0 XP   0   0   0

Asia Metal Public Company Limited










Financial Health of Asia Metal Public Company Limited




Comparing to competitors in the Steel industry




  Industry Rankings  


Asia Metal Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Asia Metal Public Company Limited?

I guess you are interested in Asia Metal Public Company Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Asia Metal Public Company Limited

Let's start. I'm going to help you getting a better view of Asia Metal Public Company Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Asia Metal Public Company Limited even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Asia Metal Public Company Limited is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Asia Metal Public Company Limited. The closing price on 2022-12-02 was ฿2.88 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Asia Metal Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Asia Metal Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Asia Metal Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • A Net Profit Margin of -1.0% means that ฿-0.01 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Asia Metal Public Company Limited:

  • The MRQ is -1.0%. The company is not making a profit/loss.
  • The TTM is 6.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-1.0%TTM6.3%-7.3%
TTM6.3%YOY9.1%-2.8%
TTM6.3%5Y3.9%+2.4%
5Y3.9%10Y3.3%+0.6%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.0%5.3%-6.3%
TTM6.3%6.0%+0.3%
YOY9.1%4.9%+4.2%
5Y3.9%3.5%+0.4%
10Y3.3%3.0%+0.3%
1.1.2. Return on Assets

Shows how efficient Asia Metal Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • -0.3% Return on Assets means that Asia Metal Public Company Limited generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Asia Metal Public Company Limited:

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 2.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM2.7%-3.0%
TTM2.7%YOY3.8%-1.2%
TTM2.7%5Y1.6%+1.1%
5Y1.6%10Y1.3%+0.3%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%1.5%-1.8%
TTM2.7%1.8%+0.9%
YOY3.8%1.4%+2.4%
5Y1.6%1.1%+0.5%
10Y1.3%0.9%+0.4%
1.1.3. Return on Equity

Shows how efficient Asia Metal Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • -0.4% Return on Equity means Asia Metal Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Asia Metal Public Company Limited:

  • The MRQ is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 3.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM3.7%-4.2%
TTM3.7%YOY6.6%-2.8%
TTM3.7%5Y2.6%+1.2%
5Y2.6%10Y2.3%+0.3%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%3.1%-3.5%
TTM3.7%3.6%+0.1%
YOY6.6%3.1%+3.5%
5Y2.6%2.3%+0.3%
10Y2.3%1.9%+0.4%

1.2. Operating Efficiency of Asia Metal Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Asia Metal Public Company Limited is operating .

  • Measures how much profit Asia Metal Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • An Operating Margin of -2.3% means the company generated ฿-0.02  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Asia Metal Public Company Limited:

  • The MRQ is -2.3%. The company is operating very inefficient. -2
  • The TTM is 5.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-2.3%TTM5.2%-7.5%
TTM5.2%YOY11.7%-6.5%
TTM5.2%5Y5.0%+0.2%
5Y5.0%10Y2.8%+2.2%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.3%6.7%-9.0%
TTM5.2%6.8%-1.6%
YOY11.7%6.8%+4.9%
5Y5.0%5.1%-0.1%
10Y2.8%3.5%-0.7%
1.2.2. Operating Ratio

Measures how efficient Asia Metal Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 2.03 means that the operating costs are ฿2.03 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Asia Metal Public Company Limited:

  • The MRQ is 2.025. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.873. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.025TTM1.873+0.153
TTM1.873YOY1.740+0.132
TTM1.8735Y1.887-0.014
5Y1.88710Y1.474+0.413
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0251.701+0.324
TTM1.8731.659+0.214
YOY1.7401.632+0.108
5Y1.8871.547+0.340
10Y1.4741.296+0.178

1.3. Liquidity of Asia Metal Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Asia Metal Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 1.91 means the company has ฿1.91 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Asia Metal Public Company Limited:

  • The MRQ is 1.914. The company is able to pay all its short-term debts. +1
  • The TTM is 2.307. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.914TTM2.307-0.392
TTM2.307YOY1.516+0.791
TTM2.3075Y1.539+0.767
5Y1.53910Y0.865+0.674
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9141.669+0.245
TTM2.3071.499+0.808
YOY1.5161.414+0.102
5Y1.5391.370+0.169
10Y0.8651.133-0.268
1.3.2. Quick Ratio

Measures if Asia Metal Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • A Quick Ratio of 0.58 means the company can pay off ฿0.58 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Asia Metal Public Company Limited:

  • The MRQ is 0.582. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.860. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.582TTM0.860-0.279
TTM0.860YOY0.653+0.207
TTM0.8605Y0.609+0.251
5Y0.60910Y0.505+0.105
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5820.611-0.029
TTM0.8600.544+0.316
YOY0.6530.566+0.087
5Y0.6090.520+0.089
10Y0.5050.483+0.022

