0 XP   0   0   0

Finansa Public Company Limited










Financial Health of Finansa Public Company Limited




Comparing to competitors in the Asset Management industry




  Industry Rankings  


Richest
#522 / 798

Total Sales
#353 / 798

Making Money
#444 / 798

Working Efficiently
#401 / 798

Finansa Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Finansa Public Company Limited?

I guess you are interested in Finansa 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 Finansa Public Company Limited

Let's start. I'm going to help you getting a better view of Finansa 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 Finansa 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 Finansa 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 Finansa Public Company Limited. The closing price on 2022-11-29 was ฿3.48 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.
Finansa 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 inefficient 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 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 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 Finansa Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Finansa Public Company Limited to the Asset Management industry mean.
  • A Net Profit Margin of 190.6% means that ฿1.91 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 190.6%. The company is making a huge profit. +2
  • The TTM is 1.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ190.6%TTM1.2%+189.3%
TTM1.2%YOY13.8%-12.5%
TTM1.2%5Y-2.2%+3.5%
5Y-2.2%10Y13.8%-16.0%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ190.6%35.2%+155.4%
TTM1.2%20.2%-19.0%
YOY13.8%43.5%-29.7%
5Y-2.2%27.2%-29.4%
10Y13.8%32.1%-18.3%
1.1.2. Return on Assets

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

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

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

  • The MRQ is 2.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM0.1%+2.2%
TTM0.1%YOY0.9%-0.8%
TTM0.1%5Y0.4%-0.2%
5Y0.4%10Y1.1%-0.8%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%0.8%+1.5%
TTM0.1%1.1%-1.0%
YOY0.9%2.2%-1.3%
5Y0.4%1.1%-0.7%
10Y1.1%1.2%-0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Finansa Public Company Limited to the Asset Management industry mean.
  • 3.4% Return on Equity means Finansa Public Company Limited generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM0.2%+3.2%
TTM0.2%YOY1.4%-1.2%
TTM0.2%5Y0.6%-0.4%
5Y0.6%10Y1.7%-1.2%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%1.9%+1.5%
TTM0.2%2.1%-1.9%
YOY1.4%3.8%-2.4%
5Y0.6%1.9%-1.3%
10Y1.7%1.9%-0.2%

1.2. Operating Efficiency of Finansa Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Finansa Public Company Limited is operating .

  • Measures how much profit Finansa 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 Finansa Public Company Limited to the Asset Management industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY15.8%-15.8%
TTM-5Y3.4%-3.4%
5Y3.4%10Y1.8%+1.6%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-28.8%-28.8%
TTM-13.6%-13.6%
YOY15.8%21.8%-6.0%
5Y3.4%18.9%-15.5%
10Y1.8%17.1%-15.3%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 2.58 means that the operating costs are ฿2.58 for each ฿1 in net sales.

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

  • The MRQ is 2.582. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.706. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.582TTM2.706-0.124
TTM2.706YOY1.413+1.294
TTM2.7065Y1.883+0.824
5Y1.88310Y1.113+0.769
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5820.566+2.016
TTM2.7060.312+2.394
YOY1.4130.230+1.183
5Y1.8830.316+1.567
10Y1.1130.328+0.785

1.3. Liquidity of Finansa Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 1.42 means the company has ฿1.42 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.423. The company is just able to pay all its short-term debts.
  • The TTM is 1.635. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.423TTM1.635-0.212
TTM1.635YOY1.700-0.064
TTM1.6355Y2.591-0.956
5Y2.59110Y1.492+1.100
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4232.906-1.483
TTM1.6352.979-1.344
YOY1.7003.245-1.545
5Y2.5913.927-1.336
10Y1.4923.659-2.167
1.3.2. Quick Ratio

Measures if Finansa 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 Finansa Public Company Limited to the Asset Management industry mean.
  • A Quick Ratio of 1.42 means the company can pay off ฿1.42 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 1.423. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.284. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.423TTM1.284+0.139
TTM1.284YOY1.549-0.265
TTM1.2845Y1.391-0.107
5Y1.39110Y0.768+0.623
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4231.798-0.375
TTM1.2841.811-0.527
YOY1.5491.761-0.212
5Y1.3912.350-0.959
10Y0.7682.094-1.326

