307,000",
"Other Net Income": "674,600",
"Other Revenues": "14,742,200",
"Property, Plant and Equipment, Net": "1,707,500",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "3,669,100"
},
"output_variables": {
"Liabilities": "18,954,200",
"Assets": "33,135,500",
"Expenses": "12,668,000",
"Revenues": "14,742,200",
"Stockholders Equity": "14,181,300",
"Net Income": "2,748,800",
"Comprehensive Net Income": "3,030,500",
"BaseVar": "617,013,600",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "114%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,748,800",
"Assets, Noncurrent": "327,000",
"Cost of Revenues": "5,622,100",
"Intangible Assets": "8,549,800",
"Liabilities, Current": "3,330,000",
"Liabilities, Noncurrent": "8,066,800",
"Other Assets": "165,200",
"Other Compr. Net Income": "-87,100",
"Other Expenses": "7,370,700",
"Other Liabilities": "1,041,800",
"Other Net Income": "-121,200",
"Other Revenues": "8,630,900",
"Property, Plant and Equipment, Net": "925,600",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "2,434,800"
},
"output_variables": {
"Liabilities": "12,438,600",
"Assets": "17,716,400",
"Expenses": "15,427,600",
"Revenues": "8,630,900",
"Stockholders Equity": "5,277,800",
"Net Income": "-6,917,900",
"Comprehensive Net Income": "-7,005,000",
"BaseVar": "443,819,549",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "101%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,109,900",
"Assets, Noncurrent": "976,500",
"Cost of Revenues": "6,495,500",
"Intangible Assets": "8,625,200",
"Liabilities, Current": "3,602,900",
"Liabilities, Noncurrent": "7,043,100",
"Other Assets": "775,500",
"Other Compr. Net Income": "-7,100",
"Other Expenses": "515,700",
"Other Liabilities": "0",
"Other Net Income": "-146,100",
"Other Revenues": "9,714,900",
"Property, Plant and Equipment, Net": "1,154,900",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "2,451,000"
},
"output_variables": {
"Liabilities": "10,646,000",
"Assets": "15,642,000",
"Expenses": "9,462,200",
"Revenues": "9,714,900",
"Stockholders Equity": "4,996,000",
"Net Income": "106,600",
"Comprehensive Net Income": "99,500",
"BaseVar": "532,775,720",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "103%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "4,628,000",
"Assets, Noncurrent": "941,000",
"Cost of Revenues": "6,359,288",
"Intangible Assets": "7,117,000",
"Liabilities, Current": "4,035,000",
"Liabilities, Noncurrent": "6,765,000",
"Other Assets": "838,000",
"Other Compr. Net Income": "23,911",
"Other Expenses": "1,137,002",
"Other Liabilities": "0",
"Other Net Income": "-113,888",
"Other Revenues": "9,476,455",
"Property, Plant and Equipment, Net": "1,176,000",
"Revenues Y+1": "9,510,170",
"Revenues Y+2": "9,462,678",
"Revenues Y+3": "9,480,698",
"Revenues Y+4": "9,473,861",
"Revenues Y+5": "9,476,455",
"Selling, General and Administrative Expense": "2,250,209"
},
"output_variables": {
"Liabilities": "10,800,000",
"Assets": "14,700,000",
"Expenses": "9,746,499",
"Revenues": "9,476,455",
"Stockholders Equity": "3,900,000",
"Net Income": "-383,932",
"Comprehensive Net Income": "-360,021",
"BaseVar": "1,053,650,646",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "119%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "4,262,000",
"Assets, Noncurrent": "1,025,000",
"Cost of Revenues": "7,014,595",
"Intangible Assets": "6,874,000",
"Liabilities, Current": "3,722,000",
"Liabilities, Noncurrent": "6,366,000",
"Other Assets": "814,000",
"Other Compr. Net Income": "14,998",
"Other Expenses": "906,771",
"Other Liabilities": "0",
"Other Net Income": "-30,056",
"Other Revenues": "10,254,293",
"Property, Plant and Equipment, Net": "1,204,000",
"Revenues Y+1": "10,130,505",
"Revenues Y+2": "10,305,104",
"Revenues Y+3": "10,238,615",
"Revenues Y+4": "10,263,935",
"Revenues Y+5": "10,254,293",
"Selling, General and Administrative Expense": "2,254,137"
},
"output_variables": {
"Liabilities": "10,088,000",
"Assets": "14,179,000",
"Expenses": "10,175,503",
"Revenues": "10,254,293",
"Stockholders Equity": "4,091,000",
"Net Income": "48,734",
"Comprehensive Net Income": "63,733",
"BaseVar": "708,556,972",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "124%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "4,052,000",
"Assets, Noncurrent": "1,269,000",
"Cost of Revenues": "6,814,362",
"Intangible Assets": "5,947,000",
"Liabilities, Current": "3,598,000",
"Liabilities, Noncurrent": "6,145,000",
"Other Assets": "810,000",
"Other Compr. Net Income": "-82,053",
"Other Expenses": "590,150",
"Other Liabilities": "0",
"Other Net Income": "55,283",
"Other Revenues": "9,775,113",
"Property, Plant and Equipment, Net": "1,184,000",
"Revenues Y+1": "9,892,864",
"Revenues Y+2": "9,726,282",
"Revenues Y+3": "9,790,241",
"Revenues Y+4": "9,765,684",
"Revenues Y+5": "9,775,113",
"Selling, General and Administrative Expense": "2,089,492"
},
"output_variables": {
"Liabilities": "9,743,000",
"Assets": "13,262,000",
"Expenses": "9,494,003",
"Revenues": "9,775,113",
"Stockholders Equity": "3,519,000",
"Net Income": "336,392",
"Comprehensive Net Income": "254,339",
"BaseVar": "279,547,413",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "120%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "3,354,000",
"Assets, Noncurrent": "1,232,000",
"Cost of Revenues": "6,016,431",
"Intangible Assets": "5,559,000",
"Liabilities, Current": "3,138,000",
"Liabilities, Noncurrent": "5,913,000",
"Other Assets": "806,000",
"Other Compr. Net Income": "11,472",
"Other Expenses": "613,344",
"Other Liabilities": "0",
"Other Net Income": "-90,999",
"Other Revenues": "8,498,255",
"Property, Plant and Equipment, Net": "1,212,000",
"Revenues Y+1": "8,631,925",
"Revenues Y+2": "8,444,198",
"Revenues Y+3": "8,514,832",
"Revenues Y+4": "8,488,255",
"Revenues Y+5": "8,498,255",
"Selling, General and Administrative Expense": "2,008,469"
},
"output_variables": {
"Liabilities": "9,051,000",
"Assets": "12,163,000",
"Expenses": "8,638,243",
"Revenues": "8,498,255",
"Stockholders Equity": "3,112,000",
"Net Income": "-230,987",
"Comprehensive Net Income": "-219,515",
"BaseVar": "225,022,038",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "116%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "2,775,000",
"Assets, Noncurrent": "1,220,000",
"Cost of Revenues": "5,239,379",
"Intangible Assets": "5,046,000",
"Liabilities, Current": "2,615,000",
"Liabilities, Noncurrent": "5,638,000",
"Other Assets": "806,000",
"Other Compr. Net Income": "8,908",
"Other Expenses": "439,677",
"Other Liabilities": "0",
"Other Net Income": "-281,880",
"Other Revenues": "7,732,126",
"Property, Plant and Equipment, Net": "1,157,000",
"Revenues Y+1": "7,786,375",
"Revenues Y+2": "7,710,569",
"Revenues Y+3": "7,738,687",
"Revenues Y+4": "7,728,257",
"Revenues Y+5": "7,732,126",
"Selling, General and Administrative Expense": "2,063,854"
},
"output_variables": {
"Liabilities": "8,253,000",
"Assets": "11,004,000",
"Expenses": "7,742,910",
"Revenues": "7,732,126",
"Stockholders Equity": "2,751,000",
"Net Income": "-292,664",
"Comprehensive Net Income": "-283,756",
"BaseVar": "189,193,685",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "115%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "2,708,000",
"Assets, Noncurrent": "1,238,000",
"Cost of Revenues": "4,843,604",
"Intangible Assets": "4,735,000",
"Liabilities, Current": "2,575,000",
"Liabilities, Noncurrent": "5,749,000",
"Other Assets": "825,000",
"Other Compr. Net Income": "-45,061",
"Other Expenses": "376,574",
"Other Liabilities": "0",
"Other Net Income": "-336,210",
"Other Revenues": "7,306,729",
"Property, Plant and Equipment, Net": "1,209,000",
"Revenues Y+1": "7,343,741",
"Revenues Y+2": "7,292,081",
"Revenues Y+3": "7,311,179",
"Revenues Y+4": "7,304,119",
"Revenues Y+5": "7,306,729",
"Selling, General and Administrative Expense": "2,007,905"
},
"output_variables": {
"Liabilities": "8,324,000",
"Assets": "10,715,000",
"Expenses": "7,228,084",
"Revenues": "7,306,729",
"Stockholders Equity": "2,391,000",
"Net Income": "-257,565",
"Comprehensive Net Income": "-302,626",
"BaseVar": "189,665,438",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": false,
"trend": 0.0,
"valuation": {
"past_accumulated_profits": 1936710000.0000002,
"future_profits": 2089194842.0123684,
"valuation_correction": 0.0,
"limited_liability_put_option": 6678503341.866602,
"fair_value": 10704408183.878971,
"market_value": 1550246056.3659668
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000814453.svg",
"value": 0.9336754757921888,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000814453.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000814453.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000814453.svg"
},
{
"company_id": "0001648087",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001648087.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001648087.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001648087.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001648087_256x256.png",
"name": "American Rebel Holdings INC",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001648087.svg",
"report_text": "The relative strengths and weaknesses of American Rebel 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 American Rebel Holdings INC compared to the market average is the variable Liabilities, Noncurrent, increasing the Economic Capital Ratio by 12% points.The greatest weakness of American Rebel Holdings INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 86%, being 44% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001648087_2026_American_Rebel_Holdings_INC.pdf",
"shrinked_graph_json": {
"2022": {
"Liabilities, Current": "-2.64",
"Liabilities": "24.2",
"Stockholders Equity": "-2.77",
"ECR before LimitedLiability": "14.5",
"Other Liabilities": "3.07",
"Liabilities, Noncurrent": "23.8",
"Other Assets": "-8.34",
"Assets": "-8.05",
"Intangible Assets": "0.718",
"Assets, Noncurrent": "7.70",
"Assets, Current": "4.40",
"Property, Plant and Equipment, Net": "-8.98",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "15.6",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "3.42",
"Liabilities": "45.6",
"Stockholders Equity": "-68.3",
"ECR before LimitedLiability": "-7.52",
"Liabilities, Current": "2.16",
"Liabilities, Noncurrent": "45.5",
"Assets, Noncurrent": "-2.62",
"Assets": "-39.7",
"Intangible Assets": "-17.7",
"Assets, Current": "-13.7",
"Property, Plant and Equipment, Net": "-24.4",
"Other Assets": "-5.90",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-8.18",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "4.00",
"Liabilities": "-2.22",
"Stockholders Equity": "-77.8",
"ECR before LimitedLiability": "-52.6",
"Other Liabilities": "0.288",
"Liabilities, Current": "-12.6",
"Assets, Current": "-3.26",
"Assets": "-42.1",
"Intangible Assets": "-4.14",
"Other Assets": "1.16",
"Property, Plant and Equipment, Net": "-6.15",
"Assets, Noncurrent": "-2.30",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-54.5",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "11.9",
"Liabilities": "-7.68",
"Stockholders Equity": "-58.0",
"ECR before LimitedLiability": "-43.4",
"Liabilities, Current": "-38.8",
"Other Liabilities": "2.69",
"Assets, Current": "-21.2",
"Assets": "-36.6",
"Property, Plant and Equipment, Net": "3.13",
"Intangible Assets": "-18.8",
"Other Assets": "-12.7",
"Assets, Noncurrent": "4.81",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-44.1",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001648087_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "9,909",
"Assets, Noncurrent": "6,195",
"Cost of Revenues": "6,509",
"Intangible Assets": "4,200",
"Liabilities, Current": "4,223",
"Liabilities, Noncurrent": "985",
"Other Assets": "-4,200",
"Other Compr. Net Income": "0",
"Other Expenses": "6,966",
"Other Liabilities": "0",
"Other Net Income": "-1,371",
"Other Revenues": "8,450",
"Property, Plant and Equipment, Net": "457",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "747"
},
"output_variables": {
"Liabilities": "5,207",
"Assets": "16,561",
"Expenses": "14,222",
"Revenues": "8,450",
"Stockholders Equity": "11,353",
"Net Income": "-7,143",
"Comprehensive Net Income": "-7,143",
"BaseVar": "342,966",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "145%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "10,258",
"Assets, Noncurrent": "4,030",
"Cost of Revenues": "13,192",
"Intangible Assets": "2,000",
"Liabilities, Current": "6,745",
"Liabilities, Noncurrent": "907",
"Other Assets": "-2,000",
"Other Compr. Net Income": "0",
"Other Expenses": "15,346",
"Other Liabilities": "0",
"Other Net Income": "1,341",
"Other Revenues": "16,228",
"Property, Plant and Equipment, Net": "360",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "133"
},
"output_variables": {
"Liabilities": "7,653",
"Assets": "14,649",
"Expenses": "28,670",
"Revenues": "16,228",
"Stockholders Equity": "6,996",
"Net Income": "-11,101",
"Comprehensive Net Income": "-11,101",
"BaseVar": "586,266",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "119%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "6,326",
"Assets, Noncurrent": "3,406",
"Cost of Revenues": "11,540",
"Intangible Assets": "450",
"Liabilities, Current": "15,266",
"Liabilities, Noncurrent": "2,372",
"Other Assets": "-450",
"Other Compr. Net Income": "0",
"Other Expenses": "15,684",
"Other Liabilities": "0",
"Other Net Income": "-1,415",
"Other Revenues": "11,420",
"Property, Plant and Equipment, Net": "274",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "386"
},
"output_variables": {
"Liabilities": "17,638",
"Assets": "10,006",
"Expenses": "27,610",
"Revenues": "11,420",
"Stockholders Equity": "-7,632",
"Net Income": "-17,604",
"Comprehensive Net Income": "-17,604",
"BaseVar": "474,470",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "70%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "5,645",
"Assets, Noncurrent": "11,833",
"Cost of Revenues": "8,542",
"Intangible Assets": "400",
"Liabilities, Current": "25,966",
"Liabilities, Noncurrent": "1,476",
"Other Assets": "-400",
"Other Compr. Net Income": "0",
"Other Expenses": "18,392",
"Other Liabilities": "0",
"Other Net Income": "-94,833",
"Other Revenues": "8,938",
"Property, Plant and Equipment, Net": "14,346",
"Revenues Y+1": "9,082",
"Revenues Y+2": "8,972",
"Revenues Y+3": "8,946",
"Revenues Y+4": "8,940",
"Revenues Y+5": "8,938",
"Selling, General and Administrative Expense": "224"
},
"output_variables": {
"Liabilities": "27,442",
"Assets": "31,824",
"Expenses": "27,159",
"Revenues": "8,938",
"Stockholders Equity": "4,382",
"Net Income": "-113,054",
"Comprehensive Net Income": "-113,054",
"BaseVar": "1,610,912",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "93%"
}
}
},
"top_rated": false,
"trend": 2.0,
"valuation": {
"past_accumulated_profits": 3549234.5100000002,
"future_profits": 2289847.192948829,
"valuation_correction": 0.0,
"limited_liability_put_option": 21654820.819088783,
"fair_value": 27493902.52203761,
"market_value": 0.0
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001648087.svg",
"value": 0.8557797849602826,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001648087.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001648087.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001648087.svg"
},
{
"company_id": "0000314227",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000314227.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000314227.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000314227.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000314227_256x256.png",
"name": "TOMI Environmental Solutions Inc",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000314227.svg",
"report_text": "The relative strengths and weaknesses of TOMI Environmental 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 TOMI Environmental Solutions Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 7.0% points.The greatest weakness of TOMI Environmental Solutions 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 81%, being 49% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000314227_2026_TOMI_Environmental_Solutions_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "7.42",
"Liabilities": "34.7",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "-25.6",
"Liabilities, Noncurrent": "32.3",
"Liabilities, Current": "21.5",
"Property, Plant and Equipment, Net": "-41.8",
"Assets": "-63.3",
"Intangible Assets": "-23.9",
"Other Assets": "-0.498",
"Assets, Current": "-33.2",
"Assets, Noncurrent": "-30.1",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-25.6",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "-102",
"Liabilities": "-88.1",
"Stockholders Equity": "-16.2",
"ECR before LimitedLiability": "-63.0",
"Liabilities, Noncurrent": "0.595",
"Other Liabilities": "0.0368",
"Assets, Current": "2.49",
"Assets": "13.3",
"Property, Plant and Equipment, Net": "-0.835",
"Assets, Noncurrent": "-0.663",
"Other Assets": "1.11",