1.4. Solvency of Asia Metal Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Asia Metal Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Asia Metal Public Company Limited to Steel industry mean.
  • A Debt to Asset Ratio of 0.30 means that Asia Metal Public Company Limited assets are financed with 29.6% credit (debt) and the remaining percentage (100% - 29.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Asia Metal Public Company Limited:

  • The MRQ is 0.296. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.275. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.296TTM0.275+0.021
TTM0.275YOY0.424-0.149
TTM0.2755Y0.429-0.154
5Y0.42910Y0.467-0.038
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2960.501-0.205
TTM0.2750.487-0.212
YOY0.4240.501-0.077
5Y0.4290.508-0.079
10Y0.4670.509-0.042
1.4.2. Debt to Equity Ratio

Measures if Asia Metal Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • A Debt to Equity ratio of 42.1% means that company has ฿0.42 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Asia Metal Public Company Limited:

  • The MRQ is 0.421. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.388. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.421TTM0.388+0.032
TTM0.388YOY0.740-0.351
TTM0.3885Y0.798-0.410
5Y0.79810Y0.920-0.122
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4210.999-0.578
TTM0.3880.965-0.577
YOY0.7401.057-0.317
5Y0.7981.087-0.289
10Y0.9201.204-0.284

2. Market Valuation of Asia Metal Public Company Limited

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Asia Metal Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Asia Metal Public Company Limited to the Steel industry mean.
  • A PE ratio of -136.02 means the investor is paying ฿-136.02 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Asia Metal Public Company Limited:

  • The EOD is -104.188. Company is losing money. -2
  • The MRQ is -136.023. Company is losing money. -2
  • The TTM is -20.099. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-104.188MRQ-136.023+31.835
MRQ-136.023TTM-20.099-115.924
TTM-20.099YOY14.635-34.734
TTM-20.0995Y11.792-31.891
5Y11.79210Y28.681-16.889
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD-104.18820.013-124.201
MRQ-136.02320.429-156.452
TTM-20.09923.306-43.405
YOY14.63522.581-7.946
5Y11.79226.674-14.882
10Y28.68121.870+6.811
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Asia Metal Public Company Limited.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Asia Metal Public Company Limited:

  • The MRQ is 15.567. Seems overpriced? -1
  • The TTM is 13.182. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ15.567TTM13.182+2.386
TTM13.182YOY11.001+2.181
TTM13.1825Y11.828+1.353
5Y11.82810Y-97.860+109.688
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ15.5670.120+15.447
TTM13.1820.032+13.150
YOY11.0010.138+10.863
5Y11.8280.075+11.753
10Y-97.8600.084-97.944

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Asia Metal Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 0.60 means the investor is paying ฿0.60 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Asia Metal Public Company Limited:

  • The EOD is 0.461. Very good. +2
  • The MRQ is 0.601. Very good. +2
  • The TTM is 0.808. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.461MRQ0.601-0.141
MRQ0.601TTM0.808-0.207
TTM0.808YOY0.530+0.278
TTM0.8085Y0.583+0.224
5Y0.58310Y0.657-0.073
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD0.4610.862-0.401
MRQ0.6010.913-0.312
TTM0.8081.090-0.282
YOY0.5301.019-0.489
5Y0.5830.890-0.307
10Y0.6570.677-0.020
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Asia Metal Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.3690.150-346%0.318-216%0.121-406%0.072-611%
Book Value Growth--0.9700.9720%0.9730%0.9720%0.9720%
Book Value Per Share--6.2536.321-1%4.946+26%4.675+34%4.163+50%
Book Value Per Share Growth---0.0590.024-349%0.061-197%0.023-356%0.014-517%
Current Ratio--1.9142.307-17%1.516+26%1.539+24%0.865+121%
Debt To Asset Ratio--0.2960.275+8%0.424-30%0.429-31%0.467-37%
Debt To Equity Ratio--0.4210.388+8%0.740-43%0.798-47%0.920-54%
Dividend Per Share--0.3400.3400%0.140+143%0.128+166%0.110+209%
Dividend Per Share Growth---0.147-100%0.250-100%-22.2940%-13.4290%
Eps---0.0280.235-112%0.346-108%0.138-120%0.107-126%
Eps Growth---8.738-2.604-70%0.035-25278%-0.060-99%-0.400-95%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Net Profit Margin---0.0100.063-116%0.091-111%0.039-125%0.033-130%
Operating Margin---0.0230.052-144%0.117-120%0.050-146%0.028-183%
Operating Ratio--2.0251.873+8%1.740+16%1.887+7%1.474+37%
Pb Ratio0.461-31%0.6010.808-26%0.530+14%0.583+3%0.657-8%
Pe Ratio-104.188+23%-136.023-20.099-85%14.635-1029%11.792-1254%28.681-574%
Peg Ratio--15.56713.182+18%11.001+42%11.828+32%-97.860+729%
Price Per Share2.880-31%3.7605.093-26%2.680+40%2.822+33%2.761+36%
Price To Total Gains Ratio-100.514+23%-131.227-26.425-80%6.524-2111%9.404-1495%40.432-425%
Profit Growth---122.28541.061-398%97.220-226%48.386-353%62.668-295%
Quick Ratio--0.5820.860-32%0.653-11%0.609-5%0.505+15%
Return On Assets---0.0030.027-112%0.038-108%0.016-119%0.013-124%
Return On Equity---0.0040.037-112%0.066-107%0.026-117%0.023-119%
Revenue Growth--0.9660.9660%0.976-1%0.9700%0.9700%
Total Gains Per Share---0.0290.490-106%0.458-106%0.248-112%0.182-116%
Total Gains Per Share Growth---20.329-5.140-75%0.321-6442%0.443-4687%-2.121-90%
Usd Book Value--86455382.40087396925.579-1%68385899.275+26%64640046.771+34%57559865.594+50%
Usd Book Value Change Per Share---0.0110.004-346%0.009-216%0.003-406%0.002-611%
Usd Book Value Per Share--0.1800.182-1%0.142+26%0.135+34%0.120+50%
Usd Dividend Per Share--0.0100.0100%0.004+143%0.004+166%0.003+209%
Usd Eps---0.0010.007-112%0.010-108%0.004-120%0.003-126%
Usd Price Per Share0.083-31%0.1080.147-26%0.077+40%0.081+33%0.080+36%
Usd Profit---382204.8003250746.202-112%4789326.002-108%1903338.523-120%1476169.402-126%
Usd Revenue--38896272.00047703744.396-18%45744585.840-15%42604170.666-9%40087751.349-3%
Usd Total Gains Per Share---0.0010.014-106%0.013-106%0.007-112%0.005-116%
 EOD+3 -2MRQTTM+3 -30YOY+10 -255Y+10 -2410Y+13 -22