1.4. Solvency of Finansa Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Finansa Public Company Limited to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.32 means that Finansa Public Company Limited assets are financed with 32.5% credit (debt) and the remaining percentage (100% - 32.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.325. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.350. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.325TTM0.350-0.025
TTM0.350YOY0.308+0.042
TTM0.3505Y0.344+0.006
5Y0.34410Y0.340+0.004
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3250.226+0.099
TTM0.3500.233+0.117
YOY0.3080.229+0.079
5Y0.3440.230+0.114
10Y0.3400.230+0.110
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Finansa Public Company Limited to the Asset Management industry mean.
  • A Debt to Equity ratio of 48.1% means that company has ฿0.48 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.481. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.540. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.481TTM0.540-0.059
TTM0.540YOY0.447+0.093
TTM0.5405Y0.527+0.013
5Y0.52710Y0.528-0.001
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4810.311+0.170
TTM0.5400.313+0.227
YOY0.4470.330+0.117
5Y0.5270.340+0.187
10Y0.5280.347+0.181

2. Market Valuation of Finansa 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 Finansa Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Finansa Public Company Limited to the Asset Management industry mean.
  • A PE ratio of 14.24 means the investor is paying ฿14.24 for every ฿1 in earnings.

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

  • The EOD is 13.840. Very good. +2
  • The MRQ is 14.238. Very good. +2
  • The TTM is -46.711. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD13.840MRQ14.238-0.398
MRQ14.238TTM-46.711+60.950
TTM-46.711YOY-271.544+224.833
TTM-46.7115Y-74.079+27.368
5Y-74.07910Y-8.717-65.363
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD13.8402.975+10.865
MRQ14.2383.410+10.828
TTM-46.71123.173-69.884
YOY-271.54422.267-293.811
5Y-74.07920.465-94.544
10Y-8.71723.494-32.211
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Finansa 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 Finansa Public Company Limited:

  • The MRQ is 11.895. Seems overpriced? -1
  • The TTM is 16.586. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ11.895TTM16.586-4.691
TTM16.586YOY20.228-3.642
TTM16.5865Y86.299-69.712
5Y86.29910Y87.231-0.933
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ11.8950.032+11.863
TTM16.5860.003+16.583
YOY20.2280.039+20.189
5Y86.2990.089+86.210
10Y87.2310.141+87.090

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

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

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 0.49 means the investor is paying ฿0.49 for each ฿1 in book value.

