0 XP   0   0   0

Fine Metal Technologies Public Company Limited










Financial Health of Fine Metal Technologies Public Company Limited




Comparing to competitors in the Metal Fabrication industry




  Industry Rankings  


Richest
#121 / 189

Total Sales
#76 / 189

Making Money
#94 / 189

Working Efficiently
#95 / 189

Fine Metal Technologies Public Company Limited
Buy, Hold or Sell?

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

I guess you are interested in Fine Metal Technologies 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 Fine Metal Technologies Public Company Limited

Let's start. I'm going to help you getting a better view of Fine Metal Technologies 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 Fine Metal Technologies 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 Fine Metal Technologies 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 Fine Metal Technologies Public Company Limited. The closing price on 2022-11-29 was ฿31.00 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.
Fine Metal Technologies 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 able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of Fine Metal Technologies Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Fine Metal Technologies Public Company Limited to the Metal Fabrication industry mean.
  • A Net Profit Margin of 4.2% means that ฿0.04 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 4.2%. The company is making a profit. +1
  • The TTM is 3.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM3.2%+1.0%
TTM3.2%YOY2.5%+0.7%
TTM3.2%5Y2.0%+1.2%
5Y2.0%10Y1.9%+0.1%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%4.0%+0.2%
TTM3.2%3.4%-0.2%
YOY2.5%4.6%-2.1%
5Y2.0%3.3%-1.3%
10Y1.9%3.3%-1.4%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Fine Metal Technologies Public Company Limited to the Metal Fabrication industry mean.
  • 2.3% Return on Assets means that Fine Metal Technologies Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.3%TTM1.7%+0.6%
TTM1.7%YOY1.2%+0.5%
TTM1.7%5Y1.1%+0.6%
5Y1.1%10Y1.0%+0.1%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%1.0%+1.3%
TTM1.7%1.0%+0.7%
YOY1.2%1.1%+0.1%
5Y1.1%1.0%+0.1%
10Y1.0%0.9%+0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Fine Metal Technologies Public Company Limited to the Metal Fabrication industry mean.
  • 4.7% Return on Equity means Fine Metal Technologies Public Company Limited generated ฿0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.7%TTM3.4%+1.3%
TTM3.4%YOY2.4%+1.0%
TTM3.4%5Y2.1%+1.3%
5Y2.1%10Y2.1%+0.1%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%2.2%+2.5%
TTM3.4%1.9%+1.5%
YOY2.4%2.5%-0.1%
5Y2.1%1.8%+0.3%
10Y2.1%1.8%+0.3%

1.2. Operating Efficiency of Fine Metal Technologies Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Fine Metal Technologies Public Company Limited is operating .

  • Measures how much profit Fine Metal Technologies 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 Fine Metal Technologies Public Company Limited to the Metal Fabrication industry mean.
  • An Operating Margin of 1.4% means the company generated ฿0.01  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 1.4%. The company is operating less efficient.
  • The TTM is 3.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM3.1%-1.7%
TTM3.1%YOY2.5%+0.7%
TTM3.1%5Y2.8%+0.3%
5Y2.8%10Y1.7%+1.1%
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%5.3%-3.9%
TTM3.1%4.6%-1.5%
YOY2.5%6.0%-3.5%
5Y2.8%4.4%-1.6%
10Y1.7%3.4%-1.7%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Metal Fabrication industry mean).
  • An Operation Ratio of 1.96 means that the operating costs are ฿1.96 for each ฿1 in net sales.

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

  • The MRQ is 1.955. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.928. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.955TTM1.928+0.027
TTM1.928YOY1.955-0.027
TTM1.9285Y1.912+0.016
5Y1.91210Y1.482+0.430
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9551.697+0.258
TTM1.9281.677+0.251
YOY1.9551.586+0.369
5Y1.9121.529+0.383
10Y1.4821.270+0.212

1.3. Liquidity of Fine Metal Technologies Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Metal Fabrication industry mean).
  • A Current Ratio of 1.85 means the company has ฿1.85 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.850. The company is able to pay all its short-term debts. +1
  • The TTM is 1.873. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.850TTM1.873-0.023
TTM1.873YOY1.882-0.008
TTM1.8735Y1.915-0.042
5Y1.91510Y1.088+0.827
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8501.777+0.073
TTM1.8731.754+0.119
YOY1.8821.760+0.122
5Y1.9151.705+0.210
10Y1.0881.479-0.391
1.3.2. Quick Ratio