3.2. Fundamental Score

Let's check the fundamental score of Asia Metal Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-104.188
Price to Book Ratio (EOD)Between0-10.461
Net Profit Margin (MRQ)Greater than0-0.010
Operating Margin (MRQ)Greater than0-0.023
Quick Ratio (MRQ)Greater than10.582
Current Ratio (MRQ)Greater than11.914
Debt to Asset Ratio (MRQ)Less than10.296
Debt to Equity Ratio (MRQ)Less than10.421
Return on Equity (MRQ)Greater than0.15-0.004
Return on Assets (MRQ)Greater than0.05-0.003
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Asia Metal Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.289
Ma 20Greater thanMa 502.894
Ma 50Greater thanMa 1003.026
Ma 100Greater thanMa 2003.232
OpenGreater thanClose2.880
Total0/5 (0.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Income before Tax  395,326-178,810216,51618,774235,290-114,885120,405-138,496-18,091
Net Income  321,559-154,196167,36327,350194,713-92,025102,688-115,959-13,271
Gross Profit  400,349-156,880243,469-63,105180,364-66,596113,768-117,085-3,317
EBIT  356,521-142,760213,761-100,551113,210-30,62682,584-113,632-31,048
Operating Income  338,508-124,747213,761-100,551113,210-30,62682,584-113,632-31,048
Tax Provision  73,767-24,61449,153-8,57640,577-22,86017,717-22,537-4,820
Income Tax Expense  73,767-24,61449,153-8,57640,577-22,86017,717-22,537-4,820
Net Income from Continuing Operations  321,559-154,196167,36327,350194,713-92,025102,688-115,959-13,271
Net Income Applicable to Common Shares  321,559-154,196167,36327,350194,713-92,025102,688-115,959-13,271



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets4,264,594
Total Liabilities1,262,671
Total Stockholder Equity3,001,923
 As reported
Total Liabilities 1,262,671
Total Stockholder Equity+ 3,001,923
Total Assets = 4,264,594

Assets

Total Assets4,264,594
Total Current Assets2,261,613
Long-term Assets2,261,613
Total Current Assets
Cash And Cash Equivalents 293,862
Short-term Investments 121
Net Receivables 687,195
Inventory 1,251,495
Other Current Assets 20,932
Total Current Assets  (as reported)2,261,613
Total Current Assets  (calculated)2,253,605
+/- 8,008
Long-term Assets
Property Plant Equipment 1,201,170
Long Term Investments 628,269
Other Assets 151,699
Long-term Assets  (as reported)2,002,981
Long-term Assets  (calculated)1,981,138
+/- 21,843