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

  • The EOD is 0.472. Very good. +2
  • The MRQ is 0.486. Very good. +2
  • The TTM is 0.538. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.472MRQ0.486-0.014
MRQ0.486TTM0.538-0.052
TTM0.538YOY0.500+0.037
TTM0.5385Y0.502+0.036
5Y0.50210Y0.629-0.127
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.4720.945-0.473
MRQ0.4861.038-0.552
TTM0.5381.109-0.571
YOY0.5001.115-0.615
5Y0.5021.133-0.631
10Y0.6291.164-0.535
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Finansa 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---0.134-0.092-31%-0.053-60%0.050-368%0.097-237%
Book Value Growth--0.9710.9720%0.9720%0.9720%0.9720%
Book Value Per Share--7.3717.536-2%7.999-8%7.516-2%6.451+14%
Book Value Per Share Growth---0.018-0.012-32%-0.007-60%0.006-406%0.016-213%
Current Ratio--1.4231.635-13%1.700-16%2.591-45%1.492-5%
Debt To Asset Ratio--0.3250.350-7%0.308+5%0.344-6%0.340-4%
Debt To Equity Ratio--0.4810.540-11%0.447+8%0.527-9%0.528-9%
Dividend Per Share--0.5000.125+300%0.200+150%0.131+280%0.077+551%
Dividend Per Share Growth--1.0001.0000%-0.190+119%0.124+708%0.159+530%
Eps--0.2510.011+2128%0.116+117%0.043+487%0.099+153%
Eps Growth--1.1970.033+3522%3.851-69%0.561+113%-0.813+168%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--1.9060.012+15183%0.138+1284%-0.022+101%0.138+1280%
Operating Margin----0%0.158-100%0.034-100%0.018-100%
Operating Ratio--2.5822.706-5%1.413+83%1.883+37%1.113+132%
Pb Ratio0.472-3%0.4860.538-10%0.500-3%0.502-3%0.629-23%
Pe Ratio13.840-3%14.238-46.711+428%-271.544+2007%-74.079+620%-8.717+161%
Peg Ratio--11.89516.586-28%20.228-41%86.299-86%87.231-86%
Price Per Share3.480-3%3.5804.055-12%3.980-10%3.713-4%3.848-7%
Price To Total Gains Ratio9.500-3%9.773-48.843+600%22.149-56%14.364-32%24.392-60%
Profit Growth--100.551-48.507+148%10.784+832%-8.150+108%37.129+171%
Quick Ratio--1.4231.284+11%1.549-8%1.391+2%0.768+85%
Return On Assets--0.0230.001+1529%0.009+150%0.004+541%0.011+106%
Return On Equity--0.0340.002+1868%0.014+144%0.006+516%0.017+98%
Revenue Growth--0.9470.953-1%0.962-2%0.963-2%0.965-2%
Total Gains Per Share--0.3660.033+1015%0.147+149%0.181+102%0.174+110%
Total Gains Per Share Growth--1.170-0.294+125%-1.907+263%-2.125+282%-2.645+326%
Usd Book Value--71384404.00072979060.000-2%77461713.000-8%72788086.000-2%62472140.973+14%
Usd Book Value Change Per Share---0.004-0.003-31%-0.001-60%0.001-368%0.003-237%
Usd Book Value Per Share--0.2060.211-2%0.224-8%0.210-2%0.181+14%
Usd Dividend Per Share--0.0140.003+300%0.006+150%0.004+280%0.002+551%
Usd Eps--0.0070.000+2128%0.003+117%0.001+487%0.003+153%
Usd Price Per Share0.097-3%0.1000.114-12%0.111-10%0.104-4%0.108-7%
Usd Profit--2434908.000109263.000+2128%1124389.000+117%414583.400+487%963201.514+153%
Usd Revenue--1277612.0001381499.000-8%4218886.000-70%3076388.000-58%3610619.676-65%
Usd Total Gains Per Share--0.0100.001+1015%0.004+149%0.005+102%0.005+110%
 EOD+3 -2MRQTTM+21 -12YOY+16 -195Y+20 -1510Y+23 -12

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.840
Price to Book Ratio (EOD)Between0-10.472
Net Profit Margin (MRQ)Greater than01.906
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.423
Current Ratio (MRQ)Greater than11.423
Debt to Asset Ratio (MRQ)Less than10.325
Debt to Equity Ratio (MRQ)Less than10.481
Return on Equity (MRQ)Greater than0.150.034
Return on Assets (MRQ)Greater than0.050.023
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose3.460
Total0/1 (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
Reconciled Depreciation  4,024-7423,282-253,257-5912,666-2,961-295



Latest Balance Sheet

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

Summary
Total Assets3,776,559
Total Liabilities1,227,116
Total Stockholder Equity2,549,443
 As reported
Total Liabilities 1,227,116
Total Stockholder Equity+ 2,549,443
Total Assets = 3,776,559

Assets

Total Assets3,776,559
Total Current Assets1,181,048
Long-term Assets1,181,048
Total Current Assets
Cash And Cash Equivalents 325,765
Short-term Investments 352,195
Net Receivables 828,960
Total Current Assets  (as reported)1,181,048
Total Current Assets  (calculated)1,506,920
+/- 325,872
Long-term Assets
Property Plant Equipment 7,458
Goodwill 45,356
Long Term Investments 2,187,510
Intangible Assets 1,985
Other Assets 1,007
Long-term Assets  (as reported)2,243,316
Long-term Assets  (calculated)2,243,316
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities829,769
Long-term Liabilities397,347
Total Stockholder Equity2,549,443
Total Current Liabilities
Short Long Term Debt 800,000
Other Current Liabilities 29,289
Total Current Liabilities  (as reported)829,769
Total Current Liabilities  (calculated)829,289
+/- 480
Long-term Liabilities
Long term Debt 366,800
Capital Lease Obligations Min Short Term Debt824
Other Liabilities 30,203
Long-term Liabilities  (as reported)397,347
Long-term Liabilities  (calculated)397,827
+/- 480
Total Stockholder Equity
Common Stock1,729,277
Retained Earnings 885,402
Total Stockholder Equity (as reported)2,549,443
Total Stockholder Equity (calculated)2,614,679
+/- 65,236
Other
Capital Stock1,729,277
Common Stock Shares Outstanding 345,855
Net Debt 841,035
Net Invested Capital 3,716,243
Net Tangible Assets 2,502,102
Net Working Capital 703,474



