Ohlson O-score Model

http://breakingdownfinance.com
2021
TA total assets 66239278
GNP Gross National Product price index level 373
TL total liabilities 28696737
WC working capital 5473968
CL current liabilities 11449448
CA current assets 16923416
X 1 if TL > TA, 0 otherwise 0
NI net income 16923416
NI_t-1 net income (t-1) -4843265
FFO funds from operations 8783531
Y 1 if a net loss for the last two years, 0 otherwise 0

Coefficients values
-1.32
-0.407 5.25
6.03 0.43
-1.43 0.32
0.0757 0.17
-1.72 0.00
-2.37 0.26
-1.83 0.31
0.285 0.00
-0.521 1.00

T -1.66

default probability 16%

O-score Model

2022
82214210
402
41655159
4128634
16193355
20321989
0
3,626,340
6,254,109
8,924,538
0

5.31
0.51
0.20
0.20
0.00
0.04
0.21
0.00
-0.27

28.01

100%