0 XP   0   0   0

Interlink Communication Public Company Limited










Financial Health of Interlink




Comparing to competitors in the Communication Equipment industry




  Industry Rankings  


Interlink Communication Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Interlink?

I guess you are interested in Interlink Communication 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 Interlink

Let's start. I'm going to help you getting a better view of Interlink Communication 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 Interlink Communication 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 Interlink Communication 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 Interlink Communication Public Company Limited. The closing price on 2022-12-08 was ฿7.1 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.
Interlink Communication 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 operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just 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 able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

1.1. Profitability of Interlink Communication Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Interlink earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Interlink to the Communication Equipment industry mean.
  • A Net Profit Margin of 4.8% means that ฿0.05 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 4.8%. The company is making a profit. +1
  • The TTM is 5.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.8%TTM5.6%-0.8%
TTM5.6%YOY4.7%+0.9%
TTM5.6%5Y3.8%+1.8%
5Y3.8%10Y5.7%-1.9%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%2.0%+2.8%
TTM5.6%1.3%+4.3%
YOY4.7%1.5%+3.2%
5Y3.8%0.5%+3.3%
10Y5.7%1.4%+4.3%
1.1.2. Return on Assets

Shows how efficient Interlink is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Interlink to the Communication Equipment industry mean.
  • 0.7% Return on Assets means that Interlink generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.8%-0.1%
TTM0.8%YOY0.6%+0.2%
TTM0.8%5Y0.5%+0.3%
5Y0.5%10Y1.1%-0.6%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%0.5%+0.2%
TTM0.8%0.4%+0.4%
YOY0.6%0.5%+0.1%
5Y0.5%0.3%+0.2%
10Y1.1%0.4%+0.7%
1.1.3. Return on Equity

Shows how efficient Interlink is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Interlink to the Communication Equipment industry mean.
  • 2.4% Return on Equity means Interlink generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM2.7%-0.3%
TTM2.7%YOY2.0%+0.7%
TTM2.7%5Y1.8%+0.9%
5Y1.8%10Y2.5%-0.8%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%1.1%+1.3%
TTM2.7%1.0%+1.7%
YOY2.0%1.0%+1.0%
5Y1.8%0.5%+1.3%
10Y2.5%0.9%+1.6%

1.2. Operating Efficiency of Interlink Communication Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Interlink is operating .

  • Measures how much profit Interlink 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 Interlink to the Communication Equipment industry mean.
  • An Operating Margin of 10.5% means the company generated ฿0.11  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 10.5%. The company is operating less efficient.
  • The TTM is 12.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.5%TTM12.1%-1.6%
TTM12.1%YOY10.0%+2.2%
TTM12.1%5Y10.1%+2.0%
5Y10.1%10Y6.0%+4.2%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ10.5%2.4%+8.1%
TTM12.1%1.3%+10.8%
YOY10.0%1.9%+8.1%
5Y10.1%1.6%+8.5%
10Y6.0%1.2%+4.8%
1.2.2. Operating Ratio

Measures how efficient Interlink is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • An Operation Ratio of 1.73 means that the operating costs are ฿1.73 for each ฿1 in net sales.

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

  • The MRQ is 1.727. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.698. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.727TTM1.698+0.029
TTM1.698YOY1.738-0.040
TTM1.6985Y1.739-0.041
5Y1.73910Y1.326+0.413
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7271.565+0.162
TTM1.6981.536+0.162
YOY1.7381.478+0.260
5Y1.7391.363+0.376
10Y1.3261.160+0.166

1.3. Liquidity of Interlink Communication Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Interlink is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
  • A Current Ratio of 1.28 means the company has ฿1.28 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.279. The company is just able to pay all its short-term debts.
  • The TTM is 1.203. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.279TTM1.203+0.076
TTM1.203YOY1.032+0.171
TTM1.2035Y1.157+0.045
5Y1.15710Y0.781+0.376
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2791.857-0.578
TTM1.2031.823-0.620
YOY1.0321.867-0.835
5Y1.1571.865-0.708
10Y0.7811.650-0.869
1.3.2. Quick Ratio

Measures if Interlink is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Interlink to the Communication Equipment industry mean.
  • A Quick Ratio of 0.96 means the company can pay off ฿0.96 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.957. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.827. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.957TTM0.827+0.130
TTM0.827YOY0.784+0.043
TTM0.8275Y0.729+0.098
5Y0.72910Y0.773-0.045
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9570.851+0.106
TTM0.8270.873-0.046
YOY0.7840.940-0.156
5Y0.7290.934-0.205
10Y0.7730.916-0.143