Measures if Fine Metal Technologies 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 Fine Metal Technologies Public Company Limited to the Metal Fabrication industry mean.
  • A Quick Ratio of 0.98 means the company can pay off ฿0.98 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.981. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.026. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.981TTM1.026-0.045
TTM1.026YOY1.157-0.131
TTM1.0265Y1.215-0.189
5Y1.21510Y1.199+0.016
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9810.748+0.233
TTM1.0260.757+0.269
YOY1.1570.791+0.366
5Y1.2150.748+0.467
10Y1.1990.730+0.469

1.4. Solvency of Fine Metal Technologies Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Fine Metal Technologies Public Company Limited to Metal Fabrication industry mean.
  • A Debt to Asset Ratio of 0.52 means that Fine Metal Technologies Public Company Limited assets are financed with 51.8% credit (debt) and the remaining percentage (100% - 51.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.518. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.510. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.518TTM0.510+0.008
TTM0.510YOY0.510+0.000
TTM0.5105Y0.493+0.017
5Y0.49310Y0.534-0.040
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5180.502+0.016
TTM0.5100.495+0.015
YOY0.5100.504+0.006
5Y0.4930.490+0.003
10Y0.5340.488+0.046
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Fine Metal Technologies Public Company Limited to the Metal Fabrication industry mean.
  • A Debt to Equity ratio of 107.4% means that company has ฿1.07 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.074. The company is able to pay all its debts with equity. +1
  • The TTM is 1.044. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.074TTM1.044+0.030
TTM1.044YOY1.044+0.000
TTM1.0445Y0.982+0.062
5Y0.98210Y1.192-0.210
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0741.029+0.045
TTM1.0441.033+0.011
YOY1.0441.016+0.028
5Y0.9820.974+0.008
10Y1.1920.995+0.197

2. Market Valuation of Fine Metal Technologies 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 Fine Metal Technologies Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Fine Metal Technologies Public Company Limited to the Metal Fabrication industry mean.
  • A PE ratio of 18.26 means the investor is paying ฿18.26 for every ฿1 in earnings.

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

  • The EOD is 18.557. Very good. +2
  • The MRQ is 18.258. Very good. +2
  • The TTM is 28.405. Very good. +2
Trends
Current periodCompared to+/- 
EOD18.557MRQ18.258+0.299
MRQ18.258TTM28.405-10.147
TTM28.405YOY51.831-23.426
TTM28.4055Y40.683-12.278
5Y40.68310Y50.912-10.229
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD18.55737.407-18.850
MRQ18.25839.296-21.038
TTM28.40552.073-23.668
YOY51.83140.681+11.150
5Y40.68346.648-5.965
10Y50.91241.564+9.348
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Fine Metal Technologies 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 Fine Metal Technologies Public Company Limited:

  • The MRQ is 31.561. Seems overpriced? -1
  • The TTM is -30.509. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ31.561TTM-30.509+62.070
TTM-30.509YOY13.805-44.315
TTM-30.5095Y35.362-65.872
5Y35.36210Y35.924-0.562
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
MRQ31.5610.210+31.351
TTM-30.5090.033-30.542
YOY13.8050.195+13.610
5Y35.3620.108+35.254
10Y35.9240.143+35.781

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

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

  • At or below 1 is considered healthy (always compare to Metal Fabrication industry mean).
  • A PB ratio of 0.86 means the investor is paying ฿0.86 for each ฿1 in book value.