"Intangible Assets": "9.32",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-61.8",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "21.0",
"Liabilities": "-27.3",
"Stockholders Equity": "-23.9",
"ECR before LimitedLiability": "-34.8",
"Other Liabilities": "4.19",
"Liabilities, Current": "-67.9",
"Other Assets": "-0.174",
"Assets": "-2.92",
"Assets, Noncurrent": "-7.18",
"Property, Plant and Equipment, Net": "-18.1",
"Assets, Current": "-1.97",
"Intangible Assets": "21.8",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-33.2",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "4.55",
"Liabilities": "28.1",
"Stockholders Equity": "60.8",
"ECR before LimitedLiability": "47.7",
"Liabilities, Current": "1.52",
"Liabilities, Noncurrent": "23.2",
"Intangible Assets": "1.97",
"Assets": "12.6",
"Property, Plant and Equipment, Net": "-3.21",
"Other Assets": "-0.0684",
"Assets, Current": "22.6",
"Assets, Noncurrent": "-1.11",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "47.7",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "44.2",
"Liabilities": "68.8",
"Stockholders Equity": "41.6",
"ECR before LimitedLiability": "54.2",
"Other Liabilities": "4.84",
"Liabilities, Current": "29.1",
"Assets, Current": "8.02",
"Assets": "-2.11",
"Other Assets": "-0.589",
"Intangible Assets": "0.514",
"Property, Plant and Equipment, Net": "-4.84",
"Assets, Noncurrent": "-1.70",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "52.3",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "8.82",
"Liabilities": "-14.2",
"Stockholders Equity": "5.91",
"ECR before LimitedLiability": "-7.17",
"Other Liabilities": "3.61",
"Liabilities, Noncurrent": "-28.9",
"Other Assets": "-1.10",
"Assets": "14.1",
"Intangible Assets": "-1.37",
"Assets, Noncurrent": "-4.77",
"Property, Plant and Equipment, Net": "-10.6",
"Assets, Current": "41.0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-8.92",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "1.20",
"Liabilities": "-18.2",
"Stockholders Equity": "-20.2",
"ECR before LimitedLiability": "-23.6",
"Liabilities, Noncurrent": "-23.2",
"Other Liabilities": "3.08",
"Assets, Noncurrent": "-6.49",
"Assets": "-5.23",
"Intangible Assets": "-7.15",
"Property, Plant and Equipment, Net": "-11.4",
"Other Assets": "-0.834",
"Assets, Current": "26.6",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-23.0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "9.41",
"Liabilities": "-19.7",
"Stockholders Equity": "-54.0",
"ECR before LimitedLiability": "-44.5",
"Other Liabilities": "2.06",
"Liabilities, Current": "-52.9",
"Property, Plant and Equipment, Net": "-20.3",
"Assets": "-30.4",
"Intangible Assets": "-14.9",
"Assets, Noncurrent": "-6.40",
"Other Assets": "-3.62",
"Assets, Current": "9.09",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-43.6",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "63.1",
"Liabilities": "84.8",
"Stockholders Equity": "-56.7",
"ECR before LimitedLiability": "29.6",
"Liabilities, Current": "34.0",
"Other Liabilities": "3.61",
"Assets, Noncurrent": "-6.87",
"Assets": "-20.5",
"Other Assets": "0.267",
"Property, Plant and Equipment, Net": "-13.7",
"Assets, Current": "-1.74",
"Intangible Assets": "-10.3",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "30.4",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "21.8",
"Liabilities": "47.2",
"Stockholders Equity": "5.30",
"ECR before LimitedLiability": "37.4",
"Other Liabilities": "6.52",
"Liabilities, Noncurrent": "23.9",
"Assets, Noncurrent": "-4.85",
"Assets": "-6.27",
"Assets, Current": "10.3",
"Other Assets": "0.871",
"Property, Plant and Equipment, Net": "-5.11",
"Intangible Assets": "-3.87",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "38.7",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-1.01",
"Liabilities": "23.9",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "21.7",
"Other Liabilities": "2.83",
"Liabilities, Noncurrent": "22.3",
"Other Assets": "3.85",
"Assets": "-2.54",
"Intangible Assets": "-4.57",
"Assets, Noncurrent": "-4.03",
"Assets, Current": "18.0",
"Property, Plant and Equipment, Net": "-7.64",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "22.8",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "1.69",
"Liabilities": "12.2",
"Stockholders Equity": "1.01",
"ECR before LimitedLiability": "9.95",
"Liabilities, Current": "6.89",
"Liabilities, Noncurrent": "3.88",
"Assets, Noncurrent": "-2.88",
"Assets": "-3.91",
"Intangible Assets": "-6.35",
"Assets, Current": "19.8",
"Property, Plant and Equipment, Net": "-8.36",
"Other Assets": "1.29",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "9.30",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "9.69",
"Liabilities": "17.2",
"Stockholders Equity": "-27.6",
"ECR before LimitedLiability": "-8.97",
"Other Liabilities": "2.03",
"Liabilities, Current": "6.05",
"Assets, Current": "11.5",
"Assets": "-22.8",
"Intangible Assets": "-12.4",
"Other Assets": "4.10",
"Property, Plant and Equipment, Net": "-16.4",
"Assets, Noncurrent": "-9.43",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-10.9",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-5.53",
"Liabilities": "6.57",
"Stockholders Equity": "-76.6",
"Liabilities, Current": "6.97",
"Other Liabilities": "3.31",
"Assets, Current": "-5.56",
"Assets": "-51.2",
"ECR before LimitedLiability": "-48.1",
"Property, Plant and Equipment, Net": "-26.2",
"Intangible Assets": "-14.1",
"Other Assets": "-15.2",
"Assets, Noncurrent": "-17.9",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-48.8",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000314227_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "294",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "0",
"Liabilities, Current": "234",
"Liabilities, Noncurrent": "0",
"Other Assets": "0.50",
"Other Compr. Net Income": "0",
"Other Expenses": "2,015",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "564",
"Property, Plant and Equipment, Net": "48",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "234",
"Assets": "343",
"Expenses": "2,015",
"Revenues": "564",
"Stockholders Equity": "108",
"Net Income": "-1,451",
"Comprehensive Net Income": "-1,451",
"BaseVar": "75,262",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "102%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,998",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "3,027",
"Liabilities, Current": "8,450",
"Liabilities, Noncurrent": "70",
"Other Assets": "545",
"Other Compr. Net Income": "0",
"Other Expenses": "2,487",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,166",
"Property, Plant and Equipment, Net": "164",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "128"
},
"output_variables": {
"Liabilities": "8,520",
"Assets": "5,733",
"Expenses": "2,615",
"Revenues": "1,166",
"Stockholders Equity": "-2,787",
"Net Income": "-1,448",
"Comprehensive Net Income": "-1,448",
"BaseVar": "72,318",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "72%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,752",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "2,657",
"Liabilities, Current": "3,578",
"Liabilities, Noncurrent": "0",
"Other Assets": "6.6",
"Other Compr. Net Income": "0",
"Other Expenses": "5,903",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,248",
"Property, Plant and Equipment, Net": "288",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "156"
},
"output_variables": {
"Liabilities": "3,578",
"Assets": "4,704",
"Expenses": "6,059",
"Revenues": "2,248",
"Stockholders Equity": "1,126",
"Net Income": "-3,810",
"Comprehensive Net Income": "-3,810",
"BaseVar": "192,080",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "95%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,282",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "2,288",
"Liabilities, Current": "1,401",
"Liabilities, Noncurrent": "0",
"Other Assets": "4.7",
"Other Compr. Net Income": "0",
"Other Expenses": "7,891",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "13,909",
"Property, Plant and Equipment, Net": "250",
"Revenues Y+1": "6,135",
"Revenues Y+2": "8,079",
"Revenues Y+3": "10,022",
"Revenues Y+4": "11,966",
"Revenues Y+5": "13,909",
"Selling, General and Administrative Expense": "93"
},
"output_variables": {
"Liabilities": "1,401",
"Assets": "11,824",
"Expenses": "7,984",
"Revenues": "13,909",
"Stockholders Equity": "10,423",
"Net Income": "5,925",
"Comprehensive Net Income": "5,925",
"BaseVar": "495,295",
"ECR before LimitedLiability": "558%",
"Economic Capital Ratio": "558%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "6,768",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "1,918",
"Liabilities, Current": "1,053",
"Liabilities, Noncurrent": "0",
"Other Assets": "4.7",
"Other Compr. Net Income": "0",
"Other Expenses": "12,329",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "17,097",
"Property, Plant and Equipment, Net": "612",
"Revenues Y+1": "8,495",
"Revenues Y+2": "10,646",
"Revenues Y+3": "12,797",
"Revenues Y+4": "14,947",
"Revenues Y+5": "17,097",
"Selling, General and Administrative Expense": "175"
},
"output_variables": {
"Liabilities": "1,053",
"Assets": "9,303",
"Expenses": "12,504",
"Revenues": "17,097",
"Stockholders Equity": "8,250",
"Net Income": "4,593",
"Comprehensive Net Income": "4,593",
"BaseVar": "599,577",
"ECR before LimitedLiability": "559%",
"Economic Capital Ratio": "559%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "10,175",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "1,549",
"Liabilities, Current": "1,103",
"Liabilities, Noncurrent": "5,944",
"Other Assets": "4.7",
"Other Compr. Net Income": "0",
"Other Expenses": "7,489",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,005",
"Property, Plant and Equipment, Net": "713",
"Revenues Y+1": "4,418",
"Revenues Y+2": "4,173",
"Revenues Y+3": "4,069",
"Revenues Y+4": "4,024",
"Revenues Y+5": "4,005",
"Selling, General and Administrative Expense": "1,043"
},
"output_variables": {
"Liabilities": "7,047",
"Assets": "12,441",
"Expenses": "8,531",
"Revenues": "4,005",
"Stockholders Equity": "5,394",
"Net Income": "-4,526",
"Comprehensive Net Income": "-4,526",
"BaseVar": "270,930",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "124%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,244",
"Assets, Noncurrent": "0",
"Cost of Revenues": "2,467",
"Intangible Assets": "1,236",
"Liabilities, Current": "1,700",
"Liabilities, Noncurrent": "5,384",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "3,601",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,832",
"Property, Plant and Equipment, Net": "1,589",
"Revenues Y+1": "5,759",
"Revenues Y+2": "5,811",
"Revenues Y+3": "5,826",
"Revenues Y+4": "5,831",
"Revenues Y+5": "5,832",
"Selling, General and Administrative Expense": "3,223"
},
"output_variables": {
"Liabilities": "7,084",
"Assets": "10,080",
"Expenses": "9,291",
"Revenues": "5,832",
"Stockholders Equity": "2,995",
"Net Income": "-3,458",
"Comprehensive Net Income": "-3,458",
"BaseVar": "275,771",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "116%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "5,036",
"Assets, Noncurrent": "789",
"Cost of Revenues": "2,434",
"Intangible Assets": "939",
"Liabilities, Current": "6,302",
"Liabilities, Noncurrent": "1,034",
"Other Assets": "94",
"Other Compr. Net Income": "0",
"Other Expenses": "5,796",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "6,711",
"Property, Plant and Equipment, Net": "1,368",
"Revenues Y+1": "6,594",
"Revenues Y+2": "6,674",
"Revenues Y+3": "6,700",
"Revenues Y+4": "6,708",
"Revenues Y+5": "6,711",
"Selling, General and Administrative Expense": "502"
},
"output_variables": {
"Liabilities": "7,336",
"Assets": "8,225",
"Expenses": "8,732",
"Revenues": "6,711",
"Stockholders Equity": "890",
"Net Income": "-2,021",
"Comprehensive Net Income": "-2,021",
"BaseVar": "422,922",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "106%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "13,706",
"Assets, Noncurrent": "990",
"Cost of Revenues": "9,586",
"Intangible Assets": "723",
"Liabilities, Current": "2,203",
"Liabilities, Noncurrent": "1,364",
"Other Assets": "52",
"Other Compr. Net Income": "0",
"Other Expenses": "12,241",
"Other Liabilities": "0",
"Other Net Income": "-41",
"Other Revenues": "117,569",
"Property, Plant and Equipment, Net": "1,298",
"Revenues Y+1": "43,650",
"Revenues Y+2": "62,216",
"Revenues Y+3": "80,724",
"Revenues Y+4": "99,175",
"Revenues Y+5": "117,569",
"Selling, General and Administrative Expense": "429"
},
"output_variables": {
"Liabilities": "3,567",
"Assets": "16,770",
"Expenses": "22,256",
"Revenues": "117,569",
"Stockholders Equity": "13,203",
"Net Income": "95,272",
"Comprehensive Net Income": "95,272",
"BaseVar": "7,529,855",
"ECR before LimitedLiability": "4,841%",
"Economic Capital Ratio": "4,841%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,894",
"Assets, Noncurrent": "583",
"Cost of Revenues": "7,389",
"Intangible Assets": "956",
"Liabilities, Current": "1,816",
"Liabilities, Noncurrent": "861",
"Other Assets": "351",
"Other Compr. Net Income": "0",
"Other Expenses": "8,739",
"Other Liabilities": "0",
"Other Net Income": "-41",
"Other Revenues": "18,964",
"Property, Plant and Equipment, Net": "1,488",
"Revenues Y+1": "22,281",
"Revenues Y+2": "10,063",
"Revenues Y+3": "20,338",
"Revenues Y+4": "11,697",
"Revenues Y+5": "18,964",
"Selling, General and Administrative Expense": "548"
},
"output_variables": {
"Liabilities": "2,678",
"Assets": "16,273",
"Expenses": "16,676",
"Revenues": "18,964",
"Stockholders Equity": "13,595",
"Net Income": "2,248",
"Comprehensive Net Income": "2,248",
"BaseVar": "1,223,106",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "264%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "12,135",
"Assets, Noncurrent": "1,004",
"Cost of Revenues": "3,241",
"Intangible Assets": "1,026",
"Liabilities, Current": "3,290",
"Liabilities, Noncurrent": "761",
"Other Assets": "1,335",
"Other Compr. Net Income": "0",
"Other Expenses": "7,424",
"Other Liabilities": "0",
"Other Net Income": "400",
"Other Revenues": "8,145",
"Property, Plant and Equipment, Net": "0",
"Revenues Y+1": "8,060",
"Revenues Y+2": "8,192",
"Revenues Y+3": "8,129",
"Revenues Y+4": "8,159",
"Revenues Y+5": "8,145",
"Selling, General and Administrative Expense": "403"
},
"output_variables": {
"Liabilities": "4,052",
"Assets": "15,500",
"Expenses": "11,067",
"Revenues": "8,145",
"Stockholders Equity": "11,448",
"Net Income": "-2,522",
"Comprehensive Net Income": "-2,522",
"BaseVar": "280,661",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "167%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "9,961",
"Assets, Noncurrent": "1,019",
"Cost of Revenues": "3,136",
"Intangible Assets": "1,123",
"Liabilities, Current": "2,058",
"Liabilities, Noncurrent": "2,941",
"Other Assets": "206",
"Other Compr. Net Income": "0",
"Other Expenses": "7,085",
"Other Liabilities": "0",
"Other Net Income": "-35",
"Other Revenues": "7,680",
"Property, Plant and Equipment, Net": "1,049",
"Revenues Y+1": "7,824",
"Revenues Y+2": "7,600",
"Revenues Y+3": "7,707",
"Revenues Y+4": "7,656",
"Revenues Y+5": "7,680",
"Selling, General and Administrative Expense": "458"
},
"output_variables": {
"Liabilities": "4,999",
"Assets": "13,358",
"Expenses": "10,679",
"Revenues": "7,680",
"Stockholders Equity": "8,359",
"Net Income": "-3,034",
"Comprehensive Net Income": "-3,034",
"BaseVar": "237,955",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "153%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "6,493",
"Assets, Noncurrent": "1,075",
"Cost of Revenues": "3,809",
"Intangible Assets": "1,251",
"Liabilities, Current": "2,721",
"Liabilities, Noncurrent": "2,874",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "7,402",
"Other Liabilities": "0",
"Other Net Income": "-274",
"Other Revenues": "7,612",
"Property, Plant and Equipment, Net": "875",
"Revenues Y+1": "7,556",
"Revenues Y+2": "7,643",
"Revenues Y+3": "7,601",
"Revenues Y+4": "7,621",
"Revenues Y+5": "7,612",
"Selling, General and Administrative Expense": "343"
},
"output_variables": {
"Liabilities": "5,595",
"Assets": "9,694",
"Expenses": "11,554",
"Revenues": "7,612",
"Stockholders Equity": "4,099",
"Net Income": "-4,216",
"Comprehensive Net Income": "-4,216",
"BaseVar": "229,054",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "133%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "4,187",
"Assets, Noncurrent": "882",
"Cost of Revenues": "3,110",
"Intangible Assets": "1,351",
"Liabilities, Current": "3,163",
"Liabilities, Noncurrent": "3,283",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,545",
"Other Liabilities": "0",
"Other Net Income": "-107",
"Other Revenues": "6,333",
"Property, Plant and Equipment, Net": "614",
"Revenues Y+1": "6,641",
"Revenues Y+2": "6,161",
"Revenues Y+3": "6,390",
"Revenues Y+4": "6,280",
"Revenues Y+5": "6,333",
"Selling, General and Administrative Expense": "290"
},
"output_variables": {