1.4. Solvency of Interlink Communication Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Interlink assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Interlink to Communication Equipment industry mean.
  • A Debt to Asset Ratio of 0.58 means that Interlink assets are financed with 57.6% credit (debt) and the remaining percentage (100% - 57.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.576. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.575. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.576TTM0.575+0.001
TTM0.575YOY0.619-0.043
TTM0.5755Y0.620-0.045
5Y0.62010Y0.534+0.087
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5760.477+0.099
TTM0.5750.474+0.101
YOY0.6190.457+0.162
5Y0.6200.444+0.176
10Y0.5340.457+0.077
1.4.2. Debt to Equity Ratio

Measures if Interlink is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Interlink to the Communication Equipment industry mean.
  • A Debt to Equity ratio of 207.8% means that company has ฿2.08 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.078. The company is just not able to pay all its debts with equity.
  • The TTM is 2.015. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.078TTM2.015+0.063
TTM2.015YOY2.148-0.134
TTM2.0155Y2.168-0.154
5Y2.16810Y1.533+0.635
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0780.876+1.202
TTM2.0150.908+1.107
YOY2.1480.844+1.304
5Y2.1680.843+1.325
10Y1.5330.910+0.623

2. Market Valuation of Interlink Communication 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 Interlink generates.

  • Above 15 is considered overpriced but always compare Interlink to the Communication Equipment industry mean.
  • A PE ratio of 49.40 means the investor is paying ฿49.40 for every ฿1 in earnings.

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

  • The EOD is 45.253. Good. +1
  • The MRQ is 49.396. Good. +1
  • The TTM is 47.792. Good. +1
Trends
Current periodCompared to+/- 
EOD45.253MRQ49.396-4.143
MRQ49.396TTM47.792+1.604
TTM47.792YOY90.309-42.517
TTM47.7925Y54.986-7.194
5Y54.98610Y77.722-22.736
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD45.25340.330+4.923
MRQ49.39639.103+10.293
TTM47.79249.160-1.368
YOY90.30951.657+38.652
5Y54.98637.743+17.243
10Y77.72235.791+41.931
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Interlink.

  • 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 Interlink Communication Public Company Limited:

  • The MRQ is -678.630. Very Bad. -2
  • The TTM is -21.223. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-678.630TTM-21.223-657.406
TTM-21.223YOY-312.963+291.740
TTM-21.2235Y-93.614+72.391
5Y-93.61410Y16.057-109.671
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-678.6300.605-679.235
TTM-21.2230.115-21.338
YOY-312.9630.157-313.120
5Y-93.6140.133-93.747
10Y16.0570.208+15.849

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

Measures if the stock price of Interlink is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • A PB ratio of 0.78 means the investor is paying ฿0.78 for each ฿1 in book value.