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

  • The EOD is 0.869. Very good. +2
  • The MRQ is 0.855. Very good. +2
  • The TTM is 0.853. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.869MRQ0.855+0.014
MRQ0.855TTM0.853+0.002
TTM0.853YOY0.692+0.161
TTM0.8535Y0.788+0.065
5Y0.78810Y0.835-0.047
Compared to industry (Metal Fabrication)
PeriodCompanyIndustry (mean)+/- 
EOD0.8691.405-0.536
MRQ0.8551.513-0.658
TTM0.8531.743-0.890
YOY0.6921.496-0.804
5Y0.7881.311-0.523
10Y0.8351.053-0.218
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Fine Metal Technologies 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---0.8010.563-242%0.438-283%0.289-378%0.325-346%
Book Value Growth--0.9710.9720%0.9720%0.9720%0.9720%
Book Value Per Share--35.66935.7100%33.198+7%33.055+8%29.655+20%
Book Value Per Share Growth---0.0220.016-241%0.013-276%0.008-374%0.011-307%
Current Ratio--1.8501.873-1%1.882-2%1.915-3%1.088+70%
Debt To Asset Ratio--0.5180.510+1%0.510+2%0.493+5%0.534-3%
Debt To Equity Ratio--1.0741.044+3%1.044+3%0.982+9%1.192-10%
Dividend Per Share--2.6241.968+33%0.813+223%1.060+147%0.833+215%
Dividend Per Share Growth----512.1650%-107.7140%-3063.9370%-1819.1090%
Eps--1.6711.215+38%0.805+107%0.720+132%0.636+163%
Eps Growth--0.5790.124+366%0.514+13%-0.082+114%-0.209+136%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Net Profit Margin--0.0420.032+32%0.025+68%0.020+111%0.019+125%
Operating Margin--0.0140.031-54%0.025-42%0.028-49%0.017-15%
Operating Ratio--1.9551.928+1%1.9550%1.912+2%1.482+32%
Pb Ratio0.869+2%0.8550.853+0%0.692+23%0.788+8%0.835+2%
Pe Ratio18.557+2%18.25828.405-36%51.831-65%40.683-55%50.912-64%
Peg Ratio--31.561-30.509+197%13.805+129%35.362-11%35.924-12%
Price Per Share31.000+2%30.50030.5000%23.063+32%26.028+17%24.868+23%
Price To Total Gains Ratio17.007+2%16.73313.438+25%42.481-61%28.413-41%29.932-44%
Profit Growth--98.82097.548+1%98.640+0%87.249+13%91.499+8%
Quick Ratio--0.9811.026-4%1.157-15%1.215-19%1.199-18%
Return On Assets--0.0230.017+35%0.012+95%0.011+112%0.010+129%
Return On Equity--0.0470.034+37%0.024+96%0.021+119%0.021+126%
Revenue Growth--0.9700.9720%0.977-1%0.9720%0.9720%
Total Gains Per Share--1.8232.531-28%1.251+46%1.349+35%1.158+57%
Total Gains Per Share Growth---0.8120.112-823%-0.354-56%-0.313-61%-0.354-56%
Usd Book Value--47938492.00047994558.1570%44617917.750+7%44426733.075+8%39856024.648+20%
Usd Book Value Change Per Share---0.0220.016-242%0.012-283%0.008-378%0.009-346%
Usd Book Value Per Share--0.9991.0000%0.930+7%0.926+8%0.830+20%
Usd Dividend Per Share--0.0730.055+33%0.023+223%0.030+147%0.023+215%
Usd Eps--0.0470.034+38%0.023+107%0.020+132%0.018+163%
Usd Price Per Share0.868+2%0.8540.8540%0.646+32%0.729+17%0.696+23%
Usd Profit--2245152.0001632793.694+38%1082494.693+107%967950.155+132%854932.030+163%
Usd Revenue--53768260.00053285474.249+1%42163693.208+28%43759228.423+23%43706310.012+23%
Usd Total Gains Per Share--0.0510.071-28%0.035+46%0.038+35%0.032+57%
 EOD+2 -3MRQTTM+13 -20YOY+19 -155Y+19 -1510Y+23 -12

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.557
Price to Book Ratio (EOD)Between0-10.869
Net Profit Margin (MRQ)Greater than00.042
Operating Margin (MRQ)Greater than00.014
Quick Ratio (MRQ)Greater than10.981
Current Ratio (MRQ)Greater than11.850
Debt to Asset Ratio (MRQ)Less than10.518
Debt to Equity Ratio (MRQ)Less than11.074
Return on Equity (MRQ)Greater than0.150.047
Return on Assets (MRQ)Greater than0.050.023
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose30.000
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets3,550,581
Total Liabilities1,838,492
Total Stockholder Equity1,712,089
 As reported
Total Liabilities 1,838,492
Total Stockholder Equity+ 1,712,089
Total Assets = 3,550,581

Assets

Total Assets3,550,581
Total Current Assets3,152,614
Long-term Assets3,152,614
Total Current Assets
Cash And Cash Equivalents 101,346
Short-term Investments 211,800
Net Receivables 1,460,448
Inventory 1,379,020
Total Current Assets  (as reported)3,152,614
Total Current Assets  (calculated)3,152,614
+/-0
Long-term Assets
Property Plant Equipment 371,380
Other Assets 14,799
Long-term Assets  (as reported)397,967
Long-term Assets  (calculated)386,179
+/- 11,788

Liabilities & Shareholders' Equity

Total Current Liabilities1,703,827
Long-term Liabilities134,665
Total Stockholder Equity1,712,089
Total Current Liabilities
Short Long Term Debt 1,015,000
Accounts payable 446,926
Other Current Liabilities 239,558
Total Current Liabilities  (as reported)1,703,827
Total Current Liabilities  (calculated)1,701,484
+/- 2,343
Long-term Liabilities
Other Liabilities 132,734
Long-term Liabilities  (as reported)134,665
Long-term Liabilities  (calculated)132,734
+/- 1,931
Total Stockholder Equity
Common Stock480,000
Retained Earnings 716,801
Other Stockholders Equity 7,788
Total Stockholder Equity (as reported)1,712,089
Total Stockholder Equity (calculated)1,204,589
+/- 507,500
Other
Capital Stock480,000
Common Stock Shares Outstanding 48,000
Net Debt 913,654
Net Invested Capital 2,727,089
Net Tangible Assets 1,700,301
Net Working Capital 1,448,787



