0 XP   0   0   0

L.P.N. Development Public Company Limited










Financial Health of L.P.N. Development Public Company Limited




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


L.P.N. Development Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell L.P.N. Development Public Company Limited?

I guess you are interested in L.P.N. Development 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 L.P.N. Development Public Company Limited

Let's start. I'm going to help you getting a better view of L.P.N. Development 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 L.P.N. Development 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 L.P.N. Development 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 L.P.N. Development Public Company Limited. The closing price on 2022-12-08 was ฿4.56 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.
L.P.N. Development 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 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 able to pay all its debts with equity.

1.1. Profitability of L.P.N. Development Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit L.P.N. Development Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare L.P.N. Development Public Company Limited to the Real Estate-Development industry mean.
  • A Net Profit Margin of 5.6% means that ฿0.06 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of L.P.N. Development Public Company Limited:

  • The MRQ is 5.6%. The company is making a profit. +1
  • The TTM is 5.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.6%TTM5.9%-0.3%
TTM5.9%YOY7.2%-1.3%
TTM5.9%5Y9.4%-3.4%
5Y9.4%10Y11.9%-2.5%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6%5.0%+0.6%
TTM5.9%2.9%+3.0%
YOY7.2%3.9%+3.3%
5Y9.4%5.4%+4.0%
10Y11.9%7.1%+4.8%
1.1.2. Return on Assets

Shows how efficient L.P.N. Development Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare L.P.N. Development Public Company Limited to the Real Estate-Development industry mean.
  • 1.0% Return on Assets means that L.P.N. Development Public Company Limited generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of L.P.N. Development Public Company Limited:

  • The MRQ is 1.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.6%+0.4%
TTM0.6%YOY0.5%+0.1%
TTM0.6%5Y1.0%-0.4%
5Y1.0%10Y2.0%-1.0%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%0.3%+0.7%
TTM0.6%0.4%+0.2%
YOY0.5%0.4%+0.1%
5Y1.0%0.5%+0.5%
10Y2.0%0.6%+1.4%
1.1.3. Return on Equity

Shows how efficient L.P.N. Development Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare L.P.N. Development Public Company Limited to the Real Estate-Development industry mean.
  • 2.0% Return on Equity means L.P.N. Development Public Company Limited generated ฿0.02 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of L.P.N. Development Public Company Limited:

  • The MRQ is 2.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.3%+0.7%
TTM1.3%YOY1.1%+0.2%
TTM1.3%5Y1.8%-0.5%
5Y1.8%10Y3.6%-1.8%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%0.9%+1.1%
TTM1.3%1.1%+0.2%
YOY1.1%1.3%-0.2%
5Y1.8%1.4%+0.4%
10Y3.6%1.8%+1.8%

1.2. Operating Efficiency of L.P.N. Development Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient L.P.N. Development Public Company Limited is operating .

  • Measures how much profit L.P.N. Development 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 L.P.N. Development Public Company Limited to the Real Estate-Development industry mean.
  • An Operating Margin of 8.5% means the company generated ฿0.08  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of L.P.N. Development Public Company Limited:

  • The MRQ is 8.5%. The company is operating less efficient.
  • The TTM is 9.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.5%TTM9.3%-0.8%
TTM9.3%YOY12.0%-2.7%
TTM9.3%5Y13.4%-4.0%
5Y13.4%10Y8.1%+5.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%7.3%+1.2%
TTM9.3%3.8%+5.5%
YOY12.0%5.6%+6.4%
5Y13.4%8.4%+5.0%
10Y8.1%7.5%+0.6%
1.2.2. Operating Ratio

Measures how efficient L.P.N. Development Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 1.69 means that the operating costs are ฿1.69 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of L.P.N. Development Public Company Limited:

  • The MRQ is 1.691. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.659. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.691TTM1.659+0.032
TTM1.659YOY1.584+0.075
TTM1.6595Y1.576+0.082
5Y1.57610Y0.944+0.632
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6911.321+0.370
TTM1.6591.248+0.411
YOY1.5841.101+0.483
5Y1.5761.024+0.552
10Y0.9440.802+0.142