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

  • The EOD is 0.715. Very good. +2
  • The MRQ is 0.781. Very good. +2
  • The TTM is 0.849. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.715MRQ0.781-0.065
MRQ0.781TTM0.849-0.068
TTM0.849YOY0.847+0.001
TTM0.8495Y0.790+0.059
5Y0.79010Y1.516-0.726
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD0.7151.743-1.028
MRQ0.7811.829-1.048
TTM0.8491.996-1.147
YOY0.8472.019-1.172
5Y0.7901.918-1.128
10Y1.5161.591-0.075
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Interlink Communication 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--0.2180.359-39%0.455-52%0.201+9%0.215+2%
Book Value Growth--0.9720.9720%0.9730%0.9720%0.9730%
Book Value Per Share--9.9259.607+3%7.271+37%7.101+40%5.276+88%
Book Value Per Share Growth--0.0220.038-41%0.056-61%0.024-10%0.045-52%
Current Ratio--1.2791.203+6%1.032+24%1.157+11%0.781+64%
Debt To Asset Ratio--0.5760.575+0%0.619-7%0.620-7%0.534+8%
Debt To Equity Ratio--2.0782.015+3%2.148-3%2.168-4%1.533+35%
Dividend Per Share---0.285-100%0.197-100%0.147-100%0.105-100%
Eps--0.1570.174-10%0.113+39%0.100+58%0.098+60%
Eps Growth---0.073-0.015-79%-0.754+936%-0.121+66%-0.139+91%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0480.056-15%0.047+2%0.038+24%0.057-16%
Operating Margin--0.1050.121-13%0.100+6%0.101+4%0.060+76%
Operating Ratio--1.7271.698+2%1.738-1%1.739-1%1.326+30%
Pb Ratio0.715-9%0.7810.849-8%0.847-8%0.790-1%1.516-48%
Pe Ratio45.253-9%49.39647.792+3%90.309-45%54.986-10%77.722-36%
Peg Ratio---678.630-21.223-97%-312.963-54%-93.614-86%16.057-4326%
Price Per Share7.100-9%7.7508.150-5%6.248+24%5.665+37%6.739+15%
Price To Total Gains Ratio32.554-9%35.53421.270+67%18.706+90%21.684+64%35.7050%
Profit Growth--96.92197.0870%94.966+2%87.065+11%91.875+5%
Quick Ratio--0.9570.827+16%0.784+22%0.729+31%0.773+24%
Return On Assets--0.0070.008-14%0.006+14%0.005+34%0.011-41%
Return On Equity--0.0240.027-11%0.020+18%0.018+36%0.025-5%
Revenue Growth--0.9740.972+0%0.972+0%0.972+0%0.972+0%
Total Gains Per Share--0.2180.644-66%0.652-67%0.348-37%0.320-32%
Total Gains Per Share Growth---0.104-1.323+1167%0.141-174%-0.423+305%-0.623+497%
Usd Book Value--154854941.845149891376.499+3%113437465.656+37%111424366.741+39%82675718.570+87%
Usd Book Value Change Per Share--0.0060.010-39%0.013-52%0.006+9%0.006+2%
Usd Book Value Per Share--0.2850.276+3%0.209+37%0.204+40%0.151+88%
Usd Dividend Per Share---0.008-100%0.006-100%0.004-100%0.003-100%
Usd Eps--0.0050.005-10%0.003+39%0.003+58%0.003+60%
Usd Price Per Share0.204-9%0.2220.234-5%0.179+24%0.163+37%0.193+15%
Usd Profit--2447935.7912722254.122-10%1766892.770+39%1562239.411+57%1531681.325+60%
Usd Revenue--51322375.58248715643.775+5%37941125.678+35%40904739.912+25%30399584.966+69%
Usd Total Gains Per Share--0.0060.018-66%0.019-67%0.010-37%0.009-32%
 EOD+3 -2MRQTTM+12 -22YOY+24 -105Y+27 -710Y+20 -14

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1545.253
Price to Book Ratio (EOD)Between0-10.715
Net Profit Margin (MRQ)Greater than00.048
Operating Margin (MRQ)Greater than00.105
Quick Ratio (MRQ)Greater than10.957
Current Ratio (MRQ)Greater than11.279
Debt to Asset Ratio (MRQ)Less than10.576
Debt to Equity Ratio (MRQ)Less than12.078
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.007
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose7.150
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets12,738,222
Total Liabilities7,342,580
Total Stockholder Equity3,534,281
 As reported
Total Liabilities 7,342,580
Total Stockholder Equity+ 3,534,281
Total Assets = 12,738,222

Assets

Total Assets12,738,222
Total Current Assets6,876,419
Long-term Assets6,876,419
Total Current Assets
Cash And Cash Equivalents 282,532
Net Receivables 5,145,454
Inventory 877,636
Other Current Assets 465,673
Total Current Assets  (as reported)6,876,419
Total Current Assets  (calculated)6,771,295
+/- 105,124
Long-term Assets
Property Plant Equipment 4,646,738
Goodwill 88,740
Long Term Investments 105,421
Intangible Assets 27,256
Other Assets 1,043,113
Long-term Assets  (as reported)5,861,803
Long-term Assets  (calculated)5,911,268
+/- 49,465

Liabilities & Shareholders' Equity

Total Current Liabilities5,375,752
Long-term Liabilities1,966,827
Total Stockholder Equity3,534,281
Total Current Liabilities
Short Long Term Debt 3,142,689
Accounts payable 1,554,670
Other Current Liabilities 518,712
Total Current Liabilities  (as reported)5,375,752
Total Current Liabilities  (calculated)5,216,071
+/- 159,681
Long-term Liabilities
Long term Debt 1,093,729
Capital Lease Obligations Min Short Term Debt885,097
Other Liabilities 56,945
Long-term Liabilities  (as reported)1,966,827
Long-term Liabilities  (calculated)2,035,772
+/- 68,944
Total Stockholder Equity
Common Stock543,632
Retained Earnings 1,444,823
Other Stockholders Equity 737,150
Total Stockholder Equity (as reported)3,534,281
Total Stockholder Equity (calculated)2,725,606
+/- 808,675
Other
Capital Stock543,632
Common Stock Shares Outstanding 543,632
Net Debt 3,953,886
Net Invested Capital 7,770,699
Net Tangible Assets 3,418,284
Net Working Capital 1,500,667