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-03-312001-12-31
> Total Assets 
303,471
0
1,894,815
2,404,521
3,462,501
6,356,472
8,466,220
10,614,072
10,344,579
9,951,554
10,236,768
9,783,309
10,847,022
9,723,593
10,022,654
9,556,244
9,019,841
10,063,216
9,809,949
8,945,233
8,853,922
8,449,485
9,091,258
8,803,498
9,066,243
7,340,790
7,893,578
5,454,219
4,180,032
4,217,362
2,526,347
2,090,777
1,925,691
1,876,832
1,811,017
1,810,884
1,907,859
1,921,651
1,944,457
1,838,503
1,758,000
1,779,171
1,752,146
1,804,301
1,688,995
1,851,801
1,854,035
1,966,514
1,918,985
1,985,727
2,073,245
2,528,075
2,581,655
2,943,134
2,967,583
3,534,764
3,431,695
4,087,213
3,659,982
3,681,141
3,504,996
3,518,256
3,492,418
3,592,136
3,686,450
3,545,948
3,419,829
4,359,789
4,337,716
4,159,134
4,132,959
4,096,746
4,040,810
4,343,288
4,359,342
4,068,298
3,868,809
3,725,758
4,278,041
4,128,478
3,879,198
3,776,559
3,776,5593,879,1984,128,4784,278,0413,725,7583,868,8094,068,2984,359,3424,343,2884,040,8104,096,7464,132,9594,159,1344,337,7164,359,7893,419,8293,545,9483,686,4503,592,1363,492,4183,518,2563,504,9963,681,1413,659,9824,087,2133,431,6953,534,7642,967,5832,943,1342,581,6552,528,0752,073,2451,985,7271,918,9851,966,5141,854,0351,851,8011,688,9951,804,3011,752,1461,779,1711,758,0001,838,5031,944,4571,921,6511,907,8591,810,8841,811,0171,876,8321,925,6912,090,7772,526,3474,217,3624,180,0325,454,2197,893,5787,340,7909,066,2438,803,4989,091,2588,449,4858,853,9228,945,2339,809,94910,063,2169,019,8419,556,24410,022,6549,723,59310,847,0229,783,30910,236,7689,951,55410,344,57910,614,0728,466,2206,356,4723,462,5012,404,5211,894,8150303,471
   > 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
0
0
568,142
415,166
448,632
419,246
494,622
591,982
477,853
572,202
1,135,904
1,125,582
962,827
954,360
952,402
913,157
2,354,570
1,583,611
1,043,435
738,804
496,815
988,284
1,604,391
1,329,070
1,181,048
1,181,0481,329,0701,604,391988,284496,815738,8041,043,4351,583,6112,354,570913,157952,402954,360962,8271,125,5821,135,904572,202477,853591,982494,622419,246448,632415,166568,14200000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
8,862
0
1,088,787
450,670
164,201
768,636
1,031,262
1,372,035
828,654
1,192,541
655,268
510,162
413,418
517,059
898,401
689,587
343,709
320,885
549,735
346,984
316,815
502,576
576,896
317,695
1,101,145
752,154
647,521
482,940
598,700
436,429
555,733
553,800
409,550
223,896
81,681
123,825
118,746
107,074
96,719
145,968
147,744
129,161
57,281
73,583
154,946
64,424
111,803
130,025
143,879
147,784
156,594
127,511
170,801
171,318
196,847
200,057
330,870
713,369
201,930
82,548
97,110
114,470
158,660
98,350
196,612
88,951
88,946
67,637
72,468
81,992
79,210
66,056
192,497
175,590
94,915
72,635
74,001
73,357
306,401
197,259
39,008
325,765
325,76539,008197,259306,40173,35774,00172,63594,915175,590192,49766,05679,21081,99272,46867,63788,94688,951196,61298,350158,660114,47097,11082,548201,930713,369330,870200,057196,847171,318170,801127,511156,594147,784143,879130,025111,80364,424154,94673,58357,281129,161147,744145,96896,719107,074118,746123,82581,681223,896409,550553,800555,733436,429598,700482,940647,521752,1541,101,145317,695576,896502,576316,815346,984549,735320,885343,709689,587898,401517,059413,418510,162655,2681,192,541828,6541,372,0351,031,262768,636164,201450,6701,088,78708,862
       Short-term Investments 
0
0
0
35,000
204,000
0
200,000
804,599
880,000
600,000
820,000