1.3. Liquidity of L.P.N. Development Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if L.P.N. Development Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 2.91 means the company has ฿2.91 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of L.P.N. Development Public Company Limited:

  • The MRQ is 2.909. The company is able to pay all its short-term debts. +1
  • The TTM is 2.641. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.909TTM2.641+0.269
TTM2.641YOY2.333+0.308
TTM2.6415Y2.683-0.042
5Y2.68310Y1.626+1.057
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9091.663+1.246
TTM2.6411.629+1.012
YOY2.3331.591+0.742
5Y2.6831.670+1.013
10Y1.6261.413+0.213
1.3.2. Quick Ratio

Measures if L.P.N. Development 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 L.P.N. Development Public Company Limited to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.09 means the company can pay off ฿0.09 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of L.P.N. Development Public Company Limited:

  • The MRQ is 0.085. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.065. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.085TTM0.065+0.020
TTM0.065YOY0.040+0.025
TTM0.0655Y0.034+0.031
5Y0.03410Y0.019+0.015
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0850.239-0.154
TTM0.0650.238-0.173
YOY0.0400.274-0.234
5Y0.0340.260-0.226
10Y0.0190.212-0.193

1.4. Solvency of L.P.N. Development Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of L.P.N. Development Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare L.P.N. Development Public Company Limited to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.48 means that L.P.N. Development Public Company Limited assets are financed with 48.3% credit (debt) and the remaining percentage (100% - 48.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of L.P.N. Development Public Company Limited:

  • The MRQ is 0.483. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.513. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.483TTM0.513-0.030
TTM0.513YOY0.520-0.008
TTM0.5135Y0.476+0.037
5Y0.47610Y0.454+0.022
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4830.627-0.144
TTM0.5130.630-0.117
YOY0.5200.633-0.113
5Y0.4760.606-0.130
10Y0.4540.595-0.141
1.4.2. Debt to Equity Ratio

Measures if L.P.N. Development Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare L.P.N. Development Public Company Limited to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 93.4% means that company has ฿0.93 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of L.P.N. Development Public Company Limited:

  • The MRQ is 0.934. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.055. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ0.934TTM1.055-0.121
TTM1.055YOY1.087-0.032
TTM1.0555Y0.925+0.130
5Y0.92510Y0.851+0.073
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9341.787-0.853
TTM1.0551.836-0.781
YOY1.0871.778-0.691
5Y0.9251.663-0.738
10Y0.8511.678-0.827

2. Market Valuation of L.P.N. Development 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 L.P.N. Development Public Company Limited generates.

  • Above 15 is considered overpriced but always compare L.P.N. Development Public Company Limited to the Real Estate-Development industry mean.
  • A PE ratio of 27.28 means the investor is paying ฿27.28 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of L.P.N. Development Public Company Limited:

  • The EOD is 28.533. Very good. +2
  • The MRQ is 27.281. Very good. +2
  • The TTM is 83.256. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD28.533MRQ27.281+1.251
MRQ27.281TTM83.256-55.975
TTM83.256YOY105.848-22.592
TTM83.2565Y65.094+18.162
5Y65.09410Y60.557+4.538
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD28.53316.427+12.106
MRQ27.28119.908+7.373
TTM83.25623.146+60.110
YOY105.84826.337+79.511
5Y65.09424.755+40.339
10Y60.55720.652+39.905
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of L.P.N. Development 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 L.P.N. Development Public Company Limited:

  • The MRQ is 72.780. Seems overpriced? -1
  • The TTM is 316.503. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ72.780TTM316.503-243.722
TTM316.503YOY-1,033.771+1,350.273
TTM316.5035Y387,839,642.795-387,839,326.292
5Y387,839,642.79510Y193,919,849.837+193,919,792.958
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ72.7800.172+72.608
TTM316.5030.016+316.487
YOY-1,033.7710.018-1,033.789
5Y387,839,642.7950.018+387,839,642.777
10Y193,919,849.8370.022+193,919,849.815