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-31
> Total Assets 
100,649
0
154,808
255,749
271,147
294,322
278,246
304,332
358,686
365,828
435,852
475,965
538,000
474,091
516,293
581,177
621,255
591,133
595,735
644,097
741,925
792,607
763,553
730,227
787,413
755,786
696,878
722,759
911,007
870,887
810,855
862,179
895,513
915,807
891,385
979,563
1,070,186
1,106,803
1,562,406
1,863,644
2,192,851
2,524,927
2,808,955
3,358,916
3,311,199
3,643,682
3,214,182
3,432,103
3,449,852
3,657,655
3,914,540
5,284,215
5,585,899
5,921,996
6,048,714
6,466,488
7,129,621
7,536,297
8,614,157
9,510,210
9,466,696
9,878,667
10,340,335
10,668,867
10,855,290
10,327,036
9,813,662
9,806,265
10,049,585
10,150,365
10,573,123
10,634,082
11,344,320
12,614,813
12,492,766
12,738,222
12,738,22212,492,76612,614,81311,344,32010,634,08210,573,12310,150,36510,049,5859,806,2659,813,66210,327,03610,855,29010,668,86710,340,3359,878,6679,466,6969,510,2108,614,1577,536,2977,129,6216,466,4886,048,7145,921,9965,585,8995,284,2153,914,5403,657,6553,449,8523,432,1033,214,1823,643,6823,311,1993,358,9162,808,9552,524,9272,192,8511,863,6441,562,4061,106,8031,070,186979,563891,385915,807895,513862,179810,855870,887911,007722,759696,878755,786787,413730,227763,553792,607741,925644,097595,735591,133621,255581,177516,293474,091538,000475,965435,852365,828358,686304,332278,246294,322271,147255,749154,8080100,649
   > 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
2,720,571
2,901,693
2,931,924
3,133,414
3,624,210
3,777,386
4,666,026
5,464,309
4,909,237
5,492,005
5,712,775
5,832,082
6,218,858
5,444,353
4,807,175
4,716,801
4,784,701
4,814,942
5,144,099
5,089,922
5,663,752
6,582,639
6,224,495
6,876,419
6,876,4196,224,4956,582,6395,663,7525,089,9225,144,0994,814,9424,784,7014,716,8014,807,1755,444,3536,218,8585,832,0825,712,7755,492,0054,909,2375,464,3094,666,0263,777,3863,624,2103,133,4142,931,9242,901,6932,720,5710000000000000000000000000000000000000000000000000000
       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
694,529
631,312
380,187
1,164,192
919,734
586,000
454,755
597,977
587,570
686,819
443,786
592,375
1,244,358
230,240
255,589
263,472
269,119
250,966
341,917
253,837
489,646
905,238
271,750
282,532
282,532271,750905,238489,646253,837341,917250,966269,119263,472255,589230,2401,244,358592,375443,786686,819587,570597,977454,755586,000919,7341,164,192380,187631,312694,5290000000000000000000000000000000000000000000000000000
       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
762,914
751,836
817,995
73,769
204,069
112,044
104,685
83,329
4,125
202
3,023
3,966
204
3,766
944
1,898
2,032
701
996
1,178
1,245
0
0
0
0001,2451,1789967012,0321,8989443,7662043,9663,0232024,12583,329104,685112,044204,06973,769817,995751,836762,9140000000000000000000000000000000000000000000000000000
       Net Receivables 
41,944
0
73,299
103,567
126,455
145,572
134,649
143,113
184,005
182,277
283,660
308,019
246,917
204,009
195,564
224,827
238,278
298,618
216,382
266,673
303,250
364,740
352,467
366,771
312,563
289,828
276,483
275,081
388,375
368,758
318,335
352,485
244,106
230,215
267,849
280,541
240,456
228,250
244,076
493,680
775,001
982,312
1,136,851
1,391,367
962,576
1,247,321
689,174
684,685
457,912
454,463
520,933
554,849
937,579
1,081,006
1,235,865
1,400,332
2,179,509
2,437,932
3,035,838
3,480,564
3,317,627
667,520
3,521,214
1,017,463
3,295,666
3,322,288
3,288,436
3,329,448
3,655,354
3,870,541
3,825,731
3,722,213
3,934,063
4,057,101
4,294,588
5,145,454
5,145,4544,294,5884,057,1013,934,0633,722,2133,825,7313,870,5413,655,3543,329,4483,288,4363,322,2883,295,6661,017,4633,521,214667,5203,317,6273,480,5643,035,8382,437,9322,179,5091,400,3321,235,8651,081,006937,579554,849520,933454,463457,912684,685689,1741,247,321962,5761,391,3671,136,851982,312775,001493,680244,076228,250240,456280,541267,849230,215244,106352,485318,335368,758388,375275,081276,483289,828312,563366,771352,467364,740303,250266,673216,382298,618238,278224,827195,564204,009246,917308,019283,660182,277184,005143,113134,649145,572126,455103,56773,299041,944