Liabilities & Shareholders' Equity

Total Current Liabilities1,181,488
Long-term Liabilities81,183
Total Stockholder Equity3,001,923
Total Current Liabilities
Short Long Term Debt 887,391
Accounts payable 243,872
Other Current Liabilities 27,193
Total Current Liabilities  (as reported)1,181,488
Total Current Liabilities  (calculated)1,158,456
+/- 23,032
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt63,932
Long-term Liabilities  (as reported)81,183
Long-term Liabilities  (calculated)63,932
+/- 17,251
Total Stockholder Equity
Common Stock480,096
Retained Earnings 1,952,302
Other Stockholders Equity 271,780
Total Stockholder Equity (as reported)3,001,923
Total Stockholder Equity (calculated)2,704,178
+/- 297,745
Other
Capital Stock480,096
Common Stock Shares Outstanding 480,096
Net Debt 593,529
Net Invested Capital 3,889,314
Net Tangible Assets 2,980,080
Net Working Capital 1,080,125



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-31
> Total Assets 
924,647
0
965,255
915,443
1,136,594
2,114,020
1,775,641
1,848,233
1,627,585
1,833,581
2,138,182
2,268,383
2,225,852
2,720,014
2,279,352
2,342,468
2,781,713
3,312,980
3,551,867
2,696,371
2,064,761
2,183,183
2,481,573
2,745,828
2,565,282
2,931,243
3,122,316
3,303,505
3,489,128
3,844,339
3,819,145
4,338,609
4,142,904
4,026,005
3,981,069
3,802,268
3,559,013
3,977,667
4,067,300
3,525,638
3,186,343
3,150,202
3,445,625
3,881,592
4,025,678
4,065,937
3,549,207
3,309,861
2,977,097
3,037,587
3,657,168
3,149,564
3,733,207
3,573,339
3,705,776
3,460,919
3,840,552
3,762,062
3,898,096
4,411,532
4,125,034
3,697,046
3,629,139
3,729,482
3,398,599
3,828,668
3,392,444
3,920,038
3,739,992
4,254,843
4,557,962
4,385,699
4,250,531
3,904,269
4,264,594
4,264,5943,904,2694,250,5314,385,6994,557,9624,254,8433,739,9923,920,0383,392,4443,828,6683,398,5993,729,4823,629,1393,697,0464,125,0344,411,5323,898,0963,762,0623,840,5523,460,9193,705,7763,573,3393,733,2073,149,5643,657,1683,037,5872,977,0973,309,8613,549,2074,065,9374,025,6783,881,5923,445,6253,150,2023,186,3433,525,6384,067,3003,977,6673,559,0133,802,2683,981,0694,026,0054,142,9044,338,6093,819,1453,844,3393,489,1283,303,5053,122,3162,931,2432,565,2822,745,8282,481,5732,183,1832,064,7612,696,3713,551,8673,312,9802,781,7132,342,4682,279,3522,720,0142,225,8522,268,3832,138,1821,833,5811,627,5851,848,2331,775,6412,114,0201,136,594915,443965,2550924,647
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,333,069
2,064,005
2,217,915
2,016,460
2,412,200
2,294,459
2,463,408
2,974,833
2,687,056
2,292,669
2,194,453
2,194,640
1,729,919
2,170,079
1,735,892
2,307,076
2,153,488
2,640,630
2,885,184
2,615,281
2,421,152
1,986,930
2,261,613
2,261,6131,986,9302,421,1522,615,2812,885,1842,640,6302,153,4882,307,0761,735,8922,170,0791,729,9192,194,6402,194,4532,292,6692,687,0562,974,8332,463,4082,294,4592,412,2002,016,4602,217,9152,064,0052,333,0690000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,359
72,796
61,378
42,374
57,238
32,468
62,784
36,910
90,984
169,735
53,457
143,759
105,291
124,118
39,544
448,765
192,413
456,025
149,488
183,908
158,914
331,767
293,862
293,862331,767158,914183,908149,488456,025192,413448,76539,544124,118105,291143,75953,457169,73590,98436,91062,78432,46857,23842,37461,37872,79624,3590000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,148
55,149
67,679
60,678
120
121
121
136
136
121
121
121
121
121
12112112112112113613612112112060,67867,67955,14927,1480000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
222,634
0
297,344
223,506
275,459
766,972
764,845
759,076
643,981
607,160
674,909
676,866
635,682
593,498
492,916
671,000
676,697
924,636
849,509
635,855
530,926
521,094
546,951
535,386
410,170
568,362
627,732
784,205
683,850
883,789
880,791
973,660
1,071,700
1,036,561
1,132,603
1,124,382
849,819
918,392
705,738
596,955
525,790
557,349
571,255
607,324
650,971
786,341
627,445