540,000
1,520,000
1,220,000
470,000
1,870,000
950,000
2,420,000
1,590,000
760,000
560,000
290,000
690,000
700,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,224
10,157
10,103
10,037
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
340,710
207,853
194,437
172,868
0
60,000
947,211
647,732
396,439
248,518
265,961
363,226
474,350
352,195
352,195474,350363,226265,961248,518396,439647,732947,21160,0000172,868194,437207,853340,710000000000000000000010,03710,10310,15710,224000000000000000000000700,000690,000290,000560,000760,0001,590,0002,420,000950,0001,870,000470,0001,220,0001,520,000540,000820,000600,000880,000804,599200,0000204,00035,000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
73,470
85,771
80,095
124,090
148,140
150,893
84,880
325,336
621,043
9,428
5,042
5,011
710,972
707,165
995,072
534,278
316,880
265,170
171,987
411,994
563,835
798,347
828,960
828,960798,347563,835411,994171,987265,170316,880534,278995,072707,165710,9725,0115,0429,428621,043325,33684,880150,893148,140124,09080,09585,77173,47000000000000000000000000000000000000000000000000000000000000
       Other 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
0
0
37,718
41,823
42,119
43,054
45,220
37,012
39,225
56,159
42,558
2,088
1,865
1,987
2,506
13,495
1,123,908
7,207
6,188
3,194
2,953
3,928
480,071
17,365
26,323
26,32317,365480,0713,9282,9533,1946,1887,2071,123,90813,4952,5061,9871,8652,08842,55856,15939,22537,01245,22043,05442,11941,82337,71800000000000000000000000000000000000000000000000000000000000
   > 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
0
0
3,212,134
3,196,307
3,178,599
3,144,344
3,127,653
1,988,718
2,775,731
3,024,863
3,130,005
3,228,943
3,289,757
2,524,087
2,550,128
2,243,316
2,243,3162,550,1282,524,0873,289,7573,228,9433,130,0053,024,8632,775,7311,988,7183,127,6533,144,3443,178,5993,196,3073,212,13400000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
20,929
0
72,497
90,036
93,685
99,484
124,779
245,701
366,039
375,141
372,096
382,299
378,546
372,325
380,264
383,940
385,598
414,630
444,960
375,591
369,872
357,004
344,153
329,760
316,372
310,680
300,531
325,141
308,466
244,826
276,531
267,833
260,207
255,947
182,144
179,729
175,908
171,800
166,786
164,603
159,902
156,465
152,205
148,709
145,760
141,940
138,678
138,552
148,042
148,160
141,978
142,076
139,372
91,377
89,218
87,535
85,255
84,173
83,042
86,770
85,899
87,980
86,999
85,264
83,674
88,456
95,579
104,664
108,515
112,441
112,770
112,371
116,290
115,762
90,477
91,890
90,216
97,337
97,838
95,519
109,372
7,458
7,458109,37295,51997,83897,33790,21691,89090,477115,762116,290112,371112,770112,441108,515104,66495,57988,45683,67485,26486,99987,98085,89986,77083,04284,17385,25587,53589,21891,377139,372142,076141,978148,160148,042138,552138,678141,940145,760148,709152,205156,465159,902164,603166,786171,800175,908179,729182,144255,947260,207267,833276,531244,826308,466325,141300,531310,680316,372329,760344,153357,004369,872375,591444,960414,630385,598383,940380,264372,325378,546382,299372,096375,141366,039245,701124,77999,48493,68590,03672,497020,929
       Goodwill 
167,271
0
73,946
401,990
396,474
390,807
384,844
369,080
363,805
358,982
353,254
347,979
361,454
355,942
350,429
344,916
339,403
333,891
328,378
322,865
317,352
311,840
306,327
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
173,061
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
156,920
45,356