       Other Current Assets 
4,332
0
3,056
4,622
3,429
8,841
10,820
8,741
4,208
6,023
4,867
5,895
2,761
5,494
5,212
4,691
1,864
13,826
15,800
16,541
17,336
10,244
10,407
19,355
3,830
11,931
11,701
12,534
9,757
10,742
14,506
23,251
27,396
17,132
13,054
10,890
12,681
17,711
21,840
8,248
14,659
16,389
15,244
10,817
16,694
163,463
140,101
151,011
39,345
143,808
148,655
166,861
55,096
161,182
196,242
206,119
72,586
265,422
505,913
650,953
413,677
632,059
654,909
515,647
999,302
1,201,514
644,939
518,065
351,201
367,320
381,988
405,345
440,006
538,271
541,510
465,673
465,673541,510538,271440,006405,345381,988367,320351,201518,065644,9391,201,514999,302515,647654,909632,059413,677650,953505,913265,42272,586206,119196,242161,18255,096166,861148,655143,80839,345151,011140,101163,46316,69410,81715,24416,38914,6598,24821,84017,71112,68110,89013,05417,13227,39623,25114,50610,7429,75712,53411,70111,9313,83019,35510,40710,24417,33616,54115,80013,8261,8644,6915,2125,4942,7615,8954,8676,0234,2088,74110,8208,8413,4294,6223,05604,332
   > 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
4,386,662
4,627,560
4,836,785
4,636,432
4,882,684
5,006,487
5,089,464
5,264,885
5,335,423
5,429,024
5,544,159
5,680,568
6,032,174
6,268,271
5,861,803
5,861,8036,268,2716,032,1745,680,5685,544,1595,429,0245,335,4235,264,8855,089,4645,006,4874,882,6844,636,4324,836,7854,627,5604,386,6620000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
6,088
0
10,095
9,792
30,454
30,505
31,521
32,680
31,753
31,670
32,438
33,087
39,559
38,163
38,959
50,837
73,516
93,494
116,232
137,487
156,013
153,447
153,529
157,304
133,490
156,922
157,759
155,893
129,865
154,067
126,944
125,427
148,104
157,372
178,253
211,539
244,738
328,818
454,048
612,208
714,527
959,320
1,214,891
1,408,203
1,644,405
1,788,753
1,908,479
2,085,503
2,271,618
2,365,341
2,461,821
2,622,033
2,767,504
2,919,304
3,012,443
3,191,812
3,327,340
3,576,932
3,751,236
3,889,122
3,986,188
4,145,153
4,351,519
4,213,340
4,278,569
4,390,777
4,431,191
4,467,837
4,569,862
4,558,207
4,548,058
4,546,638
4,553,917
4,560,728
4,613,058
4,646,738
4,646,7384,613,0584,560,7284,553,9174,546,6384,548,0584,558,2074,569,8624,467,8374,431,1914,390,7774,278,5694,213,3404,351,5194,145,1533,986,1883,889,1223,751,2363,576,9323,327,3403,191,8123,012,4432,919,3042,767,5042,622,0332,461,8212,365,3412,271,6182,085,5031,908,4791,788,7531,644,4051,408,2031,214,891959,320714,527612,208454,048328,818244,738211,539178,253157,372148,104125,427126,944154,067129,865155,893157,759156,922133,490157,304153,529153,447156,013137,487116,23293,49473,51650,83738,95938,16339,55933,08732,43831,67031,75332,68031,52130,50530,4549,79210,09506,088
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
88,740
88,740
88,740
88,74088,74088,7400000000000000000000000000000000000000000000000000000000000000000000000000
       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
39,109
39,091
39,095
72,068
67,547
62,045
56,950
53,072
50,360
48,163
45,967
43,523
40,273
44,659
45,462
44,153
42,342
40,631
40,108
38,661
37,347
48,595
104,769
105,421
105,421104,76948,59537,34738,66140,10840,63142,34244,15345,46244,65940,27343,52345,96748,16350,36053,07256,95062,04567,54772,06839,09539,09139,1090000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
1,496
1,346
1,196
1,047
897
748
598
449
299
150
0
987
974
962
949
937
925
912
900
888
876
863
3,222
3,372
3,706
3,573
3,410
3,248
3,116
2,954
2,791
2,629
2,467
2,354
2,242
2,075
4,235
4,043
3,838
3,634
3,572
3,364
3,406
2,601
2,550
2,553
5,097
5,038
4,854
9,005
8,995