728,828
653,194
783,167
599,356
669,413
715,581
450,797
1,074,778
960,203
528,552
670,718
779,076
1,483,195
1,262,414
1,109,569
872,996
546,673
558,964
1,044,744
775,315
629,558
922,211
1,144,310
1,614,427
1,362,895
1,059,723
558,654
687,195
687,195558,6541,059,7231,362,8951,614,4271,144,310922,211629,558775,3151,044,744558,964546,673872,9961,109,5691,262,4141,483,195779,076670,718528,552960,2031,074,778450,797715,581669,413599,356783,167653,194728,828627,445786,341650,971607,324571,255557,349525,790596,955705,738918,392849,8191,124,3821,132,6031,036,5611,071,700973,660880,791883,789683,850784,205627,732568,362410,170535,386546,951521,094530,926635,855849,509924,636676,697671,000492,916593,498635,682676,866674,909607,160643,981759,076764,845766,972275,459223,506297,3440222,634
       Other Current Assets 
2,297
0
9,361
146,731
107,913
117,065
70,158
39,446
25,577
73,974
39,425
73,214
114,189
396,965
347,741
251,832
414,396
424,538
587,507
217,973
124,726
297,565
325,398
371,698
233,580
304,582
381,923
299,057
325,802
602,796
357,874
640,313
270,062
226,645
307,238
337,729
280,652
435,303
165,844
183,766
183,074
224,728
285,515
319,226
229,673
266,636
336,433
368,549
366,724
157,128
276,770
231,495
266,102
461,672
361,674
169,765
505,161
545,602
574,669
214,467
8,494
957
881
2,365
14,636
11,556
5,429
10,666
4,117
51,740
17,076
10,550
3,010
19,513
20,932
20,93219,5133,01010,55017,07651,7404,11710,6665,42911,55614,6362,3658819578,494214,467574,669545,602505,161169,765361,674461,672266,102231,495276,770157,128366,724368,549336,433266,636229,673319,226285,515224,728183,074183,766165,844435,303280,652337,729307,238226,645270,062640,313357,874602,796325,802299,057381,923304,582233,580371,698325,398297,565124,726217,973587,507424,538414,396251,832347,741396,965114,18973,21439,42573,97425,57739,44670,158117,065107,913146,7319,36102,297
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,404,377
1,434,686
1,534,842
1,668,679
1,658,589
1,656,552
1,612,962
1,586,504
1,614,215
1,672,778
1,770,418
1,829,379
1,917,339
2,002,981
2,002,9811,917,3391,829,3791,770,4181,672,7781,614,2151,586,5041,612,9621,656,5521,658,5891,668,6791,534,8421,434,6861,404,3770000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
331,023
0
372,359
392,652
426,100
472,723
481,562
487,623
512,140
518,945
524,391
636,052
836,199
838,696
620,896
631,942
689,673
730,873
679,124
739,571
830,368
855,185
868,839
886,827
912,851
937,044
960,538
994,209
999,746
1,036,785
1,037,442
1,028,517
1,034,875
1,068,033
1,059,753
1,045,155
1,052,668
1,035,855
1,020,744
1,012,321
999,231
979,770
1,112,232
1,098,056
1,154,331
1,150,385
1,131,300
1,134,209
1,083,906
1,063,447
1,047,059
1,036,987
1,061,308
1,051,384
1,036,278
1,017,044
994,499
994,191
983,182
992,084
1,000,053
985,872
966,376
960,071
1,115,428
1,132,797
1,110,476
1,101,782
1,089,975
1,075,880
1,037,408
1,087,309
1,061,967
1,134,151
1,201,170
1,201,1701,134,1511,061,9671,087,3091,037,4081,075,8801,089,9751,101,7821,110,4761,132,7971,115,428960,071966,376985,8721,000,053992,084983,182994,191994,4991,017,0441,036,2781,051,3841,061,3081,036,9871,047,0591,063,4471,083,9061,134,2091,131,3001,150,3851,154,3311,098,0561,112,232979,770999,2311,012,3211,020,7441,035,8551,052,6681,045,1551,059,7531,068,0331,034,8751,028,5171,037,4421,036,785999,746994,209960,538937,044912,851886,827868,839855,185830,368739,571679,124730,873689,673631,942620,896838,696836,199636,052524,391518,945512,140487,623481,562472,723426,100392,652372,3590331,023
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
137,986
255,591
247,686
231,503
233,837
260,904
260,249
253,303
225,307
214,288
266,125
367,776
366,891
339,071
357,119
314,185
303,467
351,348
448,901
493,619
577,617
601,281
628,269
628,269601,281577,617493,619448,901351,348303,467314,185357,119339,071366,891367,776266,125214,288225,307253,303260,249260,904233,837231,503247,686255,591137,9860000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,691