45,356156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920156,920173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061173,061306,327311,840317,352322,865328,378333,891339,403344,916350,429355,942361,454347,979353,254358,982363,805369,080384,844390,807396,474401,99073,9460167,271
       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
0
0
0
0
0
0
0
1,331,536
1,315,099
1,297,388
1,307,149
1,337,581
1,349,677
1,331,494
1,350,843
1,735,980
1,740,586
1,733,739
1,727,150
1,708,017
1,697,055
1,702,953
2,520,188
2,764,920
2,871,635
2,928,361
2,965,537
2,259,970
2,272,258
2,187,510
2,187,5102,272,2582,259,9702,965,5372,928,3612,871,6352,764,9202,520,1881,702,9531,697,0551,708,0171,727,1501,733,7391,740,5861,735,9801,350,8431,331,4941,349,6771,337,5811,307,1491,297,3881,315,0991,331,53600000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
169,595
0
236,500
404,210
398,668
390,807
384,844
369,080
363,805
358,982
353,254
347,979
361,454
355,942
350,429
344,916
339,403
333,891
328,378
394,271
386,449
378,227
372,901
239,304
239,460
240,938
253,270
289,270
289,967
269,933
304,272
277,170
277,059
276,074
205,364
209,382
209,363
211,668
210,772
213,740
211,980
216,888
214,314
212,105
213,713
211,472
208,957
206,508
207,360
207,387
172,094
879,465
873,021
1,382,455
1,369,443
1,534,327
1,520,785
1,508,637
1,494,893
1,480,023
1,465,224
1,451,283
1,436,275
1,421,572
1,407,117
1,236,187
1,221,872
1,207,006
1,192,644
1,178,631
1,163,537
1,148,518
1,134,187
3,514
3,134
2,523
2,456
2,890
2,510
2,134
1,955
1,985
1,9851,9552,1342,5102,8902,4562,5233,1343,5141,134,1871,148,5181,163,5371,178,6311,192,6441,207,0061,221,8721,236,1871,407,1171,421,5721,436,2751,451,2831,465,2241,480,0231,494,8931,508,6371,520,7851,534,3271,369,4431,382,455873,021879,465172,094207,387207,360206,508208,957211,472213,713212,105214,314216,888211,980213,740210,772211,668209,363209,382205,364276,074277,059277,170304,272269,933289,967289,270253,270240,938239,460239,304372,901378,227386,449394,271328,378333,891339,403344,916350,429355,942361,454347,979353,254358,982363,805369,080384,844390,807398,668404,210236,5000169,595
       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
0
0
6,638
6,885
6,631
6,937
6,995
6,443
1,808
1,313
1,312
1,312
1,679
1,658
1,634
1,007
1,0071,6341,6581,6791,3121,3121,3131,8086,4436,9956,9376,6316,8856,63800000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
133,432
0
442,222
848,042
1,911,492
4,666,272
6,285,030
8,241,917
7,577,980
7,114,071
7,120,220
6,683,301
7,685,407
6,528,568
6,815,590
6,407,412
6,144,672
7,206,470
7,008,212
6,165,607
6,050,850
5,748,580
6,494,288
6,442,685
6,848,966
5,084,785
5,717,227
3,581,661
2,490,472
2,608,505
1,065,621
734,540
609,759
564,329
510,413
507,883
660,467
719,456
718,534
664,755
634,906
665,504
641,707
486,714
361,401
364,725
360,178
361,230
336,407
420,704
512,401
897,666
862,374
1,083,986
1,102,325
1,423,907
1,336,205
1,979,309
1,493,073
1,495,776
1,308,962
1,313,713
1,266,772
1,312,456
1,381,214
1,274,118
1,157,173
1,537,303
1,533,501
1,413,538
1,420,066
1,421,311
1,396,859
1,592,961
1,481,127
1,261,908
1,164,385
1,048,828
1,614,852
1,511,211
1,283,517
1,227,116