"Liabilities": "6,446",
"Assets": "7,034",
"Expenses": "9,945",
"Revenues": "6,333",
"Stockholders Equity": "589",
"Net Income": "-3,719",
"Comprehensive Net Income": "-3,719",
"BaseVar": "204,627",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "104%"
}
}
},
"top_rated": false,
"trend": -10.0,
"valuation": {
"past_accumulated_profits": 476688.24000000005,
"future_profits": 1663113.0513273305,
"valuation_correction": 0.0,
"limited_liability_put_option": 4837331.17837716,
"fair_value": 6977132.46970449,
"market_value": 15674533.392793536
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000314227.svg",
"value": 0.8087367568642614,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000314227.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000314227.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000314227.svg"
},
{
"company_id": "0000738214",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0000738214.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0000738214.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0000738214.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0000738214_256x256.png",
"name": "Aemetis INC",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0000738214.svg",
"report_text": "The relative strengths and weaknesses of Aemetis INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Aemetis INC compared to the market average is the variable Property, Plant and Equipment, Net, increasing the Economic Capital Ratio by 7.8% points.The greatest weakness of Aemetis INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 67%, being 63% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0000738214_2026_Aemetis_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "4.91",
"Liabilities": "38.1",
"Stockholders Equity": "-63.2",
"ECR before LimitedLiability": "-16.7",
"Liabilities, Noncurrent": "38.0",
"Liabilities, Current": "-3.24",
"Property, Plant and Equipment, Net": "4.38",
"Assets": "-44.0",
"Intangible Assets": "-14.0",
"Other Assets": "1.89",
"Assets, Current": "-34.2",
"Assets, Noncurrent": "-19.7",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-16.7",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2013": {
"Liabilities, Current": "22.2",
"Liabilities": "63.4",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "2.40",
"Liabilities, Noncurrent": "53.9",
"Other Liabilities": "3.54",
"Assets, Current": "-21.9",
"Assets": "-29.5",
"Property, Plant and Equipment, Net": "8.05",
"Assets, Noncurrent": "-13.7",
"Other Assets": "1.69",
"Intangible Assets": "-12.4",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "3.61",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2014": {
"Liabilities, Noncurrent": "70.7",
"Liabilities": "72.5",
"Stockholders Equity": "-57.8",
"ECR before LimitedLiability": "15.9",
"Other Liabilities": "14.5",
"Liabilities, Current": "20.7",
"Other Assets": "1.70",
"Assets": "-28.6",
"Assets, Noncurrent": "-9.11",
"Property, Plant and Equipment, Net": "-3.57",
"Assets, Current": "-21.5",
"Intangible Assets": "-12.2",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "17.5",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0"
},
"2015": {
"Other Liabilities": "0.747",
"Liabilities": "-1.18",
"Stockholders Equity": "-67.8",
"ECR before LimitedLiability": "-53.8",
"Liabilities, Current": "1.07",
"Liabilities, Noncurrent": "-5.44",
"Intangible Assets": "-1.71",
"Assets": "-39.1",
"Property, Plant and Equipment, Net": "0.313",
"Other Assets": "0.381",
"Assets, Current": "-20.3",
"Assets, Noncurrent": "-1.41",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-53.7",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "-3.19",
"Liabilities": "-1.12",
"Stockholders Equity": "-60.4",
"ECR before LimitedLiability": "-49.7",
"Other Liabilities": "0.500",
"Liabilities, Current": "2.71",
"Assets, Current": "-14.3",
"Assets": "-36.1",
"Other Assets": "-0.190",
"Intangible Assets": "-2.94",
"Property, Plant and Equipment, Net": "-0.354",
"Assets, Noncurrent": "-2.02",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-51.6",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "1.36",
"Liabilities": "-3.12",
"Stockholders Equity": "-62.8",
"ECR before LimitedLiability": "-52.6",
"Other Liabilities": "0.845",
"Liabilities, Noncurrent": "-4.60",
"Other Assets": "-0.249",
"Assets": "-30.7",
"Intangible Assets": "-4.13",
"Assets, Noncurrent": "-2.91",
"Property, Plant and Equipment, Net": "0",
"Assets, Current": "-4.83",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-54.4",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "0.483",
"Liabilities": "-5.40",
"Stockholders Equity": "-75.6",
"ECR before LimitedLiability": "-58.1",
"Liabilities, Noncurrent": "-6.49",
"Other Liabilities": "0.671",
"Assets, Noncurrent": "-3.94",
"Assets": "-33.5",
"Intangible Assets": "-6.79",
"Property, Plant and Equipment, Net": "-2.37",
"Other Assets": "-0.0999",
"Assets, Current": "-7.78",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-57.5",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2019": {
"Liabilities, Noncurrent": "-7.24",
"Liabilities": "-6.35",
"Stockholders Equity": "-90.1",
"ECR before LimitedLiability": "-63.5",
"Other Liabilities": "0.398",
"Liabilities, Current": "0.396",
"Property, Plant and Equipment, Net": "-5.10",
"Assets": "-40.6",
"Intangible Assets": "-8.54",
"Assets, Noncurrent": "-5.88",
"Other Assets": "-1.97",
"Assets, Current": "-9.36",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-62.6",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+3": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "-7.34",
"Liabilities": "-9.30",
"Stockholders Equity": "-71.1",
"ECR before LimitedLiability": "-64.7",
"Liabilities, Current": "-2.83",
"Other Liabilities": "0.186",
"Assets, Noncurrent": "-4.60",
"Assets": "-15.7",
"Other Assets": "0.617",
"Property, Plant and Equipment, Net": "0.781",
"Assets, Current": "-8.48",
"Intangible Assets": "-6.50",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-63.9",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "0.474",
"Liabilities": "-5.77",
"Stockholders Equity": "-74.0",
"ECR before LimitedLiability": "-61.9",
"Other Liabilities": "0.375",
"Liabilities, Noncurrent": "-9.47",
"Other Assets": "0.870",
"Assets": "-25.7",
"Intangible Assets": "-4.73",
"Assets, Noncurrent": "-4.41",
"Assets, Current": "-5.82",
"Property, Plant and Equipment, Net": "5.13",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-60.8",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "0.139",
"Liabilities": "-39.4",
"Stockholders Equity": "-46.2",
"ECR before LimitedLiability": "-58.2",
"Liabilities, Current": "-0.538",
"Liabilities, Noncurrent": "-34.2",
"Assets, Noncurrent": "-2.18",
"Assets": "-4.13",
"Intangible Assets": "-3.36",
"Assets, Current": "-4.06",
"Property, Plant and Equipment, Net": "9.18",
"Other Assets": "0.859",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-58.8",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "-6.15",
"Liabilities": "-15.0",
"Stockholders Equity": "-50.8",
"ECR before LimitedLiability": "-54.6",
"Other Liabilities": "0.175",
"Liabilities, Current": "-1.16",
"Assets, Current": "-4.57",
"Assets": "-6.01",
"Intangible Assets": "-4.59",
"Other Assets": "2.17",
"Property, Plant and Equipment, Net": "5.01",
"Assets, Noncurrent": "-3.82",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-56.5",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "-2.94",
"Liabilities": "-14.9",
"Stockholders Equity": "-57.6",
"ECR before LimitedLiability": "-62.4",
"Liabilities, Current": "-6.66",
"Other Liabilities": "0.266",
"Assets, Current": "-5.54",
"Assets": "-7.32",
"Property, Plant and Equipment, Net": "7.82",
"Intangible Assets": "-4.45",
"Other Assets": "-2.35",
"Assets, Noncurrent": "-4.38",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-63.1",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0000738214_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "6,845",
"Assets, Noncurrent": "0",
"Cost of Revenues": "197,975",
"Intangible Assets": "2,768",
"Liabilities, Current": "57,835",
"Liabilities, Noncurrent": "0",
"Other Assets": "3,365",
"Other Compr. Net Income": "-75",
"Other Expenses": "16,577",
"Other Liabilities": "0",
"Other Net Income": "33,455",
"Other Revenues": "189,048",
"Property, Plant and Equipment, Net": "83,893",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "12,234"
},
"output_variables": {
"Liabilities": "57,835",
"Assets": "96,872",
"Expenses": "226,786",
"Revenues": "189,048",
"Stockholders Equity": "39,037",
"Net Income": "-4,282",
"Comprehensive Net Income": "-4,357",
"BaseVar": "13,140,243",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "111%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "12,707",
"Assets, Noncurrent": "0",
"Cost of Revenues": "159,220",
"Intangible Assets": "968",
"Liabilities, Current": "36,117",
"Liabilities, Noncurrent": "0",
"Other Assets": "4,539",
"Other Compr. Net Income": "-598",
"Other Expenses": "24,281",
"Other Liabilities": "0",
"Other Net Income": "-2,636",
"Other Revenues": "177,514",
"Property, Plant and Equipment, Net": "78,928",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "15,814"
},
"output_variables": {
"Liabilities": "36,117",
"Assets": "97,142",
"Expenses": "199,316",
"Revenues": "177,514",
"Stockholders Equity": "61,025",
"Net Income": "-24,437",
"Comprehensive Net Income": "-25,036",
"BaseVar": "6,619,450",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "137%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "7,933",
"Assets, Noncurrent": "0",
"Cost of Revenues": "170,539",
"Intangible Assets": "968",
"Liabilities, Current": "27,316",
"Liabilities, Noncurrent": "0",
"Other Assets": "4,465",
"Other Compr. Net Income": "-46",
"Other Expenses": "16,096",
"Other Liabilities": "0",
"Other Net Income": "-861",
"Other Revenues": "207,683",
"Property, Plant and Equipment, Net": "75,810",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "13,054"
},
"output_variables": {
"Liabilities": "27,316",
"Assets": "89,176",
"Expenses": "199,689",
"Revenues": "207,683",
"Stockholders Equity": "61,860",
"Net Income": "7,133",
"Comprehensive Net Income": "7,087",
"BaseVar": "9,295,327",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "146%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "8,002",
"Assets, Noncurrent": "0",
"Cost of Revenues": "147,259",
"Intangible Assets": "0",
"Liabilities, Current": "29,297",
"Liabilities, Noncurrent": "89,138",
"Other Assets": "4,421",
"Other Compr. Net Income": "-149",
"Other Expenses": "18,188",
"Other Liabilities": "0",
"Other Net Income": "-693",
"Other Revenues": "153,130",
"Property, Plant and Equipment, Net": "70,718",
"Revenues Y+1": "153,900",
"Revenues Y+2": "153,038",
"Revenues Y+3": "153,141",
"Revenues Y+4": "153,128",
"Revenues Y+5": "153,130",
"Selling, General and Administrative Expense": "12,745"
},
"output_variables": {
"Liabilities": "118,435",
"Assets": "83,141",
"Expenses": "178,192",
"Revenues": "153,130",
"Stockholders Equity": "-35,294",
"Net Income": "-25,755",
"Comprehensive Net Income": "-25,904",
"BaseVar": "7,515,169",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "90%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "7,045",
"Assets, Noncurrent": "0",
"Cost of Revenues": "133,338",
"Intangible Assets": "0",
"Liabilities, Current": "27,216",
"Liabilities, Noncurrent": "100,407",
"Other Assets": "4,395",
"Other Compr. Net Income": "-212",
"Other Expenses": "17,126",
"Other Liabilities": "0",
"Other Net Income": "1,307",
"Other Revenues": "143,483",
"Property, Plant and Equipment, Net": "66,370",
"Revenues Y+1": "143,516",
"Revenues Y+2": "143,479",
"Revenues Y+3": "143,483",
"Revenues Y+4": "143,483",
"Revenues Y+5": "143,483",
"Selling, General and Administrative Expense": "12,270"
},
"output_variables": {
"Liabilities": "127,623",
"Assets": "77,810",
"Expenses": "162,735",
"Revenues": "143,483",
"Stockholders Equity": "-49,813",
"Net Income": "-17,945",
"Comprehensive Net Income": "-18,157",
"BaseVar": "6,282,163",
"ECR before LimitedLiability": "2.2%",
"Economic Capital Ratio": "76%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "11,462",
"Assets, Noncurrent": "0",
"Cost of Revenues": "144,259",
"Intangible Assets": "0",
"Liabilities, Current": "36,016",
"Liabilities, Noncurrent": "138,176",
"Other Assets": "4,032",
"Other Compr. Net Income": "1,166",
"Other Expenses": "19,583",
"Other Liabilities": "0",
"Other Net Income": "670",
"Other Revenues": "149,502",
"Property, Plant and Equipment, Net": "78,837",
"Revenues Y+1": "149,435",
"Revenues Y+2": "149,509",
"Revenues Y+3": "149,502",
"Revenues Y+4": "149,502",
"Revenues Y+5": "149,502",
"Selling, General and Administrative Expense": "16,331"
},
"output_variables": {
"Liabilities": "174,192",
"Assets": "94,331",
"Expenses": "180,173",
"Revenues": "149,502",
"Stockholders Equity": "-79,861",
"Net Income": "-30,001",
"Comprehensive Net Income": "-28,835",
"BaseVar": "7,040,747",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "73%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,311",
"Assets, Noncurrent": "0",
"Cost of Revenues": "163,026",
"Intangible Assets": "0",
"Liabilities, Current": "42,579",
"Liabilities, Noncurrent": "164,824",
"Other Assets": "3,018",
"Other Compr. Net Income": "2,762",
"Other Expenses": "27,911",
"Other Liabilities": "0",
"Other Net Income": "700",
"Other Revenues": "169,594",
"Property, Plant and Equipment, Net": "78,492",
"Revenues Y+1": "169,402",
"Revenues Y+2": "169,613",
"Revenues Y+3": "169,592",
"Revenues Y+4": "169,595",
"Revenues Y+5": "169,594",
"Selling, General and Administrative Expense": "16,522"
},
"output_variables": {
"Liabilities": "207,403",
"Assets": "91,821",
"Expenses": "207,459",
"Revenues": "169,594",
"Stockholders Equity": "-115,582",
"Net Income": "-37,165",
"Comprehensive Net Income": "-34,402",
"BaseVar": "6,872,497",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "72%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "12,576",
"Assets, Noncurrent": "557",
"Cost of Revenues": "185,793",
"Intangible Assets": "0",
"Liabilities, Current": "57,819",
"Liabilities, Noncurrent": "196,449",
"Other Assets": "2,537",
"Other Compr. Net Income": "3,885",
"Other Expenses": "29,678",
"Other Liabilities": "0",
"Other Net Income": "4,950",
"Other Revenues": "199,678",
"Property, Plant and Equipment, Net": "84,226",
"Revenues Y+1": "199,487",
"Revenues Y+2": "199,694",
"Revenues Y+3": "199,677",
"Revenues Y+4": "199,678",
"Revenues Y+5": "199,678",
"Selling, General and Administrative Expense": "17,960"
},
"output_variables": {
"Liabilities": "254,268",
"Assets": "99,896",
"Expenses": "233,431",
"Revenues": "199,678",
"Stockholders Equity": "-154,372",
"Net Income": "-28,803",
"Comprehensive Net Income": "-24,918",
"BaseVar": "12,057,332",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "71%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,683",
"Assets, Noncurrent": "2,889",
"Cost of Revenues": "160,202",
"Intangible Assets": "0",
"Liabilities, Current": "102,235",
"Liabilities, Noncurrent": "207,648",
"Other Assets": "3,687",
"Other Compr. Net Income": "537",
"Other Expenses": "30,234",
"Other Liabilities": "0",
"Other Net Income": "2,183",
"Other Revenues": "169,081",
"Property, Plant and Equipment, Net": "109,880",
"Revenues Y+1": "169,458",
"Revenues Y+2": "169,040",
"Revenues Y+3": "169,085",
"Revenues Y+4": "169,080",
"Revenues Y+5": "169,081",
"Selling, General and Administrative Expense": "16,964"
},
"output_variables": {
"Liabilities": "309,883",
"Assets": "125,139",
"Expenses": "207,399",
"Revenues": "169,081",
"Stockholders Equity": "-184,744",
"Net Income": "-36,136",
"Comprehensive Net Income": "-35,599",
"BaseVar": "20,604,610",
"ECR before LimitedLiability": "-44%",
"Economic Capital Ratio": "70%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "18,136",
"Assets, Noncurrent": "2,449",
"Cost of Revenues": "244,919",
"Intangible Assets": "0",
"Liabilities, Current": "88,281",
"Liabilities, Noncurrent": "320,687",
"Other Assets": "6,088",
"Other Compr. Net Income": "-1,037",
"Other Expenses": "41,782",
"Other Liabilities": "0",
"Other Net Income": "-21,896",
"Other Revenues": "247,963",
"Property, Plant and Equipment, Net": "180,441",
"Revenues Y+1": "247,076",
"Revenues Y+2": "248,055",
"Revenues Y+3": "247,953",
"Revenues Y+4": "247,964",
"Revenues Y+5": "247,963",
"Selling, General and Administrative Expense": "31,759"
},
"output_variables": {
"Liabilities": "408,968",
"Assets": "207,114",
"Expenses": "318,460",
"Revenues": "247,963",
"Stockholders Equity": "-201,854",
"Net Income": "-92,393",
"Comprehensive Net Income": "-93,431",
"BaseVar": "8,448,318",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "72%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "36,400",
"Assets, Noncurrent": "2,056",
"Cost of Revenues": "202,572",
"Intangible Assets": "0",
"Liabilities, Current": "84,389",
"Liabilities, Noncurrent": "375,994",