11,534
11,551
11,493
11,455
11,529
11,492
11,783
11,759
12,094
12,018
12,930
12,985
12,635
12,827
12,788
13,234
12,878
12,547
12,323
12,046
11,597
12,168
0
0
0
0
0
0
0
0
0
0
000000000012,16811,59712,04612,32312,54712,87813,23412,78812,82712,63512,98512,93012,01812,09411,75911,78311,49211,52911,45511,49311,55111,53410,691000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
62,851
88,857
128,355
270,546
332,448
192,553
205,478
184,095
191,812
156,535
162,898
148,784
110,094
134,936
91,442
90,787
49,090
56,647
36,508
37,917
36,965
36,768
36,182
35,658
142,752
208,708
92,594
96,358
97,522
189,673
288,693
341,284
333,508
324,706
383,618
291,238
351,473
393,552
374,083
396,951
376,662
369,073
374,771
389,951
392,395
338,830
457,950
451,583
427,415
433,853
473,412
178,023
178,434
200,071
191,894
190,139
195,398
174,193
174,939
174,349
174,826
174,501
166,000
166,027
166,877
166,781
159,601
151,699
151,699159,601166,781166,877166,027166,000174,501174,826174,349174,939174,193195,398190,139191,894200,071178,434178,023473,412433,853427,415451,583457,950338,830392,395389,951374,771369,073376,662396,951374,083393,552351,473291,238383,618324,706333,508341,284288,693189,67397,52296,35892,594208,708142,75235,65836,18236,76836,96537,91736,50856,64749,09090,78791,442134,936110,094148,784162,898156,535191,812184,095205,478192,553332,448270,546128,35588,85762,8510000000
> Total Liabilities 
695,875
0
674,622
421,114
616,801
1,349,408
987,282
1,099,139
835,943
1,008,260
1,231,821
1,328,077
1,262,022
1,565,153
1,096,235
1,139,631
1,539,109
1,966,280
2,021,720
1,337,457
687,027
788,152
1,106,815
1,330,754
1,135,315
1,481,170
1,644,557
1,805,476
1,978,251
2,268,309
2,236,652
2,735,937
2,558,429
2,392,402
2,363,006
2,154,187
1,849,499
2,100,653
2,281,875
1,735,393
1,415,804
1,335,793
1,711,362
2,133,313
2,281,972
2,321,315
1,894,029
1,786,464
1,449,925
1,402,434
1,886,592
1,320,321
1,855,945
1,547,052
1,860,805
1,576,688
1,907,012
1,763,252
1,980,774
2,509,900
2,334,580
1,902,641
1,732,067
1,805,264
1,339,764
1,779,479
1,289,734
1,794,040
1,545,327
1,791,576
1,843,850
1,504,224
1,174,343
725,393
1,262,671
1,262,671725,3931,174,3431,504,2241,843,8501,791,5761,545,3271,794,0401,289,7341,779,4791,339,7641,805,2641,732,0671,902,6412,334,5802,509,9001,980,7741,763,2521,907,0121,576,6881,860,8051,547,0521,855,9451,320,3211,886,5921,402,4341,449,9251,786,4641,894,0292,321,3152,281,9722,133,3131,711,3621,335,7931,415,8041,735,3932,281,8752,100,6531,849,4992,154,1872,363,0062,392,4022,558,4292,735,9372,236,6522,268,3091,978,2511,805,4761,644,5571,481,1701,135,3151,330,7541,106,815788,152687,0271,337,4572,021,7201,966,2801,539,1091,139,6311,096,2351,565,1531,262,0221,328,0771,231,8211,008,260835,9431,099,139987,2821,349,408616,801421,114674,6220695,875
   > Total Current Liabilities 
681,768
0
671,019
417,940
600,167
1,332,099
971,898
1,085,910
825,144
1,000,019
1,225,479
1,321,977
1,260,400
1,563,812
1,094,773
1,138,634
1,538,356
1,965,935
1,921,639
1,243,707
599,527
706,902
1,031,815
1,261,679
1,072,591
1,424,786
1,591,628
1,759,078
1,938,162
2,231,073
2,205,840
2,711,548
2,540,427
2,380,358
2,357,460
2,148,908
1,844,473
2,079,024
2,260,449
1,713,991
1,394,425
1,315,364
1,689,111
2,111,259
2,272,811
2,312,397
1,884,880
1,777,017
1,440,548
1,393,062
1,872,122
1,303,329
1,838,562
1,528,719
1,842,051
1,557,425
1,886,288
1,742,017
1,958,756
2,457,778
2,282,020
1,822,812
1,657,076
1,737,502
1,267,482
1,675,308
1,194,781
1,706,837
1,440,575
1,693,440
1,741,153
1,397,210
1,070,365
625,115
1,181,488