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
2,907,842
3,252,259
3,604,699
3,609,354
3,967,954
3,912,174
4,499,469
4,743,697
4,420,442
4,621,355
5,023,347
4,854,616
4,482,702
4,748,154
5,163,770
5,308,864
5,447,591
5,544,201
5,825,028
5,585,397
4,937,145
4,879,723
5,206,852
4,944,655
4,234,752
3,978,678
3,254,181
3,227,753
3,246,092
3,216,983
3,710,705
4,002,550
3,432,131
3,821,090
4,200,225
4,462,359
4,181,645
3,549,327
3,752,839
3,867,644
3,229,501
3,236,207
3,445,132
3,315,718
2,860,057
3,190,479
3,248,587
3,016,556
2,992,914
2,982,821
2,783,419
2,989,721
2,711,002
2,710,858
2,836,773
2,756,894
2,463,916
2,807,969
3,071,930
3,164,213
3,156,872
3,038,742
2,974,702
3,082,020
2,961,284
2,956,096
3,128,893
3,032,622
2,849,033
2,746,249
3,166,595
2,740,761
3,015,408
3,078,349
3,508,899
3,436,885
3,399,331
3,338,721
3,728,793
3,550,581
3,550,5813,728,7933,338,7213,399,3313,436,8853,508,8993,078,3493,015,4082,740,7613,166,5952,746,2492,849,0333,032,6223,128,8932,956,0962,961,2843,082,0202,974,7023,038,7423,156,8723,164,2133,071,9302,807,9692,463,9162,756,8942,836,7732,710,8582,711,0022,989,7212,783,4192,982,8212,992,9143,016,5563,248,5873,190,4792,860,0573,315,7183,445,1323,236,2073,229,5013,867,6443,752,8393,549,3274,181,6454,462,3594,200,2253,821,0903,432,1314,002,5503,710,7053,216,9833,246,0923,227,7533,254,1813,978,6784,234,7524,944,6555,206,8524,879,7234,937,1455,585,3975,825,0285,544,2015,447,5915,308,8645,163,7704,748,1544,482,7024,854,6165,023,3474,621,3554,420,4424,743,6974,499,4693,912,1743,967,9543,609,3543,604,6993,252,2592,907,842
   > 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
0
0
0
0
0
2,279,534
2,553,938
2,664,699
2,668,781
2,551,145
2,490,894
2,609,152
2,491,311
2,496,467
2,677,385
2,586,785
2,413,116
2,323,049
2,738,812
2,309,430
2,599,734
2,666,708
3,111,247
3,053,670
2,993,451
2,916,404
3,303,435
3,152,614
3,152,6143,303,4352,916,4042,993,4513,053,6703,111,2472,666,7082,599,7342,309,4302,738,8122,323,0492,413,1162,586,7852,677,3852,496,4672,491,3112,609,1522,490,8942,551,1452,668,7812,664,6992,553,9382,279,534000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
121,488
50,572
29,016
144,465
9,081
55,950
98,548
86,878
7,823
76,369
90,489
25,727
14,690
19,738
111,518
69,690
92,009
98,678
146,736
110,938
104,012
74,584
101,346
101,34674,584104,012110,938146,73698,67892,00969,690111,51819,73814,69025,72790,48976,3697,82386,87898,54855,9509,081144,46529,01650,572121,488000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
87,483
0
0
0
16,691
568
211,800
211,80056816,69100087,4830000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
732,932
559,556
863,963
623,223
935,745
745,816
1,165,316
1,292,106
1,059,902
1,227,849
1,582,920
1,460,238
1,109,694
1,275,395
1,419,530
1,854,737
1,645,949
1,797,918
2,333,816
2,199,137
1,679,323
1,678,610
2,105,120
2,035,151
1,392,323
1,289,022
751,786
893,082
844,801
986,189
1,434,562
1,476,945
1,258,994
1,590,721
1,842,288
1,947,658
1,647,010
1,139,201
1,541,313
1,656,017
1,335,743
1,391,876
1,611,191
1,531,184
1,272,289
1,370,088
1,664,001
1,467,634
1,304,483
1,234,058
1,460,583
1,474,020
1,302,198
1,324,382
1,554,114
1,418,235
1,278,306
1,276,085
1,746,360
1,803,531
1,606,669
1,574,334
1,696,248
1,721,697
1,708,430
1,696,442
1,923,846
1,878,472
1,695,739
1,623,708
1,913,243
1,265,076
1,458,715
1,587,957
1,982,473
1,941,274
1,688,215
1,667,413
1,703,635
1,460,448