"Other Assets": "9,842",
"Other Compr. Net Income": "-311",
"Other Expenses": "18,456",
"Other Liabilities": "0",
"Other Net Income": "-14,750",
"Other Revenues": "198,847",
"Property, Plant and Equipment, Net": "195,108",
"Revenues Y+1": "201,391",
"Revenues Y+2": "198,306",
"Revenues Y+3": "198,955",
"Revenues Y+4": "198,818",
"Revenues Y+5": "198,847",
"Selling, General and Administrative Expense": "49,586"
},
"output_variables": {
"Liabilities": "460,383",
"Assets": "243,406",
"Expenses": "270,614",
"Revenues": "198,847",
"Stockholders Equity": "-216,977",
"Net Income": "-86,517",
"Comprehensive Net Income": "-86,828",
"BaseVar": "6,378,287",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "71%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "44,696",
"Assets, Noncurrent": "2,237",
"Cost of Revenues": "245,259",
"Intangible Assets": "0",
"Liabilities, Current": "143,968",
"Liabilities, Noncurrent": "379,262",
"Other Assets": "12,977",
"Other Compr. Net Income": "-640",
"Other Expenses": "19,217",
"Other Liabilities": "0",
"Other Net Income": "1,616",
"Other Revenues": "249,303",
"Property, Plant and Equipment, Net": "199,392",
"Revenues Y+1": "243,995",
"Revenues Y+2": "250,904",
"Revenues Y+3": "248,885",
"Revenues Y+4": "249,475",
"Revenues Y+5": "249,303",
"Selling, General and Administrative Expense": "40,091"
},
"output_variables": {
"Liabilities": "523,230",
"Assets": "259,302",
"Expenses": "304,566",
"Revenues": "249,303",
"Stockholders Equity": "-263,928",
"Net Income": "-53,647",
"Comprehensive Net Income": "-54,287",
"BaseVar": "6,725,264",
"ECR before LimitedLiability": "-38%",
"Economic Capital Ratio": "71%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "26,872",
"Assets, Noncurrent": "2,256",
"Cost of Revenues": "226,227",
"Intangible Assets": "0",
"Liabilities, Current": "371,258",
"Liabilities, Noncurrent": "195,414",
"Other Assets": "10,996",
"Other Compr. Net Income": "-957",
"Other Expenses": "44,614",
"Other Liabilities": "0",
"Other Net Income": "2,171",
"Other Revenues": "223,134",
"Property, Plant and Equipment, Net": "219,717",
"Revenues Y+1": "228,174",
"Revenues Y+2": "221,339",
"Revenues Y+3": "223,652",
"Revenues Y+4": "222,869",
"Revenues Y+5": "223,134",
"Selling, General and Administrative Expense": "34,416"
},
"output_variables": {
"Liabilities": "566,672",
"Assets": "259,841",
"Expenses": "305,257",
"Revenues": "223,134",
"Stockholders Equity": "-306,831",
"Net Income": "-79,952",
"Comprehensive Net Income": "-80,910",
"BaseVar": "6,832,578",
"ECR before LimitedLiability": "-46%",
"Economic Capital Ratio": "70%"
}
}
},
"top_rated": false,
"trend": 1.0,
"valuation": {
"past_accumulated_profits": -248533110.00000003,
"future_profits": 59206828.01253754,
"valuation_correction": 0.0,
"limited_liability_put_option": 476641167.443467,
"fair_value": 287314885.4560045,
"market_value": 90812430.04468966
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0000738214.svg",
"value": 0.6651668262860707,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0000738214.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0000738214.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0000738214.svg"
},
{
"company_id": "0001308027",
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution_0001308027.svg",
"graph_url": "https://www.realrate-archive.com/us_chemicals/2025/graphs/IME_0001308027.svg",
"logo_url": "https://www.realrate-archive.com/us_chemicals/logos/0001308027.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_chemicals/logos/0001308027_256x256.png",
"name": "Vystar Corp",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_0001308027.svg",
"report_text": "The relative strengths and weaknesses of Vystar 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 Vystar Corp compared to the market average is the variable Liabilities, Noncurrent, increasing the Economic Capital Ratio by 0.30% points.The greatest weakness of Vystar Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 41%, being 89% points below the market average of 130%.",
"report_url": "https://www.realrate-archive.com/us_chemicals/2025/report/0001308027_2026_Vystar_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "0.229",
"Liabilities": "-19.5",
"Stockholders Equity": "-47.5",
"ECR before LimitedLiability": "-63.5",
"Liabilities, Noncurrent": "2.71",
"Liabilities, Current": "-65.2",
"Property, Plant and Equipment, Net": "-5.03",
"Assets": "-7.92",
"Intangible Assets": "0.852",
"Other Assets": "3.52",
"Assets, Current": "-4.62",
"Assets, Noncurrent": "-4.10",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Revenues Y+4": "0",
"Economic Capital Ratio": "-63.4",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2015": {
"Other Liabilities": "-3.04",
"Liabilities": "-23.8",
"Stockholders Equity": "-53.4",
"ECR before LimitedLiability": "-78.2",
"Liabilities, Current": "-18.0",
"Liabilities, Noncurrent": "1.14",
"Intangible Assets": "-1.72",
"Assets": "-17.2",
"Property, Plant and Equipment, Net": "-10.3",
"Other Assets": "-0.223",
"Assets, Current": "-5.69",
"Assets, Noncurrent": "-3.28",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-78.2",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0"
},
"2016": {
"Liabilities, Noncurrent": "0.551",
"Liabilities": "-24.3",
"Stockholders Equity": "-49.3",
"ECR before LimitedLiability": "-78.2",
"Other Liabilities": "-0.554",
"Liabilities, Current": "-25.4",
"Assets, Current": "-7.04",
"Assets": "-16.5",
"Other Assets": "-0.772",
"Intangible Assets": "-0.0861",
"Property, Plant and Equipment, Net": "-8.68",
"Assets, Noncurrent": "-2.29",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-80.1",
"Revenues Y+1": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+5": "0",
"Revenues Y+3": "0"
},
"2017": {
"Liabilities, Current": "-28.8",
"Liabilities": "-26.4",
"Stockholders Equity": "-48.9",
"ECR before LimitedLiability": "-77.7",
"Other Liabilities": "-0.497",
"Liabilities, Noncurrent": "0.715",
"Other Assets": "-0.630",
"Assets": "-15.0",
"Intangible Assets": "-1.37",
"Assets, Noncurrent": "-2.74",
"Property, Plant and Equipment, Net": "-8.01",
"Assets, Current": "-4.52",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-79.4",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0"
},
"2018": {
"Liabilities, Current": "-3.94",
"Liabilities": "-10.8",
"Stockholders Equity": "-54.0",
"ECR before LimitedLiability": "-54.3",
"Liabilities, Noncurrent": "-2.45",
"Other Liabilities": "1.01",
"Assets, Noncurrent": "-1.95",
"Assets": "-9.55",
"Intangible Assets": "3.60",
"Property, Plant and Equipment, Net": "-3.74",
"Other Assets": "-0.305",
"Assets, Current": "-3.45",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-53.7",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0"
},
"2020": {
"Liabilities, Noncurrent": "0.123",
"Liabilities": "-13.4",
"Stockholders Equity": "-69.7",
"Liabilities, Current": "-17.3",
"Other Liabilities": "0.114",
"Assets, Noncurrent": "3.27",
"Assets": "-33.4",
"Other Assets": "-0.396",
"Property, Plant and Equipment, Net": "-15.1",
"Assets, Current": "-4.40",
"Intangible Assets": "-1.32",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"ECR before LimitedLiability": "-56.1",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-55.3",
"Revenues Y+3": "0",
"Revenues Y+5": "0",
"Revenues Y+4": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0"
},
"2021": {
"Liabilities, Current": "-0.267",
"Liabilities": "1.14",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "-56.0",
"Other Liabilities": "0.794",
"Liabilities, Noncurrent": "0.607",
"Assets, Noncurrent": "-0.852",
"Assets": "-66.2",
"Assets, Current": "-34.8",
"Other Assets": "-0.263",
"Property, Plant and Equipment, Net": "-27.0",
"Intangible Assets": "-12.9",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-54.7",
"Revenues Y+5": "0",
"Revenues Y+3": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0"
},
"2022": {
"Liabilities, Current": "-42.8",
"Liabilities": "-92.9",
"Stockholders Equity": "-16.9",
"Other Liabilities": "0.0123",
"Liabilities, Noncurrent": "-30.1",
"Other Assets": "-0.0148",
"Assets": "11.4",
"Intangible Assets": "-0.0509",
"Assets, Noncurrent": "10.5",
"Assets, Current": "0.781",
"Property, Plant and Equipment, Net": "-1.32",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"ECR before LimitedLiability": "-56.1",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-55.0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
},
"2023": {
"Other Liabilities": "0.0672",
"Liabilities": "-12.0",
"Stockholders Equity": "-89.3",
"ECR before LimitedLiability": "-85.1",
"Liabilities, Current": "-5.59",
"Liabilities, Noncurrent": "-1.88",
"Assets, Noncurrent": "-7.79",
"Assets": "-31.2",
"Intangible Assets": "-13.8",
"Assets, Current": "-19.2",
"Property, Plant and Equipment, Net": "-15.5",
"Other Assets": "0.787",
"Cost of Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-85.8",
"Revenues Y+5": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0"
},
"2024": {
"Liabilities, Noncurrent": "1.43",
"Liabilities": "-12.8",
"Stockholders Equity": "-79.9",
"ECR before LimitedLiability": "-78.5",
"Other Liabilities": "0.0814",
"Liabilities, Current": "-26.0",
"Assets, Current": "-13.9",
"Assets": "-28.9",
"Intangible Assets": "-13.9",
"Other Assets": "4.47",
"Property, Plant and Equipment, Net": "-15.1",
"Assets, Noncurrent": "-11.3",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Selling, General and Administrative Expense": "0",
"Cost of Revenues": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Revenues Y+3": "0",
"Economic Capital Ratio": "-80.4",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Revenues Y+1": "0"
},
"2025": {
"Liabilities, Noncurrent": "0.301",
"Liabilities": "-27.6",
"Stockholders Equity": "-54.9",
"ECR before LimitedLiability": "-88.0",
"Liabilities, Current": "-32.9",
"Other Liabilities": "0.0305",
"Assets, Current": "-2.82",
"Assets": "-16.8",
"Property, Plant and Equipment, Net": "-5.86",
"Intangible Assets": "-4.61",
"Other Assets": "-1.77",
"Assets, Noncurrent": "-4.62",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "0",
"Cost of Revenues": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-88.7",
"Revenues Y+5": "0",
"Revenues Y+2": "0",
"Revenues Y+4": "0",
"Revenues Y+1": "0",
"Revenues Y+3": "0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_chemicals/2025/plot_over_time/0001308027_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "445",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"Intangible Assets": "306",
"Liabilities, Current": "2,898",
"Liabilities, Noncurrent": "42",
"Other Assets": "223",
"Other Compr. Net Income": "0",
"Other Expenses": "3,253",
"Other Liabilities": "0",
"Other Net Income": "0.53",
"Other Revenues": "545",
"Property, Plant and Equipment, Net": "221",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "37"
},
"output_variables": {
"Liabilities": "2,940",
"Assets": "1,195",
"Expenses": "3,290",
"Revenues": "545",
"Stockholders Equity": "-1,745",
"Net Income": "-2,744",
"Comprehensive Net Income": "-2,744",
"BaseVar": "113,585",
"ECR before LimitedLiability": "-68%",
"Economic Capital Ratio": "65%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "263",
"Assets, Noncurrent": "0",
"Cost of Revenues": "268",
"Intangible Assets": "155",
"Liabilities, Current": "2,342",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,168",
"Other Liabilities": "700",
"Other Net Income": "-181",
"Other Revenues": "379",
"Property, Plant and Equipment, Net": "3.0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,042",
"Assets": "421",
"Expenses": "1,436",
"Revenues": "379",
"Stockholders Equity": "-2,621",
"Net Income": "-1,239",
"Comprehensive Net Income": "-1,239",
"BaseVar": "46,290",
"ECR before LimitedLiability": "-123%",
"Economic Capital Ratio": "48%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "95",
"Assets, Noncurrent": "0",
"Cost of Revenues": "20",
"Intangible Assets": "140",
"Liabilities, Current": "2,818",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,096",
"Other Liabilities": "239",
"Other Net Income": "-145",
"Other Revenues": "40",
"Property, Plant and Equipment, Net": "0",
"Revenues Y+1": "0",
"Revenues Y+2": "0",
"Revenues Y+3": "0",
"Revenues Y+4": "0",
"Revenues Y+5": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,058",
"Assets": "235",
"Expenses": "1,117",
"Revenues": "40",
"Stockholders Equity": "-2,823",
"Net Income": "-1,221",
"Comprehensive Net Income": "-1,221",
"BaseVar": "27,784",
"ECR before LimitedLiability": "-139%",
"Economic Capital Ratio": "42%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "184",
"Assets, Noncurrent": "0",
"Cost of Revenues": "21",
"Intangible Assets": "124",
"Liabilities, Current": "2,958",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,126",
"Other Liabilities": "207",
"Other Net Income": "-62",
"Other Revenues": "13",
"Property, Plant and Equipment, Net": "0",
"Revenues Y+1": "13",
"Revenues Y+2": "13",
"Revenues Y+3": "13",
"Revenues Y+4": "13",
"Revenues Y+5": "13",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,165",
"Assets": "307",
"Expenses": "1,147",
"Revenues": "13",
"Stockholders Equity": "-2,857",
"Net Income": "-1,196",
"Comprehensive Net Income": "-1,196",
"BaseVar": "27,192",
"ECR before LimitedLiability": "-133%",
"Economic Capital Ratio": "44%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "647",
"Assets, Noncurrent": "0",
"Cost of Revenues": "261",
"Intangible Assets": "1,531",
"Liabilities, Current": "2,339",
"Liabilities, Noncurrent": "2,188",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,710",
"Other Liabilities": "-188",
"Other Net Income": "-64",
"Other Revenues": "390",
"Property, Plant and Equipment, Net": "291",
"Revenues Y+1": "384",
"Revenues Y+2": "389",
"Revenues Y+3": "390",
"Revenues Y+4": "390",
"Revenues Y+5": "390",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,338",
"Assets": "2,469",
"Expenses": "3,971",
"Revenues": "390",
"Stockholders Equity": "-1,869",
"Net Income": "-3,645",
"Comprehensive Net Income": "-3,645",
"BaseVar": "81,591",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "70%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,204",
"Assets, Noncurrent": "12,095",
"Cost of Revenues": "8,084",
"Intangible Assets": "2,296",
"Liabilities, Current": "18,365",
"Liabilities, Noncurrent": "11,055",
"Other Assets": "-1,566",
"Other Compr. Net Income": "0",
"Other Expenses": "15,702",
"Other Liabilities": "0",
"Other Net Income": "-3,621",
"Other Revenues": "23,293",
"Property, Plant and Equipment, Net": "1,632",
"Revenues Y+1": "23,060",
"Revenues Y+2": "23,270",
"Revenues Y+3": "23,291",
"Revenues Y+4": "23,293",
"Revenues Y+5": "23,293",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "29,420",
"Assets": "22,661",
"Expenses": "23,787",
"Revenues": "23,293",
"Stockholders Equity": "-6,759",
"Net Income": "-4,115",
"Comprehensive Net Income": "-4,115",
"BaseVar": "2,751,917",
"ECR before LimitedLiability": "7.4%",
"Economic Capital Ratio": "81%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,290",
"Assets, Noncurrent": "10,184",
"Cost of Revenues": "15,481",
"Intangible Assets": "1,669",
"Liabilities, Current": "13,597",
"Liabilities, Noncurrent": "9,161",
"Other Assets": "-1,118",
"Other Compr. Net Income": "0",
"Other Expenses": "19,343",
"Other Liabilities": "0",
"Other Net Income": "-3,720",
"Other Revenues": "30,818",
"Property, Plant and Equipment, Net": "832",
"Revenues Y+1": "29,802",
"Revenues Y+2": "30,497",
"Revenues Y+3": "30,722",
"Revenues Y+4": "30,794",
"Revenues Y+5": "30,818",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "22,758",
"Assets": "16,857",
"Expenses": "34,824",
"Revenues": "30,818",
"Stockholders Equity": "-5,900",
"Net Income": "-7,726",
"Comprehensive Net Income": "-7,726",
"BaseVar": "2,379,032",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "96%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,777",
"Assets, Noncurrent": "7,721",
"Cost of Revenues": "1,828",
"Intangible Assets": "154",
"Liabilities, Current": "6,846",
"Liabilities, Noncurrent": "5,514",
"Other Assets": "-154",
"Other Compr. Net Income": "0",
"Other Expenses": "3,582",
"Other Liabilities": "0",
"Other Net Income": "1,177",
"Other Revenues": "2,563",
"Property, Plant and Equipment, Net": "141",
"Revenues Y+1": "2,801",
"Revenues Y+2": "2,539",
"Revenues Y+3": "2,565",
"Revenues Y+4": "2,562",
"Revenues Y+5": "2,563",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "12,360",
"Assets": "11,639",
"Expenses": "5,410",
"Revenues": "2,563",
"Stockholders Equity": "-721",
"Net Income": "-1,670",
"Comprehensive Net Income": "-1,670",
"BaseVar": "138,381",
"ECR before LimitedLiability": "0.92%",
"Economic Capital Ratio": "75%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "492",
"Assets, Noncurrent": "123",
"Cost of Revenues": "151",
"Intangible Assets": "0",
"Liabilities, Current": "5,915",
"Liabilities, Noncurrent": "3,838",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,927",