1,181,488625,1151,070,3651,397,2101,741,1531,693,4401,440,5751,706,8371,194,7811,675,3081,267,4821,737,5021,657,0761,822,8122,282,0202,457,7781,958,7561,742,0171,886,2881,557,4251,842,0511,528,7191,838,5621,303,3291,872,1221,393,0621,440,5481,777,0171,884,8802,312,3972,272,8112,111,2591,689,1111,315,3641,394,4251,713,9912,260,4492,079,0241,844,4732,148,9082,357,4602,380,3582,540,4272,711,5482,205,8402,231,0731,938,1621,759,0781,591,6281,424,7861,072,5911,261,6791,031,815706,902599,5271,243,7071,921,6391,965,9351,538,3561,138,6341,094,7731,563,8121,260,4001,321,9771,225,4791,000,019825,1441,085,910971,8981,332,099600,167417,940671,0190681,768
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,211,723
1,007,048
1,631,281
1,274,364
1,026,725
1,505,643
1,633,473
12,944
14,224
1,564,126
1,219,891
1,530,212
1,134,135
0
0
0
0
0
0
0
0
0
0
00000000001,134,1351,530,2121,219,8911,564,12614,22412,9441,633,4731,505,6431,026,7251,274,3641,631,2811,007,0481,211,7230000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,211,723
1,007,048
1,631,281
1,274,364
1,026,725
1,505,643
1,633,473
12,944
14,224
1,564,126
1,219,891
1,530,212
1,134,135
1,419,460
929,601
1,139,809
1,237,180
1,402,116
1,329,965
974,715
747,871
121,384
887,391
887,391121,384747,871974,7151,329,9651,402,1161,237,1801,139,809929,6011,419,4601,134,1351,530,2121,219,8911,564,12614,22412,9441,633,4731,505,6431,026,7251,274,3641,631,2811,007,0481,211,7230000000000000000000000000000000000000000000000000000
       Accounts payable 
217,234
0
223,761
52,384
46,727
381,642
173,042
111,273
158,175
108,533
158,424
153,406
215,046
422,430
112,348
151,059
438,612
243,025
85,383
188,503
53,617
129,305
65,010
100,731
54,272
71,747
76,798
92,265
77,034
68,073
92,693
96,252
54,679
159,959
124,014
152,389
267,426
247,109
213,510
77,834
86,610
113,177
82,649
117,124
268,614
90,193
86,787
116,726
224,156
143,143
528,408
201,332
550,476
420,333
172,469
223,676
787,506
131,686
257,997
99,457
137,359
147,458
340,266
111,387
65,757
173,193
191,482
460,362
101,970
195,770
121,820
361,265
221,176
389,817
243,872
243,872389,817221,176361,265121,820195,770101,970460,362191,482173,19365,757111,387340,266147,458137,35999,457257,997131,686787,506223,676172,469420,333550,476201,332528,408143,143224,156116,72686,78790,193268,614117,12482,649113,17786,61077,834213,510247,109267,426152,389124,014159,95954,67996,25292,69368,07377,03492,26576,79871,74754,272100,73165,010129,30553,617188,50385,383243,025438,612151,059112,348422,430215,046153,406158,424108,533158,175111,273173,042381,64246,72752,384223,7610217,234
       Other Current Liabilities 
112,718
0
53,577
38,865
50,679
78,399
47,899
32,787
70,019
86,058
134,348
71,188
85,263
149,731
77,185
35,441
41,786
117,158
163,024
81,160
82,782
60,458
64,808
74,505
81,785
72,471
76,317
62,638
105,071
145,125
125,139
79,869
80,406
113,553
111,370
127,191
134,987
207,991
121,244
71,303
72,505
87,621
77,355
75,883
63,342
87,306
0
66,985
52,482
101,565
91,063
55,762
78,432
103,616
40,259
61,111
74,503
106,837
69,410
78,492
98,381
95,043
80,156
79,545
50,491
61,326
50,086
82,845
70,333
64,380
220,631
31,444
71,249
88,173
27,193
27,19388,17371,24931,444220,63164,38070,33382,84550,08661,32650,49179,54580,15695,04398,38178,49269,410106,83774,50361,11140,259103,61678,43255,76291,063101,56552,48266,985087,30663,34275,88377,35587,62172,50571,303121,244207,991134,987127,191111,370113,55380,40679,869125,139145,125105,07162,63876,31772,47181,78574,50564,80860,45882,78281,160163,024117,15841,78635,44177,185149,73185,26371,188134,34886,05870,01932,78747,89978,39950,67938,86553,5770112,718
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
79,829
74,991
67,762
72,282
104,171
94,953
87,203
104,752
98,139
102,697
107,014
103,978
100,278
81,183
81,183100,278103,978107,014102,69798,139104,75287,20394,953104,17172,28267,76274,99179,8290000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,211,723
-1,007,048
-1,631,281
-1,274,364
-1,026,725
-1,505,643
-1,633,473
-12,944
-14,224
-1,505,821
-1,165,541
-1,479,853
-1,086,923
89,842
84,226
78,605
101,994
94,748
89,502