1,227,1161,283,5171,511,2111,614,8521,048,8281,164,3851,261,9081,481,1271,592,9611,396,8591,421,3111,420,0661,413,5381,533,5011,537,3031,157,1731,274,1181,381,2141,312,4561,266,7721,313,7131,308,9621,495,7761,493,0731,979,3091,336,2051,423,9071,102,3251,083,986862,374897,666512,401420,704336,407361,230360,178364,725361,401486,714641,707665,504634,906664,755718,534719,456660,467507,883510,413564,329609,759734,5401,065,6212,608,5052,490,4723,581,6615,717,2275,084,7856,848,9666,442,6856,494,2885,748,5806,050,8506,165,6077,008,2127,206,4706,144,6726,407,4126,815,5906,528,5687,685,4076,683,3017,120,2207,114,0717,577,9808,241,9176,285,0304,666,2721,911,492848,042442,2220133,432
   > Total Current 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
632,208
346,669
353,616
545,844
492,517
561,547
449,993
192,517
274,658
269,456
143,069
153,186
277,646
252,274
712,635
600,237
555,444
597,008
475,851
674,800
770,897
845,304
829,769
829,769845,304770,897674,800475,851597,008555,444600,237712,635252,274277,646153,186143,069269,456274,658192,517449,993561,547492,517545,844353,616346,669632,20800000000000000000000000000000000000000000000000000000000000
       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
0
0
1,270,000
1,120,610
1,120,000
240,000
240,000
240,000
240,000
0
0
200,000
100,000
100,000
230,000
0
0
0
0
0
0
0
0
0
0
0000000000230,000100,000100,000200,00000240,000240,000240,000240,0001,120,0001,120,6101,270,00000000000000000000000000000000000000000000000000000000000000
       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
0
0
1,270,000
1,120,610
1,120,000
240,000
240,000
240,000
240,000
0
0
200,000
100,000
100,000
230,000
210,000
479,156
419,965
400,000
540,000
389,777
340,000
640,000
800,000
800,000
800,000800,000640,000340,000389,777540,000400,000419,965479,156210,000230,000100,000100,000200,00000240,000240,000240,000240,0001,120,0001,120,6101,270,00000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
91,832
32,806
43,229
287,162
600,678
1,685,770
625,599
1,123,682
782,804
357,266
259,830
283,480
312,774
196,573
100,169
216,826
231,261
374,452
326,529
421,786
696,297
577,319
1,171,762
269,830
1,236,331
146,714
277,822
465,297
0
0
32,247
32,247
32,247
32,247
32,247
32,247
32,360
32,360
35,400
40,195
35,293
37,970
48,601
41,908
40,416
38,972
51,896
37,350
35,070
39,379
41,446
40,538
40,702
40,583
42,299
38,287
40,458
41,056
41,555
46,002
37,507
39,457
38,307
43,283
40,615
6,901
7,163
11,043
11,145
6,156
8,658
5,222
66,140
7,517
1,597
4,912
262,950
1,687
0
0
001,687262,9504,9121,5977,51766,1405,2228,6586,15611,14511,0437,1636,90140,61543,28338,30739,45737,50746,00241,55541,05640,45838,28742,29940,58340,70240,53841,44639,37935,07037,35051,89638,97240,41641,90848,60137,97035,29340,19535,40032,36032,36032,24732,24732,24732,24732,24732,24700465,297277,822146,7141,236,331269,8301,171,762577,319696,297421,786326,529374,452231,261216,826100,169196,573312,774283,480259,830357,266782,8041,123,682625,5991,685,770600,678287,16243,22932,80691,83200
       Other Current 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
38,566
40,002
35,585
39,378
47,519
70,293
45,311
23,343
29,448
18,986
2,215
4,319
3,229
5,493
101,906
34,299
13,153
28,717
18,524
12,096
64,350
44,071
29,289
29,28944,07164,35012,09618,52428,71713,15334,299101,9065,4933,2294,3192,21518,98629,44823,34345,31170,29347,51939,37835,58540,00238,56600000000000000000000000000000000000000000000000000000000000
   > 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
0
0
1,264,045
1,270,469
1,266,880
1,143,665
1,144,585
880,326
880,890
706,464
567,377
572,977
940,052
740,314
438,213
397,347
397,347438,213740,314940,052572,977567,377706,464880,890880,3261,144,5851,143,6651,266,8801,270,4691,264,04500000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