"Other Liabilities": "0",
"Other Net Income": "-5,628",
"Other Revenues": "508",
"Property, Plant and Equipment, Net": "98",
"Revenues Y+1": "507",
"Revenues Y+2": "508",
"Revenues Y+3": "508",
"Revenues Y+4": "508",
"Revenues Y+5": "508",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "9,753",
"Assets": "712",
"Expenses": "2,078",
"Revenues": "508",
"Stockholders Equity": "-9,040",
"Net Income": "-7,198",
"Comprehensive Net Income": "-7,198",
"BaseVar": "107,385",
"ECR before LimitedLiability": "-137%",
"Economic Capital Ratio": "43%"
}
},
"2024": {
"input_variables": {
"Assets, Current": "407",
"Assets, Noncurrent": "0",
"Cost of Revenues": "68",
"Intangible Assets": "0",
"Liabilities, Current": "5,840",
"Liabilities, Noncurrent": "0",
"Other Assets": "91",
"Other Compr. Net Income": "0",
"Other Expenses": "1,588",
"Other Liabilities": "0",
"Other Net Income": "-2,381",
"Other Revenues": "153",
"Property, Plant and Equipment, Net": "55",
"Revenues Y+1": "154",
"Revenues Y+2": "153",
"Revenues Y+3": "153",
"Revenues Y+4": "153",
"Revenues Y+5": "153",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "5,840",
"Assets": "553",
"Expenses": "1,657",
"Revenues": "153",
"Stockholders Equity": "-5,287",
"Net Income": "-3,884",
"Comprehensive Net Income": "-3,884",
"BaseVar": "50,930",
"ECR before LimitedLiability": "-133%",
"Economic Capital Ratio": "44%"
}
},
"2025": {
"input_variables": {
"Assets, Current": "374",
"Assets, Noncurrent": "0",
"Cost of Revenues": "24",
"Intangible Assets": "0",
"Liabilities, Current": "6,988",
"Liabilities, Noncurrent": "0",
"Other Assets": "66",
"Other Compr. Net Income": "0",
"Other Expenses": "1,094",
"Other Liabilities": "0",
"Other Net Income": "1,320",
"Other Revenues": "58",
"Property, Plant and Equipment, Net": "12",
"Revenues Y+1": "59",
"Revenues Y+2": "58",
"Revenues Y+3": "58",
"Revenues Y+4": "58",
"Revenues Y+5": "58",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "6,988",
"Assets": "452",
"Expenses": "1,118",
"Revenues": "58",
"Stockholders Equity": "-6,536",
"Net Income": "261",
"Comprehensive Net Income": "261",
"BaseVar": "33,874",
"ECR before LimitedLiability": "-104%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": 1.0,
"valuation": {
"past_accumulated_profits": -5293951.83,
"future_profits": 1408497.609572816,
"valuation_correction": 0.0,
"limited_liability_put_option": 5886510.312286833,
"fair_value": 2001056.091859649,
"market_value": 1304130.9484740794
},
"valuation_plot": "https://www.realrate-archive.com/us_chemicals/2025/valuation/valuation_0001308027.svg",
"value": 0.40971107352783376,
"company_index": "https://www.realrate-archive.com/us_chemicals/2025/industry_indexes/0001308027.svg",
"analysing_equity": "https://www.realrate-archive.com/us_chemicals/2025/analytics/equity/0001308027.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_chemicals/2025/analytics/profit_loss/0001308027.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_chemicals/2025/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"180 B"
],
[
"Assets",
"351 B"
],
[
"Expenses",
"174 B"
],
[
"Stockholders Equity",
"195 B"
]
],
"industry_id": "us_chemicals",
"industry_label": "Plastic & Chemicals",
"num_companies": 37,
"num_top_companies": 9,
"ecr_records": {
"2011": {
"0000084748": {
"rank": 1,
"ecr": "174"
},
"0000915913": {
"rank": 2,
"ecr": "173"
},
"0000310142": {
"rank": 3,
"ecr": "172"
},
"0001101302": {
"rank": 4,
"ecr": "172"
},
"0000038264": {
"rank": 5,
"ecr": "167"
},
"0001306830": {
"rank": 6,
"ecr": "166"
},
"0001282637": {
"rank": 7,
"ecr": "163"
},
"0000060714": {
"rank": 8,
"ecr": "162"
},
"0001200375": {
"rank": 9,
"ecr": "159"
},
"0001122976": {
"rank": 10,
"ecr": "159"
},
"0000896622": {
"rank": 11,
"ecr": "155"
},
"0001337298": {
"rank": 12,
"ecr": "153"
},
"0000069488": {
"rank": 13,
"ecr": "152"
},
"0000744187": {
"rank": 14,
"ecr": "149"
},
"0001392380": {
"rank": 15,
"ecr": "145"
},
"0000891014": {
"rank": 16,
"ecr": "141"
},
"0001120970": {
"rank": 17,
"ecr": "136"
},
"0000717605": {
"rank": 18,
"ecr": "132"
},
"0000072162": {
"rank": 19,
"ecr": "129"
},
"0001262823": {
"rank": 20,
"ecr": "126"
},
"0001026655": {
"rank": 21,
"ecr": "126"
},
"0000778164": {
"rank": 22,
"ecr": "123"
},
"0001257640": {
"rank": 23,
"ecr": "123"
},
"0000790051": {
"rank": 24,
"ecr": "119"
},
"0000105770": {
"rank": 25,
"ecr": "118"
},
"0000002969": {
"rank": 26,
"ecr": "113"
},
"0000110621": {
"rank": 27,
"ecr": "110"
},
"0000007431": {
"rank": 28,
"ecr": "109"
},
"0000051253": {
"rank": 29,
"ecr": "108"
},
"0001309402": {
"rank": 30,
"ecr": "106"
},
"0000059255": {
"rank": 31,
"ecr": "106"
},
"0000915389": {
"rank": 32,
"ecr": "101"
},
"0001324759": {
"rank": 33,
"ecr": "98"
},
"0000079879": {
"rank": 34,
"ecr": "95"
},
"0000030554": {
"rank": 35,
"ecr": "90"
}
},
"2012": {
"0000084748": {
"rank": 1,
"ecr": "175"
},
"0000915913": {
"rank": 2,
"ecr": "175"
},
"0001101302": {
"rank": 3,
"ecr": "174"
},
"0000310142": {
"rank": 4,
"ecr": "174"
},
"0001306830": {
"rank": 5,
"ecr": "168"
},
"0001200375": {
"rank": 6,
"ecr": "166"
},
"0001282637": {
"rank": 7,
"ecr": "165"
},
"0000896622": {
"rank": 8,
"ecr": "161"
},
"0000060714": {
"rank": 9,
"ecr": "160"
},
"0000069488": {
"rank": 10,
"ecr": "155"
},
"0001337298": {
"rank": 11,
"ecr": "151"
},
"0000744187": {
"rank": 12,
"ecr": "139"
},
"0001392380": {
"rank": 13,
"ecr": "137"
},
"0000717605": {
"rank": 14,
"ecr": "136"
},
"0000072162": {
"rank": 15,
"ecr": "130"
},
"0001262823": {
"rank": 16,
"ecr": "128"
},
"0000038264": {
"rank": 17,
"ecr": "126"
},
"0001257640": {
"rank": 18,
"ecr": "125"
},
"0000790051": {
"rank": 19,
"ecr": "124"
},
"0000105770": {
"rank": 20,
"ecr": "118"
},
"0000002969": {
"rank": 21,
"ecr": "112"
},
"0000738214": {
"rank": 22,
"ecr": "111"
},
"0000051253": {
"rank": 23,
"ecr": "109"
},
"0001120970": {
"rank": 24,
"ecr": "109"
},
"0000110621": {
"rank": 25,
"ecr": "108"
},
"0001309402": {
"rank": 26,
"ecr": "107"
},
"0000059255": {
"rank": 27,
"ecr": "105"
},
"0000778164": {
"rank": 28,
"ecr": "105"
},
"0000314227": {
"rank": 29,
"ecr": "102"
},
"0001122976": {
"rank": 30,
"ecr": "100"
},
"0000915389": {
"rank": 31,
"ecr": "97"
},
"0000007431": {
"rank": 32,
"ecr": "96"
},
"0000030554": {
"rank": 33,
"ecr": "92"
},
"0001324759": {
"rank": 34,
"ecr": "71"
},
"0001308027": {
"rank": 35,
"ecr": "65"
}
},
"2013": {
"0001325964": {
"rank": 1,
"ecr": "189"
},
"0001101302": {
"rank": 2,
"ecr": "175"
},
"0000084748": {
"rank": 3,
"ecr": "175"
},
"0000310142": {
"rank": 4,
"ecr": "174"
},
"0000915913": {
"rank": 5,
"ecr": "173"
},
"0000060714": {
"rank": 6,
"ecr": "173"
},
"0001306830": {
"rank": 7,
"ecr": "165"
},
"0001200375": {
"rank": 8,
"ecr": "162"
},
"0001489393": {
"rank": 9,
"ecr": "160"
},
"0001337298": {
"rank": 10,
"ecr": "160"
},
"0000896622": {
"rank": 11,
"ecr": "158"
},
"0000891014": {
"rank": 12,
"ecr": "149"
},
"0000069488": {
"rank": 13,
"ecr": "144"
},
"0000744187": {
"rank": 14,
"ecr": "143"
},
"0000717605": {
"rank": 15,
"ecr": "138"
},
"0000738214": {
"rank": 16,
"ecr": "137"
},
"0001262823": {
"rank": 17,
"ecr": "133"
},
"0001257640": {
"rank": 18,
"ecr": "131"
},
"0000790051": {
"rank": 19,
"ecr": "130"
},
"0000105770": {
"rank": 20,
"ecr": "127"
},
"0000072162": {
"rank": 21,
"ecr": "126"
},
"0001120970": {
"rank": 22,
"ecr": "117"
},
"0000051253": {
"rank": 23,
"ecr": "115"
},
"0000002969": {
"rank": 24,
"ecr": "114"
},
"0000778164": {
"rank": 25,
"ecr": "110"
},
"0001309402": {
"rank": 26,
"ecr": "106"
},
"0000059255": {
"rank": 27,
"ecr": "104"
},
"0001122976": {
"rank": 28,
"ecr": "104"
},
"0000110621": {
"rank": 29,
"ecr": "104"
},
"0000079879": {
"rank": 30,
"ecr": "104"
},
"0000915389": {
"rank": 31,
"ecr": "103"
},
"0001042187": {
"rank": 32,
"ecr": "103"
},
"0000030554": {
"rank": 33,
"ecr": "102"
},
"0000007431": {
"rank": 34,
"ecr": "94"
},
"0000314227": {
"rank": 35,
"ecr": "72"
}
},
"2014": {
"0000310142": {
"rank": 1,
"ecr": "200"
},
"0000060714": {
"rank": 2,
"ecr": "208"
},
"0000084748": {
"rank": 3,
"ecr": "258"
},
"0001101302": {
"rank": 4,
"ecr": "188"
},
"0001306830": {
"rank": 5,
"ecr": "249"
},
"0001337298": {
"rank": 6,
"ecr": "339"
},
"0001489393": {
"rank": 7,
"ecr": "157"
},
"0000896622": {
"rank": 8,
"ecr": "217"
},
"0000778164": {
"rank": 9,
"ecr": "293"
},
"0000069488": {
"rank": 10,
"ecr": "186"
},
"0000744187": {
"rank": 11,
"ecr": "246"
},
"0000738214": {
"rank": 12,
"ecr": "146"
},
"0001262823": {
"rank": 13,
"ecr": "186"
},
"0000790051": {
"rank": 14,
"ecr": "167"
},
"0000105770": {
"rank": 15,
"ecr": "189"
},
"0000717605": {
"rank": 16,
"ecr": "200"
},
"0000072162": {
"rank": 17,
"ecr": "150"
},
"0001120970": {
"rank": 18,
"ecr": "159"
},
"0001257640": {
"rank": 19,
"ecr": "174"
},
"0001392380": {
"rank": 20,
"ecr": "119"
},
"0000002969": {
"rank": 21,
"ecr": "146"
},
"0001309402": {
"rank": 22,
"ecr": "169"
},
"0000051253": {
"rank": 23,
"ecr": "167"
},
"0001530804": {
"rank": 24,
"ecr": "106"
},
"0001282637": {
"rank": 25,
"ecr": "105"
},
"0000079879": {
"rank": 26,
"ecr": "101"
},
"0001042187": {
"rank": 27,
"ecr": "101"
},
"0001122976": {
"rank": 28,
"ecr": "149"
},
"0000891014": {
"rank": 29,
"ecr": "98"
},
"0000059255": {
"rank": 30,
"ecr": "120"
},
"0000030554": {
"rank": 31,
"ecr": "171"
},
"0000007431": {
"rank": 32,
"ecr": "133"
},
"0000314227": {
"rank": 33,
"ecr": "95"
},
"0000915389": {
"rank": 34,
"ecr": "118"
}
},
"2015": {
"0000084748": {
"rank": 1,
"ecr": "209"
},
"0001101302": {
"rank": 2,
"ecr": "200"
},
"0000314227": {
"rank": 3,
"ecr": "558"
},
"0000310142": {
"rank": 4,
"ecr": "204"
},
"0000744187": {
"rank": 5,
"ecr": "415"
},
"0000060714": {
"rank": 6,
"ecr": "189"
},
"0000915913": {
"rank": 7,
"ecr": "179"
},
"0000896622": {
"rank": 8,
"ecr": "201"
},
"0001306830": {
"rank": 9,
"ecr": "190"
},
"0001489393": {
"rank": 10,
"ecr": "162"
},
"0001337298": {
"rank": 11,
"ecr": "273"
},
"0000069488": {
"rank": 12,
"ecr": "196"
},
"0001200375": {
"rank": 13,
"ecr": "169"
},
"0001026655": {
"rank": 14,
"ecr": "138"
},
"0000105770": {
"rank": 15,
"ecr": "166"
},
"0000790051": {
"rank": 16,
"ecr": "177"
},
"0000778164": {
"rank": 17,
"ecr": "181"
},
"0000717605": {
"rank": 18,
"ecr": "173"
},
"0001309402": {
"rank": 19,
"ecr": "163"
},
"0000072162": {
"rank": 20,
"ecr": "2,509"
},
"0001392380": {
"rank": 21,
"ecr": "127"
},
"0001120970": {
"rank": 22,
"ecr": "125"
},
"0000051253": {
"rank": 23,
"ecr": "162"
},
"0000002969": {
"rank": 24,
"ecr": "157"
},
"0001257640": {
"rank": 25,
"ecr": "139"
},
"0000891014": {
"rank": 26,
"ecr": "121"
},
"0001042187": {
"rank": 27,
"ecr": "101"
},
"0001282637": {
"rank": 28,
"ecr": "157"
},
"0001604028": {
"rank": 29,
"ecr": "101"
},
"0000079879": {
"rank": 30,
"ecr": "133"
},
"0000007431": {
"rank": 31,
"ecr": "127"
},
"0000110621": {
"rank": 32,
"ecr": "130"
},
"0001122976": {
"rank": 33,
"ecr": "140"
},
"0000915389": {
"rank": 34,
"ecr": "120"
},
"0001530804": {
"rank": 35,
"ecr": "93"
},
"0000059255": {
"rank": 36,
"ecr": "110"
},
"0001519061": {
"rank": 37,
"ecr": "88"
},
"0000738214": {
"rank": 38,
"ecr": "90"
},
"0001308027": {
"rank": 39,
"ecr": "48"
}
},
"2016": {
"0000060714": {
"rank": 1,
"ecr": "201"
},
"0000084748": {
"rank": 2,
"ecr": "206"
},
"0000314227": {
"rank": 3,
"ecr": "559"
},
"0000310142": {
"rank": 4,
"ecr": "211"
},
"0001306830": {
"rank": 5,
"ecr": "225"
},
"0000915913": {
"rank": 6,
"ecr": "366"
},
"0001101302": {
"rank": 7,
"ecr": "202"
},
"0001489393": {
"rank": 8,
"ecr": "276"
},
"0000069488": {
"rank": 9,
"ecr": "210"
},
"0000896622": {
"rank": 10,
"ecr": "196"
},
"0001026655": {
"rank": 11,
"ecr": "149"
},
"0000038264": {
"rank": 12,
"ecr": "141"
},
"0000105770": {
"rank": 13,
"ecr": "177"
},
"0001337298": {
"rank": 14,
"ecr": "254"
},
"0000790051": {
"rank": 15,
"ecr": "169"
},
"0001392380": {
"rank": 16,
"ecr": "143"
},
"0000778164": {
"rank": 17,
"ecr": "202"
},
"0001200375": {
"rank": 18,
"ecr": "164"
},
"0000717605": {
"rank": 19,
"ecr": "171"
},
"0000072162": {
"rank": 20,
"ecr": "131"
},
"0001120970": {
"rank": 21,
"ecr": "75"
},
"0000051253": {
"rank": 22,
"ecr": "154"
},
"0000002969": {
"rank": 23,
"ecr": "130"
},
"0001309402": {
"rank": 24,
"ecr": "150"
},
"0000891014": {
"rank": 25,
"ecr": "128"
},
"0001282637": {
"rank": 26,
"ecr": "178"
},
"0001257640": {
"rank": 27,
"ecr": "139"
},
"0000079879": {
"rank": 28,
"ecr": "136"
},
"0001604028": {
"rank": 29,
"ecr": "101"
},
"0000915389": {
"rank": 30,
"ecr": "132"
},
"0000110621": {
"rank": 31,
"ecr": "134"
},
"0001042187": {
"rank": 32,
"ecr": "140"
},
"0001122976": {
"rank": 33,
"ecr": "137"
},
"0001530804": {
"rank": 34,
"ecr": "94"
},
"0001616862": {
"rank": 35,
"ecr": "93"
},
"0001519061": {
"rank": 36,
"ecr": "90"
},
"0000059255": {
"rank": 37,
"ecr": "110"
},
"0000007431": {
"rank": 38,
"ecr": "120"
},
"0000738214": {
"rank": 39,
"ecr": "76"
},
"0001413119": {
"rank": 40,
"ecr": "48"
},
"0001308027": {
"rank": 41,
"ecr": "42"
}
},
"2017": {
"0000060714": {
"rank": 1,
"ecr": "268"
},
"0000084748": {
"rank": 2,
"ecr": "246"
},
"0000310142": {
"rank": 3,
"ecr": "274"
},
"0001666700": {
"rank": 4,
"ecr": "171"
},
"0001101302": {
"rank": 5,
"ecr": "206"
},
"0000915913": {
"rank": 6,
"ecr": "209"
},
"0001306830": {
"rank": 7,
"ecr": "247"
},
"0000896622": {
"rank": 8,
"ecr": "224"
},
"0001337298": {
"rank": 9,
"ecr": "187"
},
"0001489393": {
"rank": 10,
"ecr": "309"
},
"0001026655": {
"rank": 11,
"ecr": "195"
},
"0000069488": {
"rank": 12,
"ecr": "205"
},
"0001392380": {
"rank": 13,
"ecr": "158"
},
"0000105770": {
"rank": 14,
"ecr": "207"
},
"0000038264": {
"rank": 15,
"ecr": "206"
},
"0001604665": {
"rank": 16,
"ecr": "141"
},
"0000072162": {
"rank": 17,
"ecr": "260"
},
"0000002969": {
"rank": 18,
"ecr": "153"
},
"0000717605": {
"rank": 19,
"ecr": "199"
},
"0000778164": {
"rank": 20,
"ecr": "192"
},
"0000790051": {
"rank": 21,
"ecr": "151"
},
"0001200375": {
"rank": 22,
"ecr": "143"
},
"0000314227": {
"rank": 23,
"ecr": "124"
},
"0000891014": {
"rank": 24,
"ecr": "156"
},
"0000814453": {
"rank": 25,
"ecr": "114"
},
"0001257640": {
"rank": 26,
"ecr": "236"
},
"0001120970": {
"rank": 27,
"ecr": "45"
},
"0001309402": {
"rank": 28,
"ecr": "148"
},
"0000051253": {
"rank": 29,
"ecr": "144"
},
"0001282637": {
"rank": 30,
"ecr": "170"
},
"0000079879": {
"rank": 31,
"ecr": "166"
},
"0000915389": {
"rank": 32,
"ecr": "157"
},
"0000110621": {
"rank": 33,
"ecr": "160"
},
"0000059255": {
"rank": 34,
"ecr": "153"
},
"0001042187": {
"rank": 35,
"ecr": "138"
},
"0001519061": {
"rank": 36,
"ecr": "95"
},
"0000007431": {
"rank": 37,
"ecr": "153"
},
"0001122976": {
"rank": 38,
"ecr": "132"
},
"0001530804": {
"rank": 39,
"ecr": "101"
},
"0001616862": {
"rank": 40,
"ecr": "92"
},
"0001549145": {
"rank": 41,
"ecr": "88"
},
"0000738214": {
"rank": 42,
"ecr": "73"
},
"0001532595": {
"rank": 43,
"ecr": "46"
},
"0001308027": {
"rank": 44,
"ecr": "44"
}
},
"2018": {
"0000084748": {
"rank": 1,
"ecr": "205"
},
"0000060714": {
"rank": 2,
"ecr": "187"
},
"0001101302": {
"rank": 3,
"ecr": "246"
},
"0000310142": {
"rank": 4,
"ecr": "233"
},
"0001666700": {
"rank": 5,
"ecr": "171"
},
"0000915913": {
"rank": 6,
"ecr": "183"
},
"0001392380": {
"rank": 7,
"ecr": "175"
},
"0001306830": {
"rank": 8,
"ecr": "249"
},
"0001489393": {
"rank": 9,
"ecr": "258"
},
"0000896622": {
"rank": 10,
"ecr": "195"
},
"0000069488": {
"rank": 11,
"ecr": "202"
},
"0001200375": {
"rank": 12,
"ecr": "170"
},
"0000105770": {
"rank": 13,
"ecr": "209"
},
"0001604665": {
"rank": 14,
"ecr": "138"
},
"0001707925": {
"rank": 15,
"ecr": "135"
},
"0000002969": {
"rank": 16,
"ecr": "222"
},
"0000038264": {
"rank": 17,
"ecr": "618"
},
"0000072162": {
"rank": 18,
"ecr": "136"
},
"0001262823": {
"rank": 19,
"ecr": "170"
},
"0000790051": {
"rank": 20,
"ecr": "163"
},
"0001026655": {
"rank": 21,
"ecr": "159"
},
"0000778164": {
"rank": 22,
"ecr": "184"
},
"0001309402": {
"rank": 23,
"ecr": "170"
},
"0000051253": {
"rank": 24,
"ecr": "133"
},
"0001096056": {
"rank": 25,
"ecr": "119"
},
"0000717605": {
"rank": 26,
"ecr": "255"
},
"0000891014": {
"rank": 27,
"ecr": "148"
},
"0001257640": {
"rank": 28,
"ecr": "194"
},
"0001673985": {
"rank": 29,
"ecr": "112"
},
"0000915389": {
"rank": 30,
"ecr": "177"
},
"0000059255": {
"rank": 31,
"ecr": "163"
},
"0001120970": {
"rank": 32,
"ecr": "104"
},
"0000110621": {
"rank": 33,
"ecr": "141"
},
"0000814453": {
"rank": 34,
"ecr": "101"
},
"0000314227": {
"rank": 35,
"ecr": "116"
},
"0000079879": {
"rank": 36,
"ecr": "145"
},
"0001282637": {
"rank": 37,
"ecr": "138"
},
"0001519061": {
"rank": 38,
"ecr": "153"
},
"0001122976": {
"rank": 39,
"ecr": "155"
},
"0001616862": {
"rank": 40,
"ecr": "91"
},
"0001530804": {
"rank": 41,
"ecr": "107"
},
"0001042187": {
"rank": 42,
"ecr": "131"
},
"0000007431": {
"rank": 43,
"ecr": "129"
},
"0001532595": {
"rank": 44,
"ecr": "75"
},
"0001308027": {
"rank": 45,
"ecr": "70"
},
"0000738214": {
"rank": 46,
"ecr": "72"
}
},
"2019": {
"0000084748": {
"rank": 1,
"ecr": "208"
},
"0000060714": {
"rank": 2,
"ecr": "190"
},
"0001101302": {
"rank": 3,
"ecr": "531"
},
"0000310142": {
"rank": 4,
"ecr": "211"
},