82,787
78,439
70,634
63,932
63,93270,63478,43982,78789,50294,748101,99478,60584,22689,842-1,086,923-1,479,853-1,165,541-1,505,821-14,224-12,944-1,633,473-1,505,643-1,026,725-1,274,364-1,631,281-1,007,048-1,211,7230000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
228,771
228,773
290,631
494,327
519,791
764,610
788,358
749,093
791,641
825,319
906,359
940,305
963,828
1,154,860
1,183,115
1,202,835
1,242,603
1,346,698
1,530,145
1,351,734
1,367,803
1,384,907
1,360,919
1,401,214
1,422,002
1,441,985
1,470,149
1,492,983
1,507,081
1,572,349
1,578,899
1,599,035
1,583,721
1,632,871
1,617,883
1,647,925
1,709,244
1,876,809
1,785,234
1,790,092
1,768,789
1,812,674
1,732,641
1,746,676
1,741,760
1,742,688
1,653,356
1,522,044
1,527,173
1,635,153
1,770,576
1,829,243
1,877,262
2,015,068
1,833,583
1,873,637
1,923,323
1,990,336
1,907,393
1,891,321
1,780,381
1,787,589
1,891,816
1,920,024
2,059,716
2,048,410
2,105,853
2,129,343
2,192,767
2,449,478
2,714,112
2,881,475
3,076,188
3,178,876
3,001,923
3,001,9233,178,8763,076,1882,881,4752,714,1122,449,4782,192,7672,129,3432,105,8532,048,4102,059,7161,920,0241,891,8161,787,5891,780,3811,891,3211,907,3931,990,3361,923,3231,873,6371,833,5832,015,0681,877,2621,829,2431,770,5761,635,1531,527,1731,522,0441,653,3561,742,6881,741,7601,746,6761,732,6411,812,6741,768,7891,790,0921,785,2341,876,8091,709,2441,647,9251,617,8831,632,8711,583,7211,599,0351,578,8991,572,3491,507,0811,492,9831,470,1491,441,9851,422,0021,401,2141,360,9191,384,9071,367,8031,351,7341,530,1451,346,6981,242,6031,202,8351,183,1151,154,860963,828940,305906,359825,319791,641749,093788,358764,610519,791494,327290,631228,773228,771
   Common Stock
150,000
0
150,000
200,000
200,000
200,000
399,974
399,974
399,974
399,974
399,974
399,974
399,974
449,974
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
479,937
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,096
480,100
480,096
480,096
480,096
480,096
480,096
480,096480,096480,096480,096480,096480,100480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096480,096479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937479,937449,974399,974399,974399,974399,974399,974399,974399,974200,000200,000200,000150,0000150,000
   Retained Earnings 
20,057
0
81,917
115,897
141,359
186,263
209,952
170,687
170,550
204,229
285,268
319,214
342,738
374,768
304,353
343,072
382,840
486,936
670,383
491,737
507,423
525,009
501,021
541,316
562,239
582,223
610,387
633,220
647,318
712,587
719,137
739,272
723,959
773,109
758,121
788,163
849,482
1,033,251
960,372
973,729
959,225
994,135
914,102
923,038
856,050
862,078
778,185
649,253
614,268
719,189
854,272
912,260
960,278
1,101,988
915,404
960,217
1,014,661
1,083,035
1,000,771
984,700
873,759
825,967
930,194
959,762
1,020,383
1,009,078
1,066,521
1,090,011
1,153,435
1,410,150
1,664,491
1,831,854
2,026,567
2,129,255
1,952,302
1,952,3022,129,2552,026,5671,831,8541,664,4911,410,1501,153,4351,090,0111,066,5211,009,0781,020,383959,762930,194825,967873,759984,7001,000,7711,083,0351,014,661960,217915,4041,101,988960,278912,260854,272719,189614,268649,253778,185862,078856,050923,038914,102994,135959,225973,729960,3721,033,251849,482788,163758,121773,109723,959739,272719,137712,587647,318633,220610,387582,223562,239541,316501,021525,009507,423491,737670,383486,936382,840343,072304,353374,768342,738319,214285,268204,229170,550170,687209,952186,263141,359115,89781,917020,057
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
139,142
135,239
140,338
135,579
130,820
129,460
128,781
128,780
128,780
128,781
128,781
127,421
261,491
261,491
261,491
261,491
261,491
261,490
271,780
271,780
271,780
271,780
271,780
271,780271,780271,780271,780271,780261,490261,491261,491261,491261,491261,491127,421128,781128,781128,780128,780128,781129,460130,820135,579140,338135,239139,1420000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.