1,460,4481,703,6351,667,4131,688,2151,941,2741,982,4731,587,9571,458,7151,265,0761,913,2431,623,7081,695,7391,878,4721,923,8461,696,4421,708,4301,721,6971,696,2481,574,3341,606,6691,803,5311,746,3601,276,0851,278,3061,418,2351,554,1141,324,3821,302,1981,474,0201,460,5831,234,0581,304,4831,467,6341,664,0011,370,0881,272,2891,531,1841,611,1911,391,8761,335,7431,656,0171,541,3131,139,2011,647,0101,947,6581,842,2881,590,7211,258,9941,476,9451,434,562986,189844,801893,082751,7861,289,0221,392,3232,035,1512,105,1201,678,6101,679,3232,199,1372,333,8161,797,9181,645,9491,854,7371,419,5301,275,3951,109,6941,460,2381,582,9201,227,8491,059,9021,292,1061,165,316745,816935,745623,223863,963559,556732,932
       Other Current Assets 
180,569
28,259
22,354
39,503
3,659
28,999
4,271
3,903
7,728
25,506
25,393
17,462
27,558
44,441
28,080
28,403
4,063
15,288
10,588
9,376
22,002
8,581
11,543
14,555
6,652
6,586
24,010
15,234
13,615
2,514
8,384
7,253
3,613
4,788
27,909
24,367
2,065
0
12,520
7,761
147
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,836
0
0
87,483
63,034
21,657
27,806
16,691
35,261
211,800
211,80035,26116,69127,80621,65763,03487,4830040,836000000000000000000000000000001477,76112,52002,06524,36727,9094,7883,6137,2538,3842,51413,61515,23424,0106,5866,65214,55511,5438,58122,0029,37610,58815,2884,06328,40328,08044,44127,55817,46225,39325,5067,7283,9034,27128,9993,65939,50322,35428,259180,569
   > 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
0
0
0
0
0
451,508
445,837
435,917
423,201
427,783
431,331
415,674
411,641
397,652
383,215
405,880
422,317
425,358
397,967
397,967425,358422,317405,880383,215397,652411,641415,674431,331427,783423,201435,917445,837451,508000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,535,850
2,279,532
2,374,443
2,476,176
2,434,738
2,476,149
2,460,318
2,519,684
2,496,864
2,480,293
2,426,924
2,413,531
2,471,671
2,414,213
2,353,820
2,287,642
2,339,958
2,310,965
2,267,087
2,204,985
2,161,500
2,091,601
2,037,269
1,984,747
1,934,961
1,893,384
1,831,611
1,771,882
1,642,897
1,572,568
1,506,449
1,441,880
1,409,583
1,345,895
1,292,286
1,227,058
1,216,471
1,155,940
1,134,402
1,088,975
1,041,490
1,002,673
962,258
922,694
883,574
852,440
811,801
775,104
743,011
706,189
676,123
642,285
619,151
589,983
569,289
546,540
520,517
494,862
485,437
466,821
454,711
454,754
450,293
439,629
437,724
429,144
421,306
409,586
399,166
385,677
399,631
387,308
373,051
363,802
355,328
345,324
370,070
380,238
381,957
371,380
371,380381,957380,238370,070345,324355,328363,802373,051387,308399,631385,677399,166409,586421,306429,144437,724439,629450,293454,754454,711466,821485,437494,862520,517546,540569,289589,983619,151642,285676,123706,189743,011775,104811,801852,440883,574922,694962,2581,002,6731,041,4901,088,9751,134,4021,155,9401,216,4711,227,0581,292,2861,345,8951,409,5831,441,8801,506,4491,572,5681,642,8971,771,8821,831,6111,893,3841,934,9611,984,7472,037,2692,091,6012,161,5002,204,9852,267,0872,310,9652,339,9582,287,6422,353,8202,414,2132,471,6712,413,5312,426,9242,480,2932,496,8642,519,6842,460,3182,476,1492,434,7382,476,1762,374,4432,279,5321,535,850
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
986
0
0
0
0
0
0
0
0
66,154
66,784
74,826
77,763
80,857
83,617
75,509
78,441
85,869
83,371
77,953
74,476
69,025
58,187
53,300
47,937
41,879
35,822
30,691
27,032
23,334
19,906
16,274
12,622
8,940
7,716
6,631
5,648
4,870
4,112
3,399
3,713
5,732
4,986
5,967
6,302
5,240
6,593
6,325
6,449
7,028
7,532
7,207
0
0
8,426
0
0
0
12,002
0
0
0012,0020008,426007,2077,5327,0286,4496,3256,5935,2406,3025,9674,9865,7323,7133,3994,1124,8705,6486,6317,7168,94012,62216,27419,90623,33427,03230,69135,82241,87947,93753,30058,18769,02574,47677,95383,37185,86978,44175,50983,61780,85777,76374,82666,78466,154000000009860000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,375