"0001666700": {
"rank": 5,
"ecr": "173"
},
"0000915913": {
"rank": 6,
"ecr": "206"
},
"0001489393": {
"rank": 7,
"ecr": "220"
},
"0001306830": {
"rank": 8,
"ecr": "224"
},
"0000896622": {
"rank": 9,
"ecr": "201"
},
"0001392380": {
"rank": 10,
"ecr": "165"
},
"0000069488": {
"rank": 11,
"ecr": "215"
},
"0001604665": {
"rank": 12,
"ecr": "144"
},
"0000105770": {
"rank": 13,
"ecr": "206"
},
"0000002969": {
"rank": 14,
"ecr": "161"
},
"0001707925": {
"rank": 15,
"ecr": "133"
},
"0001120970": {
"rank": 16,
"ecr": "133"
},
"0000072162": {
"rank": 17,
"ecr": "140"
},
"0000030554": {
"rank": 18,
"ecr": "143"
},
"0001309402": {
"rank": 19,
"ecr": "171"
},
"0001262823": {
"rank": 20,
"ecr": "144"
},
"0000790051": {
"rank": 21,
"ecr": "194"
},
"0000038264": {
"rank": 22,
"ecr": "187"
},
"0000051253": {
"rank": 23,
"ecr": "134"
},
"0001026655": {
"rank": 24,
"ecr": "162"
},
"0000717605": {
"rank": 25,
"ecr": "170"
},
"0000891014": {
"rank": 26,
"ecr": "139"
},
"0001096056": {
"rank": 27,
"ecr": "116"
},
"0001257640": {
"rank": 28,
"ecr": "141"
},
"0000915389": {
"rank": 29,
"ecr": "131"
},
"0000778164": {
"rank": 30,
"ecr": "173"
},
"0001282637": {
"rank": 31,
"ecr": "173"
},
"0000059255": {
"rank": 32,
"ecr": "128"
},
"0001673985": {
"rank": 33,
"ecr": "103"
},
"0001122976": {
"rank": 34,
"ecr": "169"
},
"0000814453": {
"rank": 35,
"ecr": "103"
},
"0000079879": {
"rank": 36,
"ecr": "132"
},
"0000110621": {
"rank": 37,
"ecr": "131"
},
"0000007431": {
"rank": 38,
"ecr": "169"
},
"0001519061": {
"rank": 39,
"ecr": "139"
},
"0001616862": {
"rank": 40,
"ecr": "114"
},
"0001530804": {
"rank": 41,
"ecr": "105"
},
"0000314227": {
"rank": 42,
"ecr": "106"
},
"0000738214": {
"rank": 43,
"ecr": "71"
}
},
"2020": {
"0001392380": {
"rank": 1,
"ecr": "189"
},
"0001666700": {
"rank": 2,
"ecr": "199"
},
"0000084748": {
"rank": 3,
"ecr": "213"
},
"0000060714": {
"rank": 4,
"ecr": "189"
},
"0001101302": {
"rank": 5,
"ecr": "285"
},
"0000310142": {
"rank": 6,
"ecr": "223"
},
"0001489393": {
"rank": 7,
"ecr": "200"
},
"0000915913": {
"rank": 8,
"ecr": "198"
},
"0001306830": {
"rank": 9,
"ecr": "269"
},
"0000896622": {
"rank": 10,
"ecr": "206"
},
"0000314227": {
"rank": 11,
"ecr": "4,841"
},
"0001200375": {
"rank": 12,
"ecr": "166"
},
"0001120970": {
"rank": 13,
"ecr": "693"
},
"0001604665": {
"rank": 14,
"ecr": "304"
},
"0000105770": {
"rank": 15,
"ecr": "235"
},
"0000069488": {
"rank": 16,
"ecr": "195"
},
"0000778164": {
"rank": 17,
"ecr": "195"
},
"0000072162": {
"rank": 18,
"ecr": "168"
},
"0001026655": {
"rank": 19,
"ecr": "174"
},
"0001707925": {
"rank": 20,
"ecr": "129"
},
"0000717605": {
"rank": 21,
"ecr": "144"
},
"0000002969": {
"rank": 22,
"ecr": "164"
},
"0001309402": {
"rank": 23,
"ecr": "159"
},
"0001096056": {
"rank": 24,
"ecr": "120"
},
"0001262823": {
"rank": 25,
"ecr": "141"
},
"0000051253": {
"rank": 26,
"ecr": "136"
},
"0000891014": {
"rank": 27,
"ecr": "138"
},
"0000790051": {
"rank": 28,
"ecr": "146"
},
"0001282637": {
"rank": 29,
"ecr": "185"
},
"0001257640": {
"rank": 30,
"ecr": "140"
},
"0000915389": {
"rank": 31,
"ecr": "128"
},
"0001673985": {
"rank": 32,
"ecr": "106"
},
"0001122976": {
"rank": 33,
"ecr": "162"
},
"0000059255": {
"rank": 34,
"ecr": "129"
},
"0000038264": {
"rank": 35,
"ecr": "157"
},
"0001604028": {
"rank": 36,
"ecr": "104"
},
"0000079879": {
"rank": 37,
"ecr": "128"
},
"0001530804": {
"rank": 38,
"ecr": "162"
},
"0000814453": {
"rank": 39,
"ecr": "119"
},
"0000007431": {
"rank": 40,
"ecr": "311"
},
"0000110621": {
"rank": 41,
"ecr": "128"
},
"0001519061": {
"rank": 42,
"ecr": "127"
},
"0001616862": {
"rank": 43,
"ecr": "110"
},
"0001308027": {
"rank": 44,
"ecr": "81"
},
"0000738214": {
"rank": 45,
"ecr": "70"
}
},
"2021": {
"0000060714": {
"rank": 1,
"ecr": "203"
},
"0000084748": {
"rank": 2,
"ecr": "218"
},
"0001101302": {
"rank": 3,
"ecr": "306"
},
"0000310142": {
"rank": 4,
"ecr": "216"
},
"0000314227": {
"rank": 5,
"ecr": "264"
},
"0000915913": {
"rank": 6,
"ecr": "178"
},
"0001392380": {
"rank": 7,
"ecr": "87"
},
"0001489393": {
"rank": 8,
"ecr": "318"
},
"0001306830": {
"rank": 9,
"ecr": "321"
},
"0000896622": {
"rank": 10,
"ecr": "192"
},
"0001120970": {
"rank": 11,
"ecr": "323"
},
"0000778164": {
"rank": 12,
"ecr": "248"
},
"0000105770": {
"rank": 13,
"ecr": "324"
},
"0001200375": {
"rank": 14,
"ecr": "155"
},
"0001604665": {
"rank": 15,
"ecr": "360"
},
"0000072162": {
"rank": 16,
"ecr": "176"
},
"0001758021": {
"rank": 17,
"ecr": "138"
},
"0001666700": {
"rank": 18,
"ecr": "199"
},
"0001096056": {
"rank": 19,
"ecr": "165"
},
"0001707925": {
"rank": 20,
"ecr": "200"
},
"0001026655": {
"rank": 21,
"ecr": "189"
},
"0000717605": {
"rank": 22,
"ecr": "140"
},
"0000002969": {
"rank": 23,
"ecr": "181"
},
"0001309402": {
"rank": 24,
"ecr": "164"
},
"0000891014": {
"rank": 25,
"ecr": "144"
},
"0001262823": {
"rank": 26,
"ecr": "164"
},
"0001673985": {
"rank": 27,
"ecr": "174"
},
"0001833197": {
"rank": 28,
"ecr": "116"
},
"0001257640": {
"rank": 29,
"ecr": "149"
},
"0000069488": {
"rank": 30,
"ecr": "171"
},
"0001042187": {
"rank": 31,
"ecr": "151"
},
"0000059255": {
"rank": 32,
"ecr": "137"
},
"0000038264": {
"rank": 33,
"ecr": "174"
},
"0000915389": {
"rank": 34,
"ecr": "151"
},
"0000790051": {
"rank": 35,
"ecr": "142"
},
"0001122976": {
"rank": 36,
"ecr": "174"
},
"0001530804": {
"rank": 37,
"ecr": "187"
},
"0000007431": {
"rank": 38,
"ecr": "301"
},
"0000079879": {
"rank": 39,
"ecr": "141"
},
"0001282637": {
"rank": 40,
"ecr": "151"
},
"0000814453": {
"rank": 41,
"ecr": "124"
},
"0000110621": {
"rank": 42,
"ecr": "156"
},
"0001519061": {
"rank": 43,
"ecr": "140"
},
"0001616862": {
"rank": 44,
"ecr": "118"
},
"0001532595": {
"rank": 45,
"ecr": "80"
},
"0001308027": {
"rank": 46,
"ecr": "96"
}
},
"2022": {
"0001325964": {
"rank": 1,
"ecr": "184"
},
"0001101302": {
"rank": 2,
"ecr": "223"
},
"0000084748": {
"rank": 3,
"ecr": "205"
},
"0000060714": {
"rank": 4,
"ecr": "305"
},
"0000744187": {
"rank": 5,
"ecr": "264"
},
"0001392380": {
"rank": 6,
"ecr": "171"
},
"0000310142": {
"rank": 7,
"ecr": "206"
},
"0001306830": {
"rank": 8,
"ecr": "203"
},
"0000915913": {
"rank": 9,
"ecr": "203"
},
"0001489393": {
"rank": 10,
"ecr": "249"
},
"0000896622": {
"rank": 11,
"ecr": "190"
},
"0000105770": {
"rank": 12,
"ecr": "251"
},
"0000314227": {
"rank": 13,
"ecr": "167"
},
"0001648087": {
"rank": 14,
"ecr": "145"
},
"0000072162": {
"rank": 15,
"ecr": "187"
},
"0001604665": {
"rank": 16,
"ecr": "343"
},
"0001666700": {
"rank": 17,
"ecr": "210"
},
"0000778164": {
"rank": 18,
"ecr": "222"
},
"0001758021": {
"rank": 19,
"ecr": "134"
},
"0001026655": {
"rank": 20,
"ecr": "198"
},
"0001200375": {
"rank": 21,
"ecr": "146"
},
"0001120970": {
"rank": 22,
"ecr": "0.00048"
},
"0000717605": {
"rank": 23,
"ecr": "147"
},
"0001707925": {
"rank": 24,
"ecr": "188"
},
"0001262823": {
"rank": 25,
"ecr": "191"
},
"0001096056": {
"rank": 26,
"ecr": "190"
},
"0000002969": {
"rank": 27,
"ecr": "152"
},
"0001309402": {
"rank": 28,
"ecr": "170"
},
"0001257640": {
"rank": 29,
"ecr": "163"
},
"0001673985": {
"rank": 30,
"ecr": "181"
},
"0000891014": {
"rank": 31,
"ecr": "141"
},
"0000069488": {
"rank": 32,
"ecr": "176"
},
"0000059255": {
"rank": 33,
"ecr": "145"
},
"0001833197": {
"rank": 34,
"ecr": "115"
},
"0000790051": {
"rank": 35,
"ecr": "190"
},
"0001604028": {
"rank": 36,
"ecr": "168"
},
"0001122976": {
"rank": 37,
"ecr": "144"
},
"0001530804": {
"rank": 38,
"ecr": "138"
},
"0000915389": {
"rank": 39,
"ecr": "131"
},
"0000079879": {
"rank": 40,
"ecr": "132"
},
"0000007431": {
"rank": 41,
"ecr": "163"
},
"0001282637": {
"rank": 42,
"ecr": "177"
},
"0000038264": {
"rank": 43,
"ecr": "156"
},
"0000110621": {
"rank": 44,
"ecr": "142"
},
"0000814453": {
"rank": 45,
"ecr": "120"
},
"0001616862": {
"rank": 46,
"ecr": "116"
},
"0001042187": {
"rank": 47,
"ecr": "119"
},
"0001519061": {
"rank": 48,
"ecr": "119"
},
"0001308027": {
"rank": 49,
"ecr": "75"
},
"0000738214": {
"rank": 50,
"ecr": "72"
}
},
"2023": {
"0001101302": {
"rank": 1,
"ecr": "199"
},
"0000084748": {
"rank": 2,
"ecr": "233"
},
"0000310142": {
"rank": 3,
"ecr": "211"
},
"0000744187": {
"rank": 4,
"ecr": "234"
},
"0001325964": {
"rank": 5,
"ecr": "172"
},
"0001392380": {
"rank": 6,
"ecr": "170"
},
"0001306830": {
"rank": 7,
"ecr": "207"
},
"0001489393": {
"rank": 8,
"ecr": "201"
},
"0000915913": {
"rank": 9,
"ecr": "178"
},
"0000105770": {
"rank": 10,
"ecr": "246"
},
"0000896622": {
"rank": 11,
"ecr": "187"
},
"0000072162": {
"rank": 12,
"ecr": "167"
},
"0001026655": {
"rank": 13,
"ecr": "196"
},
"0001604665": {
"rank": 14,
"ecr": "253"
},
"0001666700": {
"rank": 15,
"ecr": "150"
},
"0001200375": {
"rank": 16,
"ecr": "153"
},
"0000314227": {
"rank": 17,
"ecr": "153"
},
"0000778164": {
"rank": 18,
"ecr": "214"
},
"0001758021": {
"rank": 19,
"ecr": "132"
},
"0001096056": {
"rank": 20,
"ecr": "162"
},
"0001262823": {
"rank": 21,
"ecr": "143"
},
"0001309402": {
"rank": 22,
"ecr": "170"
},
"0001707925": {
"rank": 23,
"ecr": "189"
},
"0000891014": {
"rank": 24,
"ecr": "143"
},
"0001673985": {
"rank": 25,
"ecr": "155"
},
"0000002969": {
"rank": 26,
"ecr": "150"
},
"0001833197": {
"rank": 27,
"ecr": "119"
},
"0001648087": {
"rank": 28,
"ecr": "119"
},
"0000051253": {
"rank": 29,
"ecr": "130"
},
"0001282637": {
"rank": 30,
"ecr": "205"
},
"0001257640": {
"rank": 31,
"ecr": "141"
},
"0000790051": {
"rank": 32,
"ecr": "175"
},
"0001122976": {
"rank": 33,
"ecr": "131"
},
"0000915389": {
"rank": 34,
"ecr": "130"
},
"0000079879": {
"rank": 35,
"ecr": "147"
},
"0001604028": {
"rank": 36,
"ecr": "196"
},
"0001530804": {
"rank": 37,
"ecr": "115"
},
"0000814453": {
"rank": 38,
"ecr": "116"
},
"0001616862": {
"rank": 39,
"ecr": "119"
},
"0001042187": {
"rank": 40,
"ecr": "122"
},
"0000038264": {
"rank": 41,
"ecr": "137"
},
"0001519061": {
"rank": 42,
"ecr": "98"
},
"0000738214": {
"rank": 43,
"ecr": "71"
},
"0001308027": {
"rank": 44,
"ecr": "43"
}
},
"2024": {
"0001101302": {
"rank": 1,
"ecr": "209"
},
"0000084748": {
"rank": 2,
"ecr": "201"
},
"0001325964": {
"rank": 3,
"ecr": "174"
},
"0000744187": {
"rank": 4,
"ecr": "274"
},
"0000915913": {
"rank": 5,
"ecr": "184"
},
"0001306830": {
"rank": 6,
"ecr": "179"
},
"0001489393": {
"rank": 7,
"ecr": "202"
},
"0000896622": {
"rank": 8,
"ecr": "192"
},
"0000105770": {
"rank": 9,
"ecr": "216"
},
"0001026655": {
"rank": 10,
"ecr": "192"
},
"0001120970": {
"rank": 11,
"ecr": "142"
},
"0001666700": {
"rank": 12,
"ecr": "150"
},
"0001604665": {
"rank": 13,
"ecr": "304"
},
"0001096056": {
"rank": 14,
"ecr": "176"
},
"0001758021": {
"rank": 15,
"ecr": "178"
},
"0001262823": {
"rank": 16,
"ecr": "146"
},
"0001707925": {
"rank": 17,
"ecr": "181"
},
"0001309402": {
"rank": 18,
"ecr": "158"
},
"0001673985": {
"rank": 19,
"ecr": "149"
},
"0000051253": {
"rank": 20,
"ecr": "132"
},
"0000002969": {
"rank": 21,
"ecr": "162"
},
"0001282637": {
"rank": 22,
"ecr": "199"
},
"0001200375": {
"rank": 23,
"ecr": "127"
},
"0000790051": {
"rank": 24,
"ecr": "218"
},
"0000314227": {
"rank": 25,
"ecr": "133"
},
"0001042187": {
"rank": 26,
"ecr": "132"
},
"0001122976": {
"rank": 27,
"ecr": "128"
},
"0001604028": {
"rank": 28,
"ecr": "180"
},
"0000915389": {
"rank": 29,
"ecr": "142"
},
"0000079879": {
"rank": 30,
"ecr": "132"
},
"0001530804": {
"rank": 31,
"ecr": "115"
},
"0001616862": {
"rank": 32,
"ecr": "125"
},
"0000814453": {
"rank": 33,
"ecr": "115"
},
"0000038264": {
"rank": 34,
"ecr": "139"
},
"0001519061": {
"rank": 35,
"ecr": "89"
},
"0001648087": {
"rank": 36,
"ecr": "70"
},
"0000738214": {
"rank": 37,
"ecr": "71"
},
"0001308027": {
"rank": 38,
"ecr": "44"
}
},
"2025": {
"0000038264": {
"rank": 1,
"ecr": "196"
},
"0001325964": {
"rank": 2,
"ecr": "185"
},
"0001101302": {
"rank": 3,
"ecr": "202"
},
"0000084748": {
"rank": 4,
"ecr": "199"
},
"0000744187": {
"rank": 5,
"ecr": "226"
},
"0000915913": {
"rank": 6,
"ecr": "185"
},
"0000790051": {
"rank": 7,
"ecr": "285"
},
"0001306830": {
"rank": 8,
"ecr": "179"
},
"0001489393": {
"rank": 9,
"ecr": "192"
},
"0000896622": {
"rank": 10,
"ecr": "211"
},
"0000105770": {
"rank": 11,
"ecr": "217"
},
"0001026655": {
"rank": 12,
"ecr": "183"
},
"0001120970": {
"rank": 13,
"ecr": "141"
},
"0001666700": {
"rank": 14,
"ecr": "150"
},
"0001604665": {
"rank": 15,
"ecr": "283"
},
"0001096056": {
"rank": 16,
"ecr": "170"
},
"0001758021": {
"rank": 17,
"ecr": "189"
},
"0001282637": {
"rank": 18,
"ecr": "191"
},
"0000891014": {
"rank": 19,
"ecr": "140"
},
"0001833197": {
"rank": 20,
"ecr": "142"
},
"0001309402": {
"rank": 21,
"ecr": "156"
},
"0001673985": {
"rank": 22,
"ecr": "147"
},
"0001262823": {
"rank": 23,
"ecr": "133"
},
"0001707925": {
"rank": 24,
"ecr": "156"
},
"0000002969": {
"rank": 25,
"ecr": "121"
},
"0000915389": {
"rank": 26,
"ecr": "132"
},
"0001122976": {
"rank": 27,
"ecr": "127"
},
"0001042187": {
"rank": 28,
"ecr": "133"
},
"0000079879": {
"rank": 29,
"ecr": "141"
},
"0001200375": {
"rank": 30,
"ecr": "117"
},
"0001616862": {
"rank": 31,
"ecr": "124"
},
"0001530804": {
"rank": 32,
"ecr": "107"
},
"0000814453": {
"rank": 33,
"ecr": "112"
},
"0001648087": {
"rank": 34,
"ecr": "93"
},
"0000314227": {
"rank": 35,
"ecr": "104"
},
"0000738214": {
"rank": 36,
"ecr": "70"
},
"0001308027": {
"rank": 37,
"ecr": "54"
}
}
},
"rating_box": [
[
"Top rated",
"9 of 37"
],
[
"Best, worst rating",
"196 %, 41.0 %"
],
[
"New companies",
"2"
]
],
"regression_plot": "https://www.realrate-archive.com/us_chemicals/2025/backtesting_correlation/regression_2025.svg",
"scentences": [
"Forward Industries Inc climbed 33 positions from 34 to 1 due to its excellent Stockholders Equity.",
"TOMI Environmental Solutions Inc lost 10 positions from 25 to 35 due to its bad Stockholders Equity.",
"Minerals Technologies INC entered the 2026 ranking at rank 19, making it the best newcomer."
],
"url_segment": "2026-us-chemicals",
"year": 2026,
"feature_importance": "https://www.realrate-archive.com/us_chemicals/2025/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000002969": {
"2011": {
"obs_EconomicCapitalRatio": 1.0976433139205226
},
"2012": {
"obs_EconomicCapitalRatio": 0.9360041817768175
},
"2013": {
"obs_EconomicCapitalRatio": 1.2491579146929779
},
"2014": {
"obs_EconomicCapitalRatio": 1.7222596883155998
},
"2015": {
"obs_EconomicCapitalRatio": 1.614411596429667
},
"2016": {
"obs_EconomicCapitalRatio": 1.7537613281943967
},
"2017": {
"obs_EconomicCapitalRatio": 2.171227339544988
},
"2018": {
"obs_EconomicCapitalRatio": 2.0874340822226483
},
"2019": {
"obs_EconomicCapitalRatio": 3.3496020317351674
},
"2020": {
"obs_EconomicCapitalRatio": 2.7403711674472224
},
"2021": {
"obs_EconomicCapitalRatio": 3.0039816709793827
},
"2022": {
"obs_EconomicCapitalRatio": 3.1205873175604264
},
"2023": {
"obs_EconomicCapitalRatio": 2.349325262988046
},
"2024": {
"obs_EconomicCapitalRatio": 2.082949884472786
},
"2025": {
"obs_EconomicCapitalRatio": 1.6693682249382806
}
},
"0000059255": {
"2011": {
"obs_EconomicCapitalRatio": 2.073078761972932
},
"2012": {
"obs_EconomicCapitalRatio": 1.209564157736749
},
"2013": {
"obs_EconomicCapitalRatio": 1.5558400613187209
},
"2014": {
"obs_EconomicCapitalRatio": 0.6078662556382622
},
"2015": {
"obs_EconomicCapitalRatio": 0.15988577187297812
},
"2016": {
"obs_EconomicCapitalRatio": 0.4372572540647698
},
"2017": {
"obs_EconomicCapitalRatio": 0.6964223823669758
},
"2018": {
"obs_EconomicCapitalRatio": 0.24827569951171105
},
"2019": {
"obs_EconomicCapitalRatio": 0.23945336124774594
},
"2020": {
"obs_EconomicCapitalRatio": 0.17709459114491516
},
"2021": {
"obs_EconomicCapitalRatio": 0.29765217938535704
},
"2022": {
"obs_EconomicCapitalRatio": 0.26938293231858007
}
},
"0000060714": {
"2011": {
"obs_EconomicCapitalRatio": 2.039779842842567
},
"2012": {
"obs_EconomicCapitalRatio": 2.2131807538336474
},
"2013": {
"obs_EconomicCapitalRatio": 1.3904103475977485
},
"2014": {
"obs_EconomicCapitalRatio": 1.100090273020253
},
"2015": {
"obs_EconomicCapitalRatio": 0.2147896339331022
},
"2016": {
"obs_EconomicCapitalRatio": 0.33578161880960755
},
"2017": {
"obs_EconomicCapitalRatio": 0.38654346320293775
},
"2018": {
"obs_EconomicCapitalRatio": 0.25178648371325596
},
"2019": {
"obs_EconomicCapitalRatio": 0.21421590942666746
},
"2020": {
"obs_EconomicCapitalRatio": 0.14095311916560824
},
"2021": {
"obs_EconomicCapitalRatio": 1.5005382738592263
},
"2022": {
"obs_EconomicCapitalRatio": 1.4179856468214125
}
},
"0000072162": {
"2011": {
"obs_EconomicCapitalRatio": 0.7403156161368563
},
"2012": {
"obs_EconomicCapitalRatio": 0.7287485479888595
},
"2013": {
"obs_EconomicCapitalRatio": 0.6551218358570887
},
"2014": {
"obs_EconomicCapitalRatio": 0.7476462291176851
},
"2015": {
"obs_EconomicCapitalRatio": 0.34930765593564356
},
"2016": {
"obs_EconomicCapitalRatio": 0.9169389503100207
},
"2017": {
"obs_EconomicCapitalRatio": 1.1630608354568477
},
"2018": {
"obs_EconomicCapitalRatio": 0.26261518088949715
},
"2019": {
"obs_EconomicCapitalRatio": 0.33335368425682055
},
"2020": {
"obs_EconomicCapitalRatio": 0.4120970293301054
},
"2021": {
"obs_EconomicCapitalRatio": 0.6130774295503331
},
"2022": {
"obs_EconomicCapitalRatio": 0.5925481499725161
},
"2023": {