8,987
10,794
12,588
19,908
23,432
26,841
27,840
27,864
27,888
28,379
28,073
28,260
0
0
0
28,200
0
0
0
25,071
25,254
27,143
27,256
27,25627,14325,25425,07100028,20000028,26028,07328,37927,88827,86427,84026,84123,43219,90812,58810,7948,9878,9959,0054,8545,0385,0972,5532,5502,6013,4063,3643,5723,6343,8384,0434,2352,0752,2422,3542,4672,6292,7912,9543,1163,2483,4103,5733,7063,3723,22286387688890091292593794996297498701502994495987488971,0471,1961,3461,49600
       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
28,128
26,823
36,452
35,753
84,617
82,658
77,227
76,450
74,200
72,338
70,715
71,075
86,103
86,410
86,016
86,01686,41086,10371,07570,71572,33874,20076,45077,22782,65884,61735,75336,45226,82328,1280000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
50,770
0
70,359
80,308
86,412
112,494
84,559
92,199
128,326
112,502
179,646
186,843
210,819
121,805
102,748
144,320
160,656
110,338
134,511
146,173
210,053
218,783
203,156
147,702
173,882
137,663
117,531
137,814
274,239
239,649
182,084
199,098
218,061
212,263
196,486
254,016
305,960
316,307
409,458
668,430
919,676
1,194,759
1,454,824
1,956,950
1,816,612
2,037,435
1,528,670
1,663,818
1,635,152
1,775,652
1,855,523
2,153,045
2,397,821
2,714,523
2,847,422
3,187,337
3,951,265
4,288,125
5,326,767
6,132,791
6,011,094
6,448,888
6,963,805
7,250,301
7,384,459
6,818,856
6,243,113
6,180,880
6,406,409
6,401,804
6,770,058
6,018,783
6,478,965
7,262,103
7,215,690
7,342,580
7,342,5807,215,6907,262,1036,478,9656,018,7836,770,0586,401,8046,406,4096,180,8806,243,1136,818,8567,384,4597,250,3016,963,8056,448,8886,011,0946,132,7915,326,7674,288,1253,951,2653,187,3372,847,4222,714,5232,397,8212,153,0451,855,5231,775,6521,635,1521,663,8181,528,6702,037,4351,816,6121,956,9501,454,8241,194,759919,676668,430409,458316,307305,960254,016196,486212,263218,061199,098182,084239,649274,239137,814117,531137,663173,882147,702203,156218,783210,053146,173134,511110,338160,656144,320102,748121,805210,819186,843179,646112,502128,32692,19984,559112,49486,41280,30870,359050,770
   > Total Current Liabilities 
50,770
0
70,359
80,308
86,412
112,494
84,559
92,199
128,326
112,502
179,646
186,843
210,819
121,805
102,748
144,320
160,656
110,338
134,511
146,173
210,053
218,783
203,156
147,702
173,882
137,663
117,531
137,814
274,239
224,979
167,469
183,824
202,129
195,598
179,087
235,885
287,095
296,602
364,671
622,503
871,093
1,087,248
1,179,175
1,583,190
1,456,319
1,695,527
1,079,279
1,205,045
816,218
920,794
926,225
1,146,050
1,226,745
1,400,117
1,476,979
1,710,089
2,373,428
2,764,860
3,731,847
3,931,894
3,917,024
4,426,654
5,727,638
6,107,094
5,787,163
5,282,928
4,470,473
4,493,308
4,726,127
4,853,960
5,152,028
4,530,286
5,037,000
5,286,838
5,356,741
5,375,752
5,375,7525,356,7415,286,8385,037,0004,530,2865,152,0284,853,9604,726,1274,493,3084,470,4735,282,9285,787,1636,107,0945,727,6384,426,6543,917,0243,931,8943,731,8472,764,8602,373,4281,710,0891,476,9791,400,1171,226,7451,146,050926,225920,794816,2181,205,0451,079,2791,695,5271,456,3191,583,1901,179,1751,087,248871,093622,503364,671296,602287,095235,885179,087195,598202,129183,824167,469224,979274,239137,814117,531137,663173,882147,702203,156218,783210,053146,173134,511110,338160,656144,320102,748121,805210,819186,843179,646112,502128,32692,19984,559112,49486,41280,30870,359050,770
       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
1,293,262
1,455,187
1,529,168
160,620
179,405
205,830
278,322
313,829
353,959
2,194,603
3,271,620
3,907,020
4,109,233
0
0
0
0
0
0
0
0
0
0
0
000000000004,109,2333,907,0203,271,6202,194,603353,959313,829278,322205,830179,405160,6201,529,1681,455,1871,293,2620000000000000000000000000000000000000000000000000000
       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
1,293,262
1,455,187
1,529,168
160,620
179,405
205,830