2,373
2,441
2,441
2,441
2,441
2,441
2,442
2,442
2,442
2,442
2,442
2,442
2,443
2,4432,4422,4422,4422,4422,4422,4422,4412,4412,4412,4412,4412,3732,375000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,646,771
2,006,917
2,292,032
2,317,601
2,583,977
2,556,094
3,117,030
3,283,856
2,980,155
3,144,702
3,517,571
3,251,473
2,916,322
3,245,432
3,654,208
3,868,243
4,037,480
4,116,333
4,329,842
4,142,240
3,550,361
3,479,269
3,753,219
3,508,039
2,807,293
2,552,282
1,931,479
2,000,391
2,068,897
2,049,809
2,521,885
2,771,067
2,197,051
2,571,934
3,015,948
3,291,422
3,014,939
2,431,223
2,670,239
2,780,132
2,136,316
2,145,025
2,292,888
2,150,172
1,718,844
2,019,058
2,044,457
1,814,202
1,788,077
1,746,336
1,528,135
1,757,779
1,435,991
1,391,994
1,480,220
1,406,092
1,072,519
1,373,654
1,579,989
1,729,121
1,707,117
1,561,640
1,456,979
1,614,450
1,451,029
1,396,566
1,517,553
1,481,202
1,277,203
1,140,511
1,505,821
1,220,771
1,481,443
1,506,250
1,844,975
1,832,885
1,723,537
1,620,783
1,978,248
1,838,492
1,838,4921,978,2481,620,7831,723,5371,832,8851,844,9751,506,2501,481,4431,220,7711,505,8211,140,5111,277,2031,481,2021,517,5531,396,5661,451,0291,614,4501,456,9791,561,6401,707,1171,729,1211,579,9891,373,6541,072,5191,406,0921,480,2201,391,9941,435,9911,757,7791,528,1351,746,3361,788,0771,814,2022,044,4572,019,0581,718,8442,150,1722,292,8882,145,0252,136,3162,780,1322,670,2392,431,2233,014,9393,291,4223,015,9482,571,9342,197,0512,771,0672,521,8852,049,8092,068,8972,000,3911,931,4792,552,2822,807,2933,508,0393,753,2193,479,2693,550,3614,142,2404,329,8424,116,3334,037,4803,868,2433,654,2083,245,4322,916,3223,251,4733,517,5713,144,7022,980,1553,283,8563,117,0302,556,0942,583,9772,317,6012,292,0322,006,9171,646,771
   > Total Current Liabilities 
1,146,771
1,306,917
1,592,032
1,617,601
2,083,977
1,756,094
2,317,030
2,383,856
2,180,155
2,344,702
3,017,571
2,751,473
2,266,322
2,595,432
2,804,208
3,018,243
3,337,680
3,416,533
3,670,042
3,482,440
3,080,461
3,009,369
3,323,319
3,178,139
2,467,293
2,312,282
1,731,479
1,800,391
1,768,897
1,749,809
2,185,405
2,434,587
2,169,691
2,544,574
2,680,147
2,961,490
2,097,913
1,365,530
1,660,617
1,769,275
1,171,553
1,177,695
1,375,817
1,230,590
1,445,887
1,892,486
1,916,561
1,683,970
1,254,740
1,211,142
994,560
1,220,886
895,583
874,025
963,246
887,660
951,758
1,251,851
1,459,713
1,609,726
1,585,521
1,438,947
1,335,831
1,492,772
1,327,991
1,289,113
1,410,182
1,344,199
1,140,935
1,002,898
1,366,341
1,079,625
1,337,920
1,363,717
1,703,924
1,694,719
1,590,327
1,482,105
1,842,179
1,703,827
1,703,8271,842,1791,482,1051,590,3271,694,7191,703,9241,363,7171,337,9201,079,6251,366,3411,002,8981,140,9351,344,1991,410,1821,289,1131,327,9911,492,7721,335,8311,438,9471,585,5211,609,7261,459,7131,251,851951,758887,660963,246874,025895,5831,220,886994,5601,211,1421,254,7401,683,9701,916,5611,892,4861,445,8871,230,5901,375,8171,177,6951,171,5531,769,2751,660,6171,365,5302,097,9132,961,4902,680,1472,544,5742,169,6912,434,5872,185,4051,749,8091,768,8971,800,3911,731,4792,312,2822,467,2933,178,1393,323,3193,009,3693,080,4613,482,4403,670,0423,416,5333,337,6803,018,2432,804,2082,595,4322,266,3222,751,4733,017,5712,344,7022,180,1552,383,8562,317,0301,756,0942,083,9771,617,6011,592,0321,306,9171,146,771
       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
0
0
0
0
0
411,518
545,792
716,232
826,533
725,089
630,096
539,784
0
0
668,071
763,942
659,157
505,778
0
0
0
0
0
0
0
0
0
0