"obs_EconomicCapitalRatio": 0.5743145631525474
}
},
"0000891014": {
"2011": {
"obs_EconomicCapitalRatio": 1.2196115824660183
},
"2013": {
"obs_EconomicCapitalRatio": 2.520199436562207
},
"2014": {
"obs_EconomicCapitalRatio": 0.8420966963083756
},
"2015": {
"obs_EconomicCapitalRatio": 0.6143094634486403
},
"2016": {
"obs_EconomicCapitalRatio": 1.1387471322001552
},
"2017": {
"obs_EconomicCapitalRatio": 1.0067147927749704
},
"2018": {
"obs_EconomicCapitalRatio": 0.713790728447913
},
"2019": {
"obs_EconomicCapitalRatio": 0.8148959561065288
},
"2020": {
"obs_EconomicCapitalRatio": 0.8259022739519024
},
"2021": {
"obs_EconomicCapitalRatio": 0.9152018595823116
},
"2022": {
"obs_EconomicCapitalRatio": 0.7347855440009189
},
"2023": {
"obs_EconomicCapitalRatio": 0.8828261150921283
},
"2025": {
"obs_EconomicCapitalRatio": 0.7425037708810072
}
},
"0001257640": {
"2011": {
"obs_EconomicCapitalRatio": 0.7473627284404054
},
"2012": {
"obs_EconomicCapitalRatio": 0.6784490985651526
},
"2013": {
"obs_EconomicCapitalRatio": 0.8805912426344558
},
"2014": {
"obs_EconomicCapitalRatio": 0.6555238315485933
},
"2015": {
"obs_EconomicCapitalRatio": 0.37668667016523305
},
"2016": {
"obs_EconomicCapitalRatio": 0.9018899129986416
},
"2017": {
"obs_EconomicCapitalRatio": 1.3553910892526544
},
"2018": {
"obs_EconomicCapitalRatio": 0.5905285629816391
},
"2019": {
"obs_EconomicCapitalRatio": 0.720346960805854
},
"2020": {
"obs_EconomicCapitalRatio": 0.8043646522558651
},
"2021": {
"obs_EconomicCapitalRatio": 0.8621361629256152
},
"2022": {
"obs_EconomicCapitalRatio": 0.6234165514756979
},
"2023": {
"obs_EconomicCapitalRatio": 0.728712524845626
}
},
"0000030554": {
"2011": {
"obs_EconomicCapitalRatio": 1.1192517322544968
},
"2012": {
"obs_EconomicCapitalRatio": 1.1644727688917607
},
"2013": {
"obs_EconomicCapitalRatio": 1.027381948932993
},
"2014": {
"obs_EconomicCapitalRatio": 1.2739813525244739
},
"2019": {
"obs_EconomicCapitalRatio": 2.552382093764655e-07
}
},
"0001306830": {
"2011": {
"obs_EconomicCapitalRatio": 1.0795597199260327
},
"2012": {
"obs_EconomicCapitalRatio": 1.0744864508371528
},
"2013": {
"obs_EconomicCapitalRatio": 1.3036505709409618
},
"2014": {
"obs_EconomicCapitalRatio": 1.4697469921508195
},
"2015": {
"obs_EconomicCapitalRatio": 1.6010258802276929
},
"2016": {
"obs_EconomicCapitalRatio": 2.057300801619153
},
"2017": {
"obs_EconomicCapitalRatio": 2.239159736487357
},
"2018": {
"obs_EconomicCapitalRatio": 1.8384708779103238
},
"2019": {
"obs_EconomicCapitalRatio": 2.3659780082061137
},
"2020": {
"obs_EconomicCapitalRatio": 2.157741512673283
},
"2021": {
"obs_EconomicCapitalRatio": 2.279367529348738
},
"2022": {
"obs_EconomicCapitalRatio": 0.6944971645678013
},
"2023": {
"obs_EconomicCapitalRatio": 1.0739815375961428
},
"2024": {
"obs_EconomicCapitalRatio": 0.5579499137385675
},
"2025": {
"obs_EconomicCapitalRatio": 0.3664347948729315
}
},
"0000084748": {
"2011": {
"obs_EconomicCapitalRatio": 1.6297295665504372
},
"2012": {
"obs_EconomicCapitalRatio": 1.8904466957321773
},
"2013": {
"obs_EconomicCapitalRatio": 2.425311183376347
},
"2014": {
"obs_EconomicCapitalRatio": 3.046291777606733
},
"2015": {
"obs_EconomicCapitalRatio": 1.8365238040624734
},
"2016": {
"obs_EconomicCapitalRatio": 2.379857635941588
},
"2017": {
"obs_EconomicCapitalRatio": 4.753068625237965
},
"2018": {
"obs_EconomicCapitalRatio": 2.59132319937647
},
"2019": {
"obs_EconomicCapitalRatio": 3.452130088367989
},
"2020": {
"obs_EconomicCapitalRatio": 4.1357883963222495
},
"2021": {
"obs_EconomicCapitalRatio": 5.8018013174325835
},
"2022": {
"obs_EconomicCapitalRatio": 2.4047635348526097
},
"2023": {
"obs_EconomicCapitalRatio": 3.063132968303847
},
"2024": {
"obs_EconomicCapitalRatio": 2.3743773454577464
},
"2025": {
"obs_EconomicCapitalRatio": 2.1636878503383694
}
},
"0000717605": {
"2011": {
"obs_EconomicCapitalRatio": 2.281347992582869
},
"2012": {
"obs_EconomicCapitalRatio": 2.2192405747567965
},
"2013": {
"obs_EconomicCapitalRatio": 3.209541640316984
},
"2014": {
"obs_EconomicCapitalRatio": 2.4933060760420447
},
"2015": {
"obs_EconomicCapitalRatio": 2.5496131888159073
},
"2016": {
"obs_EconomicCapitalRatio": 2.496343317905908
},
"2017": {
"obs_EconomicCapitalRatio": 2.5883077593417965
},
"2018": {
"obs_EconomicCapitalRatio": 2.146719610664719
},
"2019": {
"obs_EconomicCapitalRatio": 2.48439144215883
},
"2020": {
"obs_EconomicCapitalRatio": 1.7943395236961057
},
"2021": {
"obs_EconomicCapitalRatio": 2.0045481673369747
},
"2022": {
"obs_EconomicCapitalRatio": 2.2887256198873067
}
},
"0000915389": {
"2011": {
"obs_EconomicCapitalRatio": 0.6709218129987479
},
"2012": {
"obs_EconomicCapitalRatio": 0.6834932352170303
},
"2013": {
"obs_EconomicCapitalRatio": 0.8195622048968719
},
"2014": {
"obs_EconomicCapitalRatio": 0.5554081691455909
},
"2015": {
"obs_EconomicCapitalRatio": 0.5252123383130736
},
"2016": {
"obs_EconomicCapitalRatio": 0.621956571767049
},
"2017": {
"obs_EconomicCapitalRatio": 0.7513459147065986
},
"2018": {
"obs_EconomicCapitalRatio": 0.5844692773095668
},
"2019": {
"obs_EconomicCapitalRatio": 0.6584777372063563
},
"2020": {
"obs_EconomicCapitalRatio": 0.8733381760757748
},
"2021": {
"obs_EconomicCapitalRatio": 1.031958712937266
},
"2022": {
"obs_EconomicCapitalRatio": 0.7069622897019276
},
"2023": {
"obs_EconomicCapitalRatio": 0.8077733875946396
},
"2024": {
"obs_EconomicCapitalRatio": 0.809239617135343
},
"2025": {
"obs_EconomicCapitalRatio": 0.605949714833355
}
},
"0000915913": {
"2011": {
"obs_EconomicCapitalRatio": 2.0184129066034515
},
"2012": {
"obs_EconomicCapitalRatio": 2.373913132013944
},
"2013": {
"obs_EconomicCapitalRatio": 2.1436593371926302
},
"2015": {
"obs_EconomicCapitalRatio": 0.9724727715974824
},
"2016": {
"obs_EconomicCapitalRatio": 1.8999779820103766
},
"2017": {
"obs_EconomicCapitalRatio": 2.8487015464464203
},
"2018": {
"obs_EconomicCapitalRatio": 1.6884521774474757
},
"2019": {
"obs_EconomicCapitalRatio": 1.25209266376253
},
"2020": {
"obs_EconomicCapitalRatio": 2.3998706851196427
},
"2021": {
"obs_EconomicCapitalRatio": 3.990187329969337
},
"2022": {
"obs_EconomicCapitalRatio": 2.781862601586399
},
"2023": {
"obs_EconomicCapitalRatio": 1.531133521605186
},
"2024": {
"obs_EconomicCapitalRatio": 1.1011056823531262
},
"2025": {
"obs_EconomicCapitalRatio": 1.873363806000487
}
},
"0001122976": {
"2011": {
"obs_EconomicCapitalRatio": 0.6272134290483431
},
"2012": {
"obs_EconomicCapitalRatio": 0.7545344653567579
},
"2013": {
"obs_EconomicCapitalRatio": 1.0662668309104917
},
"2014": {
"obs_EconomicCapitalRatio": 1.1662324035706073
},
"2015": {
"obs_EconomicCapitalRatio": 0.9742841724695139
},
"2016": {
"obs_EconomicCapitalRatio": 0.9514273808087566
},
"2017": {
"obs_EconomicCapitalRatio": 1.2011187447303786
},
"2018": {
"obs_EconomicCapitalRatio": 0.7550477309898862
},
"2019": {
"obs_EconomicCapitalRatio": 0.8798567137767184
},
"2020": {
"obs_EconomicCapitalRatio": 0.8056744819399897
},
"2021": {
"obs_EconomicCapitalRatio": 1.101977209972516
},
"2022": {
"obs_EconomicCapitalRatio": 0.5699142791320071
},
"2023": {
"obs_EconomicCapitalRatio": 0.729904863778972
},
"2024": {
"obs_EconomicCapitalRatio": 0.7827805402958028
},
"2025": {
"obs_EconomicCapitalRatio": 0.5881259150778726
}
},
"0001324759": {
"2011": {
"obs_EconomicCapitalRatio": 0.47779999203872364
},
"2012": {
"obs_EconomicCapitalRatio": 0.047559045119414334
}
},
"0000079879": {
"2011": {
"obs_EconomicCapitalRatio": 0.7780557806919013
},
"2013": {
"obs_EconomicCapitalRatio": 1.6064372334261137
},
"2014": {
"obs_EconomicCapitalRatio": 1.7237761886140508
},
"2015": {
"obs_EconomicCapitalRatio": 1.5136259329059834
},
"2016": {
"obs_EconomicCapitalRatio": 1.5831715636878736
},
"2017": {
"obs_EconomicCapitalRatio": 1.833809153344714
},
"2018": {
"obs_EconomicCapitalRatio": 1.474343674528762
},
"2019": {
"obs_EconomicCapitalRatio": 1.8422184602158846
},
"2020": {
"obs_EconomicCapitalRatio": 1.8322627153315263
},
"2021": {
"obs_EconomicCapitalRatio": 2.0006301399744304
},
"2022": {
"obs_EconomicCapitalRatio": 1.5757084148865124
},
"2023": {
"obs_EconomicCapitalRatio": 1.8797816372672098
},
"2024": {
"obs_EconomicCapitalRatio": 1.6837665860129216
},
"2025": {
"obs_EconomicCapitalRatio": 1.270629832342974
}
},
"0000110621": {
"2011": {
"obs_EconomicCapitalRatio": 0.8159663229707331
},
"2012": {
"obs_EconomicCapitalRatio": 1.0066182219866078
},
"2013": {
"obs_EconomicCapitalRatio": 1.2216735778718413
},
"2015": {
"obs_EconomicCapitalRatio": 1.1638598491154066
},
"2016": {
"obs_EconomicCapitalRatio": 1.4613265756957852
},
"2017": {
"obs_EconomicCapitalRatio": 1.3537489806535472
},
"2018": {
"obs_EconomicCapitalRatio": 1.5170070287157547
},
"2019": {
"obs_EconomicCapitalRatio": 1.829926329902574
},
"2020": {
"obs_EconomicCapitalRatio": 2.107611524772258
},
"2021": {
"obs_EconomicCapitalRatio": 2.1859728332722064
},
"2022": {
"obs_EconomicCapitalRatio": 2.085361518544056
}
},
"0000051253": {
"2011": {
"obs_EconomicCapitalRatio": 1.2608278857531472
},
"2012": {
"obs_EconomicCapitalRatio": 1.5363533135328669
},
"2013": {
"obs_EconomicCapitalRatio": 2.021741772063451
},
"2014": {
"obs_EconomicCapitalRatio": 2.3279305904331866
},
"2015": {
"obs_EconomicCapitalRatio": 2.5597560327190485
},
"2016": {
"obs_EconomicCapitalRatio": 2.326927655454232
},
"2017": {
"obs_EconomicCapitalRatio": 2.597342315071224
},
"2018": {
"obs_EconomicCapitalRatio": 1.1756510004685328
},
"2019": {
"obs_EconomicCapitalRatio": 1.1049896983456262
},
"2020": {
"obs_EconomicCapitalRatio": 0.998970229835377
},
"2023": {
"obs_EconomicCapitalRatio": 0.8217695801085897
},
"2024": {
"obs_EconomicCapitalRatio": 0.9717487368226513
}
},
"0000310142": {
"2011": {
"obs_EconomicCapitalRatio": 1.522182749884351
},
"2012": {
"obs_EconomicCapitalRatio": 1.380788739979202
},
"2013": {
"obs_EconomicCapitalRatio": 1.8011106108510149
},
"2014": {
"obs_EconomicCapitalRatio": 2.377168760470051
},
"2015": {
"obs_EconomicCapitalRatio": 2.396036404800919
},
"2016": {
"obs_EconomicCapitalRatio": 3.053576044118711
},
"2017": {
"obs_EconomicCapitalRatio": 2.751030025767579
},
"2018": {
"obs_EconomicCapitalRatio": 1.9611832938641327
},
"2019": {
"obs_EconomicCapitalRatio": 2.4788120703710677
},
"2020": {
"obs_EconomicCapitalRatio": 2.845625772836302
},
"2021": {
"obs_EconomicCapitalRatio": 3.79854741418168
},
"2022": {
"obs_EconomicCapitalRatio": 2.5230849182210866
},
"2023": {
"obs_EconomicCapitalRatio": 2.364913118243379
}
},
"0000744187": {
"2011": {
"obs_EconomicCapitalRatio": 0.7615255644911764
},
"2012": {
"obs_EconomicCapitalRatio": 0.520796967073116
},
"2013": {
"obs_EconomicCapitalRatio": 1.379480373664334
},
"2014": {
"obs_EconomicCapitalRatio": 1.84300106749189
},
"2015": {
"obs_EconomicCapitalRatio": 1.4191783872826655
},
"2022": {
"obs_EconomicCapitalRatio": 1.6974681588556615
},
"2023": {
"obs_EconomicCapitalRatio": 2.5633258097042937
},
"2024": {
"obs_EconomicCapitalRatio": 1.9548599073579234
},
"2025": {
"obs_EconomicCapitalRatio": 2.8110715440300837
}
},
"0000778164": {
"2011": {
"obs_EconomicCapitalRatio": 0.40795113728905225
},
"2012": {
"obs_EconomicCapitalRatio": 0.2728570798946157
},
"2013": {
"obs_EconomicCapitalRatio": 0.36362282639273047
},
"2014": {
"obs_EconomicCapitalRatio": 1.3918790530834066
},
"2015": {
"obs_EconomicCapitalRatio": 0.3655962213896531
},
"2016": {
"obs_EconomicCapitalRatio": 0.7762319237434837
},
"2017": {
"obs_EconomicCapitalRatio": 0.37859807101733556
},
"2018": {
"obs_EconomicCapitalRatio": 0.083610793643223
},
"2019": {
"obs_EconomicCapitalRatio": 0.06983055159676796
},
"2020": {
"obs_EconomicCapitalRatio": 1.231532502989717
},
"2021": {
"obs_EconomicCapitalRatio": 1.1234128589452403
},
"2022": {
"obs_EconomicCapitalRatio": 0.6534061213973273
},
"2023": {
"obs_EconomicCapitalRatio": 0.6807491182966778
}
},
"0001120970": {
"2011": {
"obs_EconomicCapitalRatio": 2.8391047315428075
},
"2012": {
"obs_EconomicCapitalRatio": 2.5685277934327084
},
"2013": {
"obs_EconomicCapitalRatio": 3.351650078773552
},
"2014": {
"obs_EconomicCapitalRatio": 1.7062441861998598
},
"2015": {
"obs_EconomicCapitalRatio": 1.8413967718530309
},
"2016": {
"obs_EconomicCapitalRatio": 1.8009656495006061
},
"2017": {
"obs_EconomicCapitalRatio": 3.0311041975400186
},
"2018": {
"obs_EconomicCapitalRatio": 0.39989217753849887
},
"2019": {
"obs_EconomicCapitalRatio": 1.7797252585639252
},
"2020": {
"obs_EconomicCapitalRatio": 1.308887645808208
},
"2021": {
"obs_EconomicCapitalRatio": 1.1198050566573303
},
"2022": {
"obs_EconomicCapitalRatio": 0.3352557132069845
},
"2024": {
"obs_EconomicCapitalRatio": 1.37967500703654
},
"2025": {
"obs_EconomicCapitalRatio": 1.742427165853982
}
},
"0001200375": {
"2011": {
"obs_EconomicCapitalRatio": 2.342334864170049
},
"2012": {
"obs_EconomicCapitalRatio": 1.4278133680149394
},
"2013": {
"obs_EconomicCapitalRatio": 1.4036789453415757
},
"2015": {
"obs_EconomicCapitalRatio": 5.461171189376292
},
"2016": {
"obs_EconomicCapitalRatio": 7.462700171233544
},
"2017": {
"obs_EconomicCapitalRatio": 9.499492838832932
},
"2018": {
"obs_EconomicCapitalRatio": 17.558137963859057
},
"2020": {
"obs_EconomicCapitalRatio": 9.615236147466042
},
"2021": {
"obs_EconomicCapitalRatio": 12.452497348721183
},
"2022": {
"obs_EconomicCapitalRatio": 1.7252599263898558
},
"2023": {
"obs_EconomicCapitalRatio": 2.3101133818505715
},
"2024": {
"obs_EconomicCapitalRatio": 3.5178811866292525
},
"2025": {
"obs_EconomicCapitalRatio": 1.2089199749282789
}
},
"0001262823": {
"2011": {
"obs_EconomicCapitalRatio": 0.8632654186815746
},
"2012": {
"obs_EconomicCapitalRatio": 1.7673872630528977
},
"2013": {
"obs_EconomicCapitalRatio": 2.313519828661935
},
"2014": {
"obs_EconomicCapitalRatio": 1.9211037148664771
},
"2018": {
"obs_EconomicCapitalRatio": 0.8578468481324052
},
"2019": {
"obs_EconomicCapitalRatio": 0.8041790501234812
},
"2020": {
"obs_EconomicCapitalRatio": 0.906469497835784
},
"2021": {
"obs_EconomicCapitalRatio": 0.7947629410142738
},
"2022": {
"obs_EconomicCapitalRatio": 0.8106507231202377
},
"2023": {
"obs_EconomicCapitalRatio": 1.1011409475588807
},
"2024": {
"obs_EconomicCapitalRatio": 0.9378427733083907
},
"2025": {
"obs_EconomicCapitalRatio": 0.6164497377130742
}
},
"0001282637": {
"2011": {
"obs_EconomicCapitalRatio": 2.945613299177136
},
"2012": {
"obs_EconomicCapitalRatio": 3.7842976687580396
},
"2014": {
"obs_EconomicCapitalRatio": 3.9853441761546184
},
"2015": {
"obs_EconomicCapitalRatio": 3.4180730158113795
},
"2016": {
"obs_EconomicCapitalRatio": 3.5874127897345804
},
"2017": {
"obs_EconomicCapitalRatio": 2.8054521566265405
},
"2018": {
"obs_EconomicCapitalRatio": 2.6330556176793882
},
"2019": {
"obs_EconomicCapitalRatio": 3.078758201505581
},
"2020": {
"obs_EconomicCapitalRatio": 2.507320755560595
},
"2021": {
"obs_EconomicCapitalRatio": 1.535501106844712
},
"2022": {
"obs_EconomicCapitalRatio": 1.412219500459358
},
"2023": {
"obs_EconomicCapitalRatio": 2.8822000219737256
},
"2024": {
"obs_EconomicCapitalRatio": 2.0696616176006044
},
"2025": {
"obs_EconomicCapitalRatio": 2.5524203409778674
}
},
"0001309402": {
"2011": {
"obs_EconomicCapitalRatio": 0.24542500073271054
},
"2012": {
"obs_EconomicCapitalRatio": 0.19238507100289554
},
"2013": {
"obs_EconomicCapitalRatio": 0.414950096399585
},
"2014": {
"obs_EconomicCapitalRatio": 0.5919243332848719
},
"2015": {
"obs_EconomicCapitalRatio": 0.526190605613486
},
"2016": {
"obs_EconomicCapitalRatio": 0.5113655037386442
},
"2017": {
"obs_EconomicCapitalRatio": 0.29438501518347043
},
"2018": {
"obs_EconomicCapitalRatio": 0.31175079761499724
},
"2019": {
"obs_EconomicCapitalRatio": 0.4416364891279984
},
"2020": {
"obs_EconomicCapitalRatio": 0.39848768672446727
},
"2021": {
"obs_EconomicCapitalRatio": 1.18169673379572
},
"2022": {
"obs_EconomicCapitalRatio": 1.1035543591345094
},
"2023": {
"obs_EconomicCapitalRatio": 1.0552459342477385
},
"2024": {
"obs_EconomicCapitalRatio": 0.4456197592893155
},
"2025": {
"obs_EconomicCapitalRatio": 0.5727781878908101
}
},
"0001337298": {
"2011": {
"obs_EconomicCapitalRatio": 0.46873569923790753
},
"2012": {
"obs_EconomicCapitalRatio": 0.5531606051966987
},
"2013": {
"obs_EconomicCapitalRatio": 0.7269469611578753
},
"2014": {
"obs_EconomicCapitalRatio": 0.5579156407705856
},
"2015": {
"obs_EconomicCapitalRatio": 0.5934897624288799
},
"2016": {
"obs_EconomicCapitalRatio": 0.5699786573542159
},
"2017": {
"obs_EconomicCapitalRatio": 0.853033731385962
}
},
"0001392380": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.17514504542518838
},
"2016": {
"obs_EconomicCapitalRatio": 0.42150170519487207
},
"2017": {
"obs_EconomicCapitalRatio": 0.2311431373943365
},
"2018": {
"obs_EconomicCapitalRatio": 0.2903524117363617
},
"2019": {
"obs_EconomicCapitalRatio": 0.5941894466599246
},
"2020": {
"obs_EconomicCapitalRatio": 5.010438779881309
},
"2021": {
"obs_EconomicCapitalRatio": 2.4717995124336034
},
"2022": {
"obs_EconomicCapitalRatio": 1.0698563696583818
},
"2023": {
"obs_EconomicCapitalRatio": 0.782419865367601
}
},
"0000105770": {
"2011": {
"obs_EconomicCapitalRatio": 1.080723686133535
},
"2012": {
"obs_EconomicCapitalRatio": 1.440159978777089
},