278,322
313,829
353,959
2,194,603
3,271,620
3,907,020
4,109,233
3,586,986
2,841,401
2,963,502
3,202,384
3,177,586
3,500,539
2,974,638
3,148,590
3,001,731
3,202,160
3,142,689
3,142,6893,202,1603,001,7313,148,5902,974,6383,500,5393,177,5863,202,3842,963,5022,841,4013,586,9864,109,2333,907,0203,271,6202,194,603353,959313,829278,322205,830179,405160,6201,529,1681,455,1871,293,2620000000000000000000000000000000000000000000000000000
       Accounts payable 
43,167
0
56,390
68,438
69,485
78,980
72,185
76,958
74,816
64,888
113,152
124,006
97,998
79,644
71,564
117,454
122,297
69,368
100,207
106,327
160,555
95,867
121,543
79,941
119,004
105,032
94,922
110,820
195,142
169,006
106,538
116,090
130,734
165,326
155,477
217,083
257,779
258,766
344,111
474,994
489,295
843,911
962,940
1,330,953
891,097
896,440
782,396
895,837
450,737
784,977
768,607
906,950
677,239
762,831
799,066
951,039
1,081,425
1,137,258
1,387,251
1,465,606
1,166,409
1,028,083
1,278,275
1,051,006
1,026,830
1,082,553
965,696
950,658
1,052,772
1,224,603
1,163,378
1,001,549
1,287,700
1,545,913
1,515,906
1,554,670
1,554,6701,515,9061,545,9131,287,7001,001,5491,163,3781,224,6031,052,772950,658965,6961,082,5531,026,8301,051,0061,278,2751,028,0831,166,4091,465,6061,387,2511,137,2581,081,425951,039799,066762,831677,239906,950768,607784,977450,737895,837782,396896,440891,0971,330,953962,940843,911489,295474,994344,111258,766257,779217,083155,477165,326130,734116,090106,538169,006195,142110,82094,922105,032119,00479,941121,54395,867160,555106,327100,20769,368122,297117,45471,56479,64497,998124,006113,15264,88874,81676,95872,18578,98069,48568,43856,390043,167
       Other Current Liabilities 
7,114
0
13,969
11,223
16,927
33,513
12,374
15,241
53,509
47,614
66,494
62,837
112,821
42,162
31,184
26,866
38,360
40,969
34,303
39,846
49,499
122,916
81,612
67,761
54,878
32,631
22,609
26,994
79,098
55,973
60,931
67,733
71,395
30,272
23,610
18,802
29,316
37,836
20,560
147,509
381,797
243,337
216,235
217,757
316,519
183,955
74,115
54,918
308,347
53,731
43,752
108,627
409,568
481,408
503,569
524,098
827,681
838,245
943,315
904,850
885,148
116,205
158,013
227,970
503,443
466,484
509,905
393,853
318,216
285,781
324,720
369,586
425,419
595,229
510,706
518,712
518,712510,706595,229425,419369,586324,720285,781318,216393,853509,905466,484503,443227,970158,013116,205885,148904,850943,315838,245827,681524,098503,569481,408409,568108,62743,75253,731308,34754,91874,115183,955316,519217,757216,235243,337381,797147,50920,56037,83629,31618,80223,61030,27271,39567,73360,93155,97379,09826,99422,60932,63154,87867,76181,612122,91649,49939,84634,30340,96938,36026,86631,18442,162112,82162,83766,49447,61453,50915,24112,37433,51316,92711,22313,96907,114
   > 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
2,022,234
1,236,167
1,143,208
1,597,297
1,535,928
1,772,641
1,687,572
1,680,282
1,547,844
1,618,030
1,488,497
1,441,965
1,975,265
1,858,949
1,966,827
1,966,8271,858,9491,975,2651,441,9651,488,4971,618,0301,547,8441,680,2821,687,5721,772,6411,535,9281,597,2971,143,2081,236,1672,022,2340000000000000000000000000000000000000000000000000000000000000
       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
14,671
14,615
15,273
15,932
16,665
17,398
18,131
18,864
19,705
20,545
21,677
23,654
18,031
19,225
20,567
21,978
24,257
26,173
26,076
16,683
17,070
17,461
17,891
17,754
15,098
15,621
16,192
20,416
21,466
22,517
23,568
19,082
20,103
26,535
41,025
48,224
48,188
48,152
49,755
56,862
63,698
66,258
75,921
83,613
56,897
55,108
56,945
56,94555,10856,89783,61375,92166,25863,69856,86249,75548,15248,18848,22441,02526,53520,10319,08223,56822,51721,46620,41616,19215,62115,09817,75417,89117,46117,07016,68326,07626,17324,25721,97820,56719,22518,03123,65421,67720,54519,70518,86418,13117,39816,66515,93215,27314,61514,67100000000000000000000000000000