0000000000505,778659,157763,942668,07100539,784630,096725,089826,533716,232545,792411,518000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
411,518
545,792
716,232
826,533
725,089
630,096
539,784
0
0
668,071
763,942
659,157
505,778
732,365
720,000
845,000
825,000
965,000
880,000
930,000
888,000
780,000
1,015,000
1,015,000780,000888,000930,000880,000965,000825,000845,000720,000732,365505,778659,157763,942668,07100539,784630,096725,089826,533716,232545,792411,518000000000000000000000000000000000000000000000000000000000
       Accounts payable 
393,351
408,955
314,044
413,911
430,253
521,209
39,355
50,203
44,484
40,052
53,879
44,549
40,305
39,362
980,455
1,070,311
1,148,723
1,068,534
1,138,060
1,136,464
936,099
995,185
1,216,929
1,200,314
709,080
654,721
401,131
375,913
503,974
358,404
728,087
952,521
376,595
706,479
944,361
967,343
496,935
398,977
513,834
767,844
471,239
719,335
611,153
632,144
317,425
531,848
623,648
567,839
508,778
634,997
487,017
714,664
313,113
579,891
640,850
713,974
452,062
773,503
810,501
782,088
650,277
655,795
609,380
848,776
384,249
649,337
643,073
468,225
365,681
437,678
514,877
229,058
366,304
339,735
551,836
674,649
499,868
476,357
907,639
446,926
446,926907,639476,357499,868674,649551,836339,735366,304229,058514,877437,678365,681468,225643,073649,337384,249848,776609,380655,795650,277782,088810,501773,503452,062713,974640,850579,891313,113714,664487,017634,997508,778567,839623,648531,848317,425632,144611,153719,335471,239767,844513,834398,977496,935967,343944,361706,479376,595952,521728,087358,404503,974375,913401,131654,721709,0801,200,3141,216,929995,185936,0991,136,4641,138,0601,068,5341,148,7231,070,311980,45539,36240,30544,54953,87940,05244,48450,20339,355521,209430,253413,911314,044408,955393,351
       Other Current Liabilities 
142,496
109,519
107,827
50,778
123,513
99,843
1,016,798
802,039
604,146
733,167
1,038,275
880,865
590,014
907,343
82,735
116,932
117,957
97,000
114,982
125,976
99,462
48,284
101,490
122,925
78,313
38,661
34,448
77,578
71,923
46,405
77,078
109,826
114,856
66,855
88,666
101,907
71,738
69,026
70,543
97,191
113,194
55,039
74,824
106,648
118,350
56,287
72,065
88,214
95,683
49,471
80,901
89,207
115,469
60,771
92,494
93,203
99,696
66,829
103,420
111,406
108,711
58,062
96,355
92,657
118,492
54,475
5,366
8,641
8,978
39,762
114,846
126,165
122,284
175,351
182,479
135,501
156,091
113,807
151,405
239,558
239,558151,405113,807156,091135,501182,479175,351122,284126,165114,84639,7628,9788,6415,36654,475118,49292,65796,35558,062108,711111,406103,42066,82999,69693,20392,49460,771115,46989,20780,90149,47195,68388,21472,06556,287118,350106,64874,82455,039113,19497,19170,54369,02671,738101,90788,66666,855114,856109,82677,07846,40571,92377,57834,44838,66178,313122,925101,49048,28499,462125,976114,98297,000117,957116,93282,735907,343590,014880,8651,038,275733,167604,146802,0391,016,79899,843123,51350,778107,827109,519142,496
   > 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
0
0
0
0
0
107,371
137,003
136,268
137,614
139,480
141,146
143,523
142,532
141,051
138,166
133,210
138,678
136,069
134,665
134,665136,069138,678133,210138,166141,051142,532143,523141,146139,480137,614136,268137,003107,371000000000000000000000000000000000000000000000000000000000000000000
       Other 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
108,441
111,692
114,200
112,339
114,864
115,576
118,953
120,992
120,215
122,203
125,049
126,572
127,896
130,232
133,337
135,194
133,575
136,893
140,408
117,969
116,974
118,432
120,761
121,803
120,276
119,395
121,596
122,693
121,148