-1,270,000
-1,120,610
-1,120,000
-240,000
-240,000
-240,000
-240,000
0
0
-196,542
-96,729
-96,919
-225,718
4,004
3,722
3,434
4,542
4,161
11,300
10,192
9,069
2,580
824
8242,5809,06910,19211,3004,1614,5423,4343,7224,004-225,718-96,919-96,729-196,54200-240,000-240,000-240,000-240,000-1,120,000-1,120,610-1,270,00000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
0
0
64,201
64,055
63,287
64,037
64,605
0
0
0
0
0
0
0
0
0
00000000064,60564,03763,28764,05564,20100000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
170,039
170,039
1,450,787
1,554,998
1,549,599
1,688,790
2,179,765
2,372,155
2,766,573
2,837,547
3,116,536
3,099,996
3,161,603
3,185,814
3,196,486
3,134,714
2,864,333
2,837,647
2,775,763
2,764,999
2,791,945
2,680,869
2,568,033
2,360,813
2,217,277
2,255,701
2,176,041
1,826,197
1,645,150
1,546,540
1,385,667
1,285,368
1,244,247
1,251,999
1,257,862
1,274,739
1,234,761
1,190,824
1,225,923
1,173,748
1,123,094
1,113,667
1,110,439
1,317,587
1,327,594
1,487,076
1,493,857
1,605,284
1,582,578
1,565,023
1,560,844
1,630,409
1,719,281
1,859,148
1,865,258
2,110,857
2,095,490
2,107,904
2,166,909
2,185,365
2,196,034
2,204,543
2,225,646
2,279,680
2,305,236
2,271,830
2,262,656
2,822,486
2,804,215
2,745,596
2,712,893
2,675,435
2,643,951
2,750,327
2,878,215
2,806,390
2,704,424
2,676,930
2,663,189
2,617,267
2,595,681
2,549,443
2,549,4432,595,6812,617,2672,663,1892,676,9302,704,4242,806,3902,878,2152,750,3272,643,9512,675,4352,712,8932,745,5962,804,2152,822,4862,262,6562,271,8302,305,2362,279,6802,225,6462,204,5432,196,0342,185,3652,166,9092,107,9042,095,4902,110,8571,865,2581,859,1481,719,2811,630,4091,560,8441,565,0231,582,5781,605,2841,493,8571,487,0761,327,5941,317,5871,110,4391,113,6671,123,0941,173,7481,225,9231,190,8241,234,7611,274,7391,257,8621,251,9991,244,2471,285,3681,385,6671,546,5401,645,1501,826,1972,176,0412,255,7012,217,2772,360,8132,568,0332,680,8692,791,9452,764,9992,775,7632,837,6472,864,3333,134,7143,196,4863,185,8143,161,6033,099,9963,116,5362,837,5472,766,5732,372,1552,179,7651,688,7901,549,5991,554,9981,450,787170,039170,039
   Common Stock
36,000
0
500,000
500,000
500,000
500,000
550,000
550,000
600,050
600,050
625,050
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
625,051
617,599
617,599
617,599
617,599
617,599
617,599
617,599
617,599
617,599
617,599
617,599
617,599
617,599
617,599
617,599
1,061,947
1,061,947
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,235,198
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,277
1,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,729,2771,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,235,1981,061,9471,061,947617,599617,599617,599617,599617,599617,599617,599617,599617,599617,599617,599617,599617,599617,599617,599625,051625,051625,051625,051625,051625,051625,051625,051625,051625,051625,051625,051625,051625,051625,051625,051625,051625,050600,050600,050550,000550,000500,000500,000500,000500,000036,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000-25,037-25,037-25,037-25,037-25,037-25,037-25,037-25,037-25,037-25,037-25,037-25,037-25,037-11,09400000000000000
   Other Stockholders Equity -273,691-314,078-321,476-318,539-325,865-336,851-357,296-300,924-302,109-275,617-302,330-318,181-315,132-302,613-293,464-314,235-310,055-328,547-316,018-332,165-326,527-322,504-301,84400000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.