> Total Stockholder Equity
49,879
49,879
84,449
175,441
184,736
181,829
193,687
212,133
230,360
253,326
256,206
289,122
327,181
352,285
413,544
436,856
460,598
480,794
461,223
497,923
531,871
573,823
560,397
582,524
613,530
618,122
579,347
584,944
636,766
631,238
628,771
663,081
677,451
699,286
690,658
721,269
759,912
789,820
1,152,339
1,193,563
1,270,962
1,327,448
1,351,451
1,399,318
1,491,754
1,602,576
1,681,367
1,764,525
1,810,989
1,878,383
2,055,571
2,572,034
2,624,637
2,636,828
2,620,770
2,687,372
2,573,675
2,630,876
2,656,792
2,733,499
2,797,294
2,759,332
2,687,472
2,710,680
2,745,873
2,768,250
2,807,649
2,842,819
2,846,078
2,932,860
2,971,618
3,198,876
3,401,877
3,665,229
3,443,833
3,534,281
3,534,2813,443,8333,665,2293,401,8773,198,8762,971,6182,932,8602,846,0782,842,8192,807,6492,768,2502,745,8732,710,6802,687,4722,759,3322,797,2942,733,4992,656,7922,630,8762,573,6752,687,3722,620,7702,636,8282,624,6372,572,0342,055,5711,878,3831,810,9891,764,5251,681,3671,602,5761,491,7541,399,3181,351,4511,327,4481,270,9621,193,5631,152,339789,820759,912721,269690,658699,286677,451663,081628,771631,238636,766584,944579,347618,122613,530582,524560,397573,823531,871497,923461,223480,794460,598436,856413,544352,285327,181289,122256,206253,326230,360212,133193,687181,829184,736175,44184,44949,87949,879
   Common Stock
37,500
0
60,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
80,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
109,995
129,995
129,995
129,995
129,995
259,990
259,993
261,049
261,049
329,864
332,001
334,654
335,621
362,424
362,424
362,424
362,424
362,424
362,424
362,424
362,424
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632
543,632543,632543,632543,632543,632543,632543,632543,632543,632543,632543,632543,632543,632543,632543,632543,632543,632543,632362,424362,424362,424362,424362,424362,424362,424362,424335,621334,654332,001329,864261,049261,049259,993259,990129,995129,995129,995129,995109,995100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00080,00060,000037,500
   Retained Earnings 
12,379
0
24,449
34,021
43,317
40,409
52,268
70,713
88,941
111,906
114,787
147,702
185,761
210,866
172,125
195,437
219,179
239,375
219,804
256,504
289,114
332,403
318,977
341,105
372,111
376,703
337,927
348,459
395,347
389,818
387,352
421,662
436,031
457,867
449,239
479,850
518,492
538,406
514,536
555,760
633,159
689,646
583,647
631,484
713,357
824,177
808,562
874,632
899,868
959,523
922,290
983,407
1,029,851
1,042,042
1,025,984
1,092,586
978,889
1,036,090
880,798
957,505
1,021,300
937,971
866,112
889,320
969,879
992,255
1,045,174
1,099,725
1,110,821
1,185,584
1,193,140
1,341,630
1,389,941
1,474,606
1,359,529
1,444,823
1,444,8231,359,5291,474,6061,389,9411,341,6301,193,1401,185,5841,110,8211,099,7251,045,174992,255969,879889,320866,112937,9711,021,300957,505880,7981,036,090978,8891,092,5861,025,9841,042,0421,029,851983,407922,290959,523899,868874,632808,562824,177713,357631,484583,647689,646633,159555,760514,536538,406518,492479,850449,239457,867436,031421,662387,352389,818395,347348,459337,927376,703372,111341,105318,977332,403289,114256,504219,804239,375219,179195,437172,125210,866185,761147,702114,787111,90688,94170,71352,26840,40943,31734,02124,449012,379
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000
   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
461,505
461,505
461,505
461,505
461,505
461,505
461,505
461,505
461,505
461,505
461,505
461,505
461,505
461,505
461,505
482,303
490,403
502,421
533,624
574,574
659,629
838,315
731,997
737,150
737,150731,997838,315659,629574,574533,624502,421490,403482,303461,505461,505461,505461,505461,505461,505461,505461,505461,505461,505461,505461,505461,505461,505461,5050000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.