121,678
123,038
107,453
107,371
137,003
136,268
137,614
132,584
134,818
138,153
138,141
136,828
135,046
130,836
135,946
133,771
132,734
132,734133,771135,946130,836135,046136,828138,141138,153134,818132,584137,614136,268137,003107,371107,453123,038121,678121,148122,693121,596119,395120,276121,803120,761118,432116,974117,969140,408136,893133,575135,194133,337130,232127,896126,572125,049122,203120,215120,992118,953115,576114,864112,339114,200111,692108,4410000000000000000000000000000000000
> Total Stockholder Equity
1,261,071
1,245,342
1,312,667
1,291,753
1,383,977
1,356,080
1,382,439
1,459,841
1,440,287
1,476,653
1,505,776
1,603,144
1,566,380
1,502,722
1,509,562
1,440,621
1,410,111
1,427,868
1,495,186
1,443,157
1,386,784
1,400,454
1,453,633
1,436,616
1,427,459
1,426,396
1,322,702
1,227,362
1,177,195
1,167,174
1,188,820
1,231,483
1,235,080
1,249,156
1,184,277
1,170,937
1,166,706
1,118,104
1,082,600
1,087,512
1,093,185
1,091,182
1,152,244
1,165,546
1,141,213
1,171,421
1,204,130
1,202,354
1,204,837
1,236,485
1,255,284
1,231,942
1,275,011
1,318,864
1,356,553
1,350,802
1,391,397
1,434,315
1,491,941
1,435,092
1,449,755
1,477,102
1,517,723
1,467,570
1,510,255
1,559,531
1,611,340
1,551,420
1,571,830
1,605,738
1,660,774
1,519,990
1,533,965
1,572,099
1,663,924
1,604,000
1,675,794
1,717,937
1,750,545
1,712,089
1,712,0891,750,5451,717,9371,675,7941,604,0001,663,9241,572,0991,533,9651,519,9901,660,7741,605,7381,571,8301,551,4201,611,3401,559,5311,510,2551,467,5701,517,7231,477,1021,449,7551,435,0921,491,9411,434,3151,391,3971,350,8021,356,5531,318,8641,275,0111,231,9421,255,2841,236,4851,204,8371,202,3541,204,1301,171,4211,141,2131,165,5461,152,2441,091,1821,093,1851,087,5121,082,6001,118,1041,166,7061,170,9371,184,2771,249,1561,235,0801,231,4831,188,8201,167,1741,177,1951,227,3621,322,7021,426,3961,427,4591,436,6161,453,6331,400,4541,386,7841,443,1571,495,1861,427,8681,410,1111,440,6211,509,5621,502,7221,566,3801,603,1441,505,7761,476,6531,440,2871,459,8411,382,4391,356,0801,383,9771,291,7531,312,6671,245,3421,261,071
   Common Stock
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000480,000
   Retained Earnings 
250,601
222,602
289,927
257,103
349,327
320,580
346,939
424,341
404,787
441,153
470,276
567,644
530,880
467,222
522,062
453,121
422,611
440,368
507,686
455,657
399,284
412,954
466,133
449,116
439,959
438,896
335,202
239,862
189,695
179,674
201,320
243,983
247,580
261,656
196,777
183,437
179,206
130,604
95,100
100,012
105,685
103,682
164,744
178,046
153,713
183,921
216,630
214,854
217,337
248,985
267,784
244,442
287,511
331,364
369,053
363,302
403,897
446,815
504,441
447,592
462,255
489,602
530,223
480,070
522,755
572,031
575,840
515,920
536,330
618,238
658,477
536,281
546,794
590,686
675,233
612,923
681,530
728,820
762,617
716,801
716,801762,617728,820681,530612,923675,233590,686546,794536,281658,477618,238536,330515,920575,840572,031522,755480,070530,223489,602462,255447,592504,441446,815403,897363,302369,053331,364287,511244,442267,784248,985217,337214,854216,630183,921153,713178,046164,744103,682105,685100,01295,100130,604179,206183,437196,777261,656247,580243,983201,320179,674189,695239,862335,202438,896439,959449,116466,133412,954399,284455,657507,686440,368422,611453,121522,062467,222530,880567,644470,276441,153404,787424,341346,939320,580349,327257,103289,927222,602250,601
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,797
-3,791
-329
-6,086
1,191
3,577
6,764
1,617
428
7,788
7,7884281,6176,7643,5771,191-6,086-329-3,79114,7970000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.