"2013": {
"obs_EconomicCapitalRatio": 2.6496866280130673
},
"2014": {
"obs_EconomicCapitalRatio": 3.059297770910497
},
"2015": {
"obs_EconomicCapitalRatio": 3.5870309029396745
},
"2016": {
"obs_EconomicCapitalRatio": 5.178962101238499
},
"2017": {
"obs_EconomicCapitalRatio": 5.862622367745658
},
"2018": {
"obs_EconomicCapitalRatio": 5.491642513593138
},
"2019": {
"obs_EconomicCapitalRatio": 7.0518141617419206
},
"2020": {
"obs_EconomicCapitalRatio": 10.901516162358838
},
"2021": {
"obs_EconomicCapitalRatio": 15.768601871582161
},
"2022": {
"obs_EconomicCapitalRatio": 7.57316787604098
},
"2023": {
"obs_EconomicCapitalRatio": 10.927242645615857
},
"2024": {
"obs_EconomicCapitalRatio": 10.345191482060887
},
"2025": {
"obs_EconomicCapitalRatio": 7.364852694707018
}
},
"0000790051": {
"2011": {
"obs_EconomicCapitalRatio": 0.9523473743187331
},
"2012": {
"obs_EconomicCapitalRatio": 1.2193531456019637
},
"2013": {
"obs_EconomicCapitalRatio": 1.732226348910334
},
"2014": {
"obs_EconomicCapitalRatio": 1.9079869226387787
},
"2015": {
"obs_EconomicCapitalRatio": 1.828545613276869
},
"2016": {
"obs_EconomicCapitalRatio": 2.358918001627138
},
"2017": {
"obs_EconomicCapitalRatio": 1.5745695391359638
},
"2018": {
"obs_EconomicCapitalRatio": 1.3226849068140094
},
"2019": {
"obs_EconomicCapitalRatio": 2.042954206220577
},
"2020": {
"obs_EconomicCapitalRatio": 1.7131727756966508
},
"2021": {
"obs_EconomicCapitalRatio": 2.044524036269128
},
"2022": {
"obs_EconomicCapitalRatio": 2.074178187080066
},
"2023": {
"obs_EconomicCapitalRatio": 2.863749524996848
},
"2024": {
"obs_EconomicCapitalRatio": 3.676042519977833
},
"2025": {
"obs_EconomicCapitalRatio": 3.9241709221128183
}
},
"0000007431": {
"2011": {
"obs_EconomicCapitalRatio": 0.818467771051719
},
"2012": {
"obs_EconomicCapitalRatio": 1.0942726129203864
},
"2013": {
"obs_EconomicCapitalRatio": 1.1052119585170082
},
"2014": {
"obs_EconomicCapitalRatio": 1.1115494146880482
},
"2015": {
"obs_EconomicCapitalRatio": 1.02166103708548
},
"2016": {
"obs_EconomicCapitalRatio": 1.3476740008616848
},
"2017": {
"obs_EconomicCapitalRatio": 1.760306037970634
},
"2018": {
"obs_EconomicCapitalRatio": 1.5305498421864336
},
"2019": {
"obs_EconomicCapitalRatio": 3.2566368202830485
},
"2020": {
"obs_EconomicCapitalRatio": 2.264030605291642
},
"2021": {
"obs_EconomicCapitalRatio": 3.58771001699517
},
"2022": {
"obs_EconomicCapitalRatio": 2.135376522868203
}
},
"0000038264": {
"2011": {
"obs_EconomicCapitalRatio": 1.0329806069578091
},
"2012": {
"obs_EconomicCapitalRatio": 0.7899398737508551
},
"2016": {
"obs_EconomicCapitalRatio": 1.3369658225594734
},
"2017": {
"obs_EconomicCapitalRatio": 1.2936573782377594
},
"2018": {
"obs_EconomicCapitalRatio": 0.9061225493935785
},
"2019": {
"obs_EconomicCapitalRatio": 0.7789919723924983
},
"2020": {
"obs_EconomicCapitalRatio": 1.1538884137625203
},
"2021": {
"obs_EconomicCapitalRatio": 0.9853013703608507
},
"2022": {
"obs_EconomicCapitalRatio": 0.6187307762078627
},
"2023": {
"obs_EconomicCapitalRatio": 0.4505565261038733
},
"2024": {
"obs_EconomicCapitalRatio": 0.37213846234683806
},
"2025": {
"obs_EconomicCapitalRatio": 0.8080596209243718
}
},
"0000069488": {
"2011": {
"obs_EconomicCapitalRatio": 1.0381389514900297
},
"2012": {
"obs_EconomicCapitalRatio": 1.0982471614752694
},
"2013": {
"obs_EconomicCapitalRatio": 1.5779663442097482
},
"2014": {
"obs_EconomicCapitalRatio": 1.0448340654628014
},
"2015": {
"obs_EconomicCapitalRatio": 1.1050712104667275
},
"2016": {
"obs_EconomicCapitalRatio": 1.3997384538756348
},
"2017": {
"obs_EconomicCapitalRatio": 2.0145122323067755
},
"2018": {
"obs_EconomicCapitalRatio": 1.8813426470530377
},
"2019": {
"obs_EconomicCapitalRatio": 2.2670171914412007
},
"2020": {
"obs_EconomicCapitalRatio": 2.234243587527368
},
"2021": {
"obs_EconomicCapitalRatio": 1.6533807558683955
},
"2022": {
"obs_EconomicCapitalRatio": 1.797531523930188
}
},
"0000896622": {
"2011": {
"obs_EconomicCapitalRatio": 2.0868313337444193
},
"2012": {
"obs_EconomicCapitalRatio": 1.8807246688006947
},
"2013": {
"obs_EconomicCapitalRatio": 2.4029125499934576
},
"2014": {
"obs_EconomicCapitalRatio": 2.443567442826526
},
"2015": {
"obs_EconomicCapitalRatio": 2.7764854165641975
},
"2016": {
"obs_EconomicCapitalRatio": 2.5878406030054495
},
"2017": {
"obs_EconomicCapitalRatio": 2.630067440589336
},
"2018": {
"obs_EconomicCapitalRatio": 2.6343679023770394
},
"2019": {
"obs_EconomicCapitalRatio": 3.1855125134954276
},
"2020": {
"obs_EconomicCapitalRatio": 3.4171371120052183
},
"2021": {
"obs_EconomicCapitalRatio": 2.8601027138624455
},
"2022": {
"obs_EconomicCapitalRatio": 2.6705535243713014
},
"2023": {
"obs_EconomicCapitalRatio": 2.812157464710154
},
"2024": {
"obs_EconomicCapitalRatio": 3.755227885156863
},
"2025": {
"obs_EconomicCapitalRatio": 2.489893782678988
}
},
"0001026655": {
"2011": {
"obs_EconomicCapitalRatio": 0.8608604132301414
},
"2015": {
"obs_EconomicCapitalRatio": 1.0261225432597354
},
"2016": {
"obs_EconomicCapitalRatio": 1.5457069662038585
},
"2017": {
"obs_EconomicCapitalRatio": 2.038686180000626
},
"2018": {
"obs_EconomicCapitalRatio": 0.3811072540913451
},
"2019": {
"obs_EconomicCapitalRatio": 0.1860788744114522
},
"2020": {
"obs_EconomicCapitalRatio": 0.9665552273279091
},
"2021": {
"obs_EconomicCapitalRatio": 0.5463679132715609
},
"2022": {
"obs_EconomicCapitalRatio": 0.8060269557536746
},
"2023": {
"obs_EconomicCapitalRatio": 1.1817584887595467
},
"2024": {
"obs_EconomicCapitalRatio": 1.0829256568468935
},
"2025": {
"obs_EconomicCapitalRatio": 1.2340741543649976
}
},
"0001101302": {
"2011": {
"obs_EconomicCapitalRatio": 2.7491165994593594
},
"2012": {
"obs_EconomicCapitalRatio": 2.6653627657446073
},
"2013": {
"obs_EconomicCapitalRatio": 3.113402676837307
},
"2014": {
"obs_EconomicCapitalRatio": 1.7470382204545611
},
"2015": {
"obs_EconomicCapitalRatio": 2.001756544086691
},
"2016": {
"obs_EconomicCapitalRatio": 2.499761364933779
},
"2017": {
"obs_EconomicCapitalRatio": 3.6869056226990087
},
"2018": {
"obs_EconomicCapitalRatio": 2.734074355112706
},
"2019": {
"obs_EconomicCapitalRatio": 4.824371067308623
},
"2020": {
"obs_EconomicCapitalRatio": 7.899749187595021
},
"2021": {
"obs_EconomicCapitalRatio": 10.252528829437917
},
"2022": {
"obs_EconomicCapitalRatio": 1.7535183737791016
},
"2023": {
"obs_EconomicCapitalRatio": 3.819572157423702
},
"2024": {
"obs_EconomicCapitalRatio": 3.432771056072382
},
"2025": {
"obs_EconomicCapitalRatio": 2.9138159001120774
}
},
"0000314227": {
"2012": {
"obs_EconomicCapitalRatio": 36.58227159030734
},
"2013": {
"obs_EconomicCapitalRatio": 4.878952832500941
},
"2014": {
"obs_EconomicCapitalRatio": 5.24015335098959
},
"2015": {
"obs_EconomicCapitalRatio": 10.893902688960509
},
"2016": {
"obs_EconomicCapitalRatio": 6.300286207146806
},
"2017": {
"obs_EconomicCapitalRatio": 1.5030478789208082
},
"2018": {
"obs_EconomicCapitalRatio": 1.5930927533821764
},
"2019": {
"obs_EconomicCapitalRatio": 1.8430933154497675
},
"2020": {
"obs_EconomicCapitalRatio": 6.922906717251226
},
"2021": {
"obs_EconomicCapitalRatio": 3.987960578296863
},
"2022": {
"obs_EconomicCapitalRatio": 1.0411978255748624
},
"2023": {
"obs_EconomicCapitalRatio": 1.96551223898017
},
"2024": {
"obs_EconomicCapitalRatio": 2.1470292359354066
},
"2025": {
"obs_EconomicCapitalRatio": 2.3255815191838423
}
},
"0000738214": {
"2012": {
"obs_EconomicCapitalRatio": 1.0239116004500597
},
"2013": {
"obs_EconomicCapitalRatio": 0.6238452133492072
},
"2014": {
"obs_EconomicCapitalRatio": 2.130359197315785
},
"2015": {
"obs_EconomicCapitalRatio": 0.4274014796768218
},
"2016": {
"obs_EconomicCapitalRatio": 0.3047847609156527
},
"2017": {
"obs_EconomicCapitalRatio": 0.09043221222247719
},
"2018": {
"obs_EconomicCapitalRatio": 0.07622127473757176
},
"2019": {
"obs_EconomicCapitalRatio": 0.10855332519939714
},
"2020": {
"obs_EconomicCapitalRatio": 0.26127311485613125
},
"2022": {
"obs_EconomicCapitalRatio": 0.4536326588554047
},
"2023": {
"obs_EconomicCapitalRatio": 0.6065208266688298
},
"2024": {
"obs_EconomicCapitalRatio": 0.3432021715219472
},
"2025": {
"obs_EconomicCapitalRatio": 0.2197483404246265
}
},
"0001308027": {
"2012": {
"obs_EconomicCapitalRatio": 1.9803797398257204
},
"2015": {
"obs_EconomicCapitalRatio": 2.778919231593189
},
"2016": {
"obs_EconomicCapitalRatio": 10.351619765303129
},
"2017": {
"obs_EconomicCapitalRatio": 3.7308811857383533
},
"2018": {
"obs_EconomicCapitalRatio": 0.08714768625160174
},
"2020": {
"obs_EconomicCapitalRatio": 1.3387441772805952
},
"2021": {
"obs_EconomicCapitalRatio": 0.5700547146774205
},
"2022": {
"obs_EconomicCapitalRatio": 0.14721267296450652
},
"2023": {
"obs_EconomicCapitalRatio": 0.14346362598664772
},
"2024": {
"obs_EconomicCapitalRatio": 0.23698738818540735
},
"2025": {
"obs_EconomicCapitalRatio": 0.35054254006651825
}
},
"0001489393": {
"2013": {
"obs_EconomicCapitalRatio": 1.4151084027441547
},
"2014": {
"obs_EconomicCapitalRatio": 1.4900382362139972
},
"2015": {
"obs_EconomicCapitalRatio": 1.6300225505579853
},
"2016": {
"obs_EconomicCapitalRatio": 1.4926247052183903
},
"2017": {
"obs_EconomicCapitalRatio": 1.7026727710448146
},
"2018": {
"obs_EconomicCapitalRatio": 1.1735237199637458
},
"2019": {
"obs_EconomicCapitalRatio": 1.1746692422602985
},
"2020": {
"obs_EconomicCapitalRatio": 1.039160334370416
},
"2021": {
"obs_EconomicCapitalRatio": 1.0115527984501795
},
"2022": {
"obs_EconomicCapitalRatio": 1.001507933051565
},
"2023": {
"obs_EconomicCapitalRatio": 1.1989866656327328
},
"2024": {
"obs_EconomicCapitalRatio": 1.0201268420034355
},
"2025": {
"obs_EconomicCapitalRatio": 0.6858348113544311
}
},
"0001042187": {
"2013": {
"obs_EconomicCapitalRatio": 0.5714296705166615
},
"2014": {
"obs_EconomicCapitalRatio": 0.3391814297044462
},
"2015": {
"obs_EconomicCapitalRatio": 0.4583016602403627
},
"2016": {
"obs_EconomicCapitalRatio": 0.5278406481008625
},
"2017": {
"obs_EconomicCapitalRatio": 0.4309951786881203
},
"2018": {
"obs_EconomicCapitalRatio": 0.33238633083898383
},
"2021": {
"obs_EconomicCapitalRatio": 0.5428482214821214
},
"2022": {
"obs_EconomicCapitalRatio": 1.2123118520382488
},
"2023": {
"obs_EconomicCapitalRatio": 2.8157146744889916
},
"2024": {
"obs_EconomicCapitalRatio": 0.6517477133212607
},
"2025": {
"obs_EconomicCapitalRatio": 0.6078884785899927
}
},
"0001325964": {
"2013": {
"obs_EconomicCapitalRatio": 22.493014273125006
},
"2022": {
"obs_EconomicCapitalRatio": 34.89205016257957
},
"2023": {
"obs_EconomicCapitalRatio": 26.28715222376341
},
"2024": {
"obs_EconomicCapitalRatio": 12.036573744155438
},
"2025": {
"obs_EconomicCapitalRatio": 10.167232094101845
}
},
"0001530804": {
"2014": {
"obs_EconomicCapitalRatio": 0.23216984985374312
},
"2015": {
"obs_EconomicCapitalRatio": 0.041862906284199475
},
"2016": {
"obs_EconomicCapitalRatio": 0.12247701906359186
},
"2017": {
"obs_EconomicCapitalRatio": 0.3243116789167706
},
"2018": {
"obs_EconomicCapitalRatio": 0.1282515917643454
},
"2019": {
"obs_EconomicCapitalRatio": 0.26738229447865736
},
"2020": {
"obs_EconomicCapitalRatio": 0.2980248750707583
},
"2021": {
"obs_EconomicCapitalRatio": 0.5991924965793767
},
"2022": {
"obs_EconomicCapitalRatio": 0.34669182047987734
},
"2023": {
"obs_EconomicCapitalRatio": 0.38428424149732565
},
"2024": {
"obs_EconomicCapitalRatio": 0.29016321773794146
},
"2025": {
"obs_EconomicCapitalRatio": 0.12252377761438202
}
},
"0001519061": {
"2015": {
"obs_EconomicCapitalRatio": 0.5082545963516538
},
"2016": {
"obs_EconomicCapitalRatio": 0.9822707398812356
},
"2017": {
"obs_EconomicCapitalRatio": 1.0603699225812344
},
"2018": {
"obs_EconomicCapitalRatio": 0.6694580389125863
},
"2019": {
"obs_EconomicCapitalRatio": 0.6442858173008269
},
"2020": {
"obs_EconomicCapitalRatio": 0.6933794015667445
},
"2021": {
"obs_EconomicCapitalRatio": 0.44773102673168885
},
"2022": {
"obs_EconomicCapitalRatio": 0.2159810544712253
},
"2023": {
"obs_EconomicCapitalRatio": 0.09109949903062606
},
"2024": {
"obs_EconomicCapitalRatio": 0.060660047162396515
}
},
"0001604028": {
"2015": {
"obs_EconomicCapitalRatio": 1.273025974598838
},
"2016": {
"obs_EconomicCapitalRatio": 1.162661883696283
},
"2020": {
"obs_EconomicCapitalRatio": 2.842591008013679
},
"2022": {
"obs_EconomicCapitalRatio": 3.22180346425185
},
"2023": {
"obs_EconomicCapitalRatio": 4.5099881471076415
},
"2024": {
"obs_EconomicCapitalRatio": 3.3874661614584705
}
},
"0001413119": {
"2016": {
"obs_EconomicCapitalRatio": 24.683469858060686
}
},
"0001616862": {
"2016": {
"obs_EconomicCapitalRatio": 1.249245022511231
},
"2017": {
"obs_EconomicCapitalRatio": 1.2709666433083144
},
"2018": {
"obs_EconomicCapitalRatio": 0.8988817379751548
},
"2019": {
"obs_EconomicCapitalRatio": 1.1628496816891973
},
"2020": {
"obs_EconomicCapitalRatio": 1.0477989830362657
},
"2021": {
"obs_EconomicCapitalRatio": 1.1375315368339611
},
"2022": {
"obs_EconomicCapitalRatio": 0.8928272863027281
},
"2023": {
"obs_EconomicCapitalRatio": 1.1738772868758283
},
"2024": {
"obs_EconomicCapitalRatio": 1.1968963283554306
},
"2025": {
"obs_EconomicCapitalRatio": 1.07578092243606
}
},
"0001532595": {
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
}
},
"0001666700": {
"2017": {
"obs_EconomicCapitalRatio": 1.2982724922533362
},
"2018": {
"obs_EconomicCapitalRatio": 0.9766770954550188
},
"2019": {
"obs_EconomicCapitalRatio": 1.0763840926952941
},
"2020": {
"obs_EconomicCapitalRatio": 1.2281886255149852
},
"2021": {
"obs_EconomicCapitalRatio": 1.1716964643545753
},
"2022": {
"obs_EconomicCapitalRatio": 1.1391746058297987
},
"2023": {
"obs_EconomicCapitalRatio": 1.1769393384782991
},
"2024": {
"obs_EconomicCapitalRatio": 1.269255252759582
},
"2025": {
"obs_EconomicCapitalRatio": 1.177039000282219
}
},
"0001549145": {
"2017": {
"obs_EconomicCapitalRatio": 0.5747342547575599
}
},
"0001604665": {
"2017": {
"obs_EconomicCapitalRatio": 0.38596753102315345
},
"2018": {
"obs_EconomicCapitalRatio": 0.37561511361862315
},
"2019": {
"obs_EconomicCapitalRatio": 0.5626102527641046
},
"2020": {
"obs_EconomicCapitalRatio": 0.5786108953382062
},
"2021": {
"obs_EconomicCapitalRatio": 0.625922748853383
},
"2022": {
"obs_EconomicCapitalRatio": 0.6358639836543026
},
"2023": {
"obs_EconomicCapitalRatio": 0.7241530877769992
},
"2024": {
"obs_EconomicCapitalRatio": 0.8379790013918492
},
"2025": {
"obs_EconomicCapitalRatio": 0.7668585509621723
}
},
"0000814453": {
"2017": {
"obs_EconomicCapitalRatio": 0.3945245827290697
},
"2018": {
"obs_EconomicCapitalRatio": 0.41354941300898324
},
"2019": {
"obs_EconomicCapitalRatio": 0.4622826850929423
},
"2020": {
"obs_EconomicCapitalRatio": 0.554973166701373
},
"2021": {
"obs_EconomicCapitalRatio": 0.6222570787388074
},
"2022": {
"obs_EconomicCapitalRatio": 0.4021645428351386
},
"2023": {
"obs_EconomicCapitalRatio": 0.30508941801619077
},
"2024": {
"obs_EconomicCapitalRatio": 0.40608427926573776
},
"2025": {
"obs_EconomicCapitalRatio": 0.16284952532863772
}
},
"0001096056": {
"2018": {
"obs_EconomicCapitalRatio": 1.2084172700636033
},
"2019": {
"obs_EconomicCapitalRatio": 1.3399983762345555
},
"2020": {
"obs_EconomicCapitalRatio": 1.3587499237343874
},
"2021": {
"obs_EconomicCapitalRatio": 1.6715663477419418
},
"2022": {
"obs_EconomicCapitalRatio": 1.0053153019909002
},
"2023": {
"obs_EconomicCapitalRatio": 0.8248803824588569
},
"2024": {
"obs_EconomicCapitalRatio": 1.2139487963598101
},
"2025": {
"obs_EconomicCapitalRatio": 1.4140802578124703
}
},
"0001707925": {
"2018": {
"obs_EconomicCapitalRatio": 1.1893866129197774
},
"2019": {
"obs_EconomicCapitalRatio": 1.7107372512106584
},
"2020": {
"obs_EconomicCapitalRatio": 1.9789271383123104
},
"2021": {
"obs_EconomicCapitalRatio": 2.803679476386629
},
"2022": {
"obs_EconomicCapitalRatio": 2.641834020623559
},
"2023": {
"obs_EconomicCapitalRatio": 3.2039390092777027
},
"2024": {
"obs_EconomicCapitalRatio": 3.276524672647183
},
"2025": {
"obs_EconomicCapitalRatio": 2.9532857569105055
}
},
"0001673985": {
"2018": {
"obs_EconomicCapitalRatio": 0.7908073461168124
},
"2019": {
"obs_EconomicCapitalRatio": 0.5012501390818038
},
"2020": {
"obs_EconomicCapitalRatio": 0.4845788000628009
},
"2021": {
"obs_EconomicCapitalRatio": 1.1487852416389563
},
"2022": {
"obs_EconomicCapitalRatio": 0.8656004837284976
},
"2023": {
"obs_EconomicCapitalRatio": 0.6833615329193509
},
"2024": {
"obs_EconomicCapitalRatio": 0.6025210438163165
},
"2025": {
"obs_EconomicCapitalRatio": 0.34841400786738524
}
},
"0001758021": {
"2021": {
"obs_EconomicCapitalRatio": 2.23009434292126
},
"2022": {
"obs_EconomicCapitalRatio": 1.2779871240295437
},
"2023": {
"obs_EconomicCapitalRatio": 2.1494705882572824
},
"2024": {
"obs_EconomicCapitalRatio": 2.5946291453927186
},
"2025": {
"obs_EconomicCapitalRatio": 2.1540554003132124
}
},
"0001833197": {
"2021": {
"obs_EconomicCapitalRatio": 4.733556344493112
},
"2022": {
"obs_EconomicCapitalRatio": 0.5439158340845507
},
"2023": {
"obs_EconomicCapitalRatio": 0.491241265280765
},
"2025": {
"obs_EconomicCapitalRatio": 1.1848142238337869
}
},
"0001648087": {
"2022": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 0.0
},
"2025": {
"obs_EconomicCapitalRatio": 0.0
}
}
}
}