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

Measures if the stock price of L.P.N. Development Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • A PB ratio of 0.55 means the investor is paying ฿0.55 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of L.P.N. Development Public Company Limited:

  • The EOD is 0.573. Very good. +2
  • The MRQ is 0.547. Very good. +2
  • The TTM is 0.584. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.573MRQ0.547+0.025
MRQ0.547TTM0.584-0.037
TTM0.584YOY0.634-0.050
TTM0.5845Y0.757-0.173
5Y0.75710Y1.613-0.856
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.5730.555+0.018
MRQ0.5470.642-0.095
TTM0.5840.710-0.126
YOY0.6340.696-0.062
5Y0.7570.681+0.076
10Y1.6130.541+1.072
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of L.P.N. Development 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--0.0610.066-7%-0.036+159%-0.012+120%0.078-22%
Book Value Growth--0.9720.9720%0.971+0%0.971+0%0.9720%
Book Value Per Share--7.9657.849+1%7.799+2%8.185-3%7.667+4%
Book Value Per Share Growth--0.0080.008-8%-0.005+164%-0.002+127%0.011-33%
Current Ratio--2.9092.641+10%2.333+25%2.683+8%1.626+79%
Debt To Asset Ratio--0.4830.513-6%0.520-7%0.476+1%0.454+6%
Debt To Equity Ratio--0.9341.055-11%1.087-14%0.925+1%0.851+10%
Dividend Per Share--0.0980.037+166%0.123-20%0.301-67%0.199-51%
Dividend Per Share Growth--0.500-210.842+42292%-16.827+3467%-75.185+15145%-62.196+12546%
Eps--0.1600.103+56%0.087+84%0.153+5%0.262-39%
Eps Growth--0.3750.271+38%-0.998+366%-0.306+182%-0.314+184%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.0560.059-5%0.072-22%0.094-40%0.119-53%
Operating Margin--0.0850.093-9%0.120-30%0.134-37%0.081+5%
Operating Ratio--1.6911.659+2%1.584+7%1.576+7%0.944+79%
Pb Ratio0.573+4%0.5470.584-6%0.634-14%0.757-28%1.613-66%
Pe Ratio28.533+4%27.28183.256-67%105.848-74%65.094-58%60.557-55%
Peg Ratio--72.780316.503-77%-1033.771+1520%387839642.795-100%193919849.837-100%
Price Per Share4.560+4%4.3604.580-5%4.943-12%6.227-30%11.550-62%
Price To Total Gains Ratio28.555+4%27.30284.835-68%73.630-63%51.758-47%65.694-58%
Profit Growth--98.20697.908+0%94.267+4%96.250+2%96.229+2%
Quick Ratio--0.0850.065+31%0.040+112%0.034+149%0.019+345%
Return On Assets--0.0100.006+62%0.005+93%0.010+4%0.020-49%
Return On Equity--0.0200.013+54%0.011+81%0.018+10%0.036-44%
Revenue Growth--0.9860.978+1%0.967+2%0.969+2%0.968+2%
Total Gains Per Share--0.1600.103+55%0.087+84%0.289-45%0.277-42%
Total Gains Per Share Growth--0.0660.359-82%-6.235+9533%-2.057+3211%-1.866+2923%
Usd Book Value--337331108.006332417692.620+1%330296256.001+2%346893008.562-3%325044059.539+4%
Usd Book Value Change Per Share--0.0020.002-7%-0.001+159%0.000+120%0.002-22%
Usd Book Value Per Share--0.2290.225+1%0.224+2%0.235-3%0.220+4%
Usd Dividend Per Share--0.0030.001+166%0.004-20%0.009-67%0.006-51%
Usd Eps--0.0050.003+56%0.002+84%0.004+5%0.008-39%
Usd Price Per Share0.131+4%0.1250.131-5%0.142-12%0.179-30%0.331-62%
Usd Profit--6768646.0714352653.857+56%3685883.359+84%6475051.390+5%11087379.291-39%
Usd Revenue--120470739.62271690190.517+68%47470169.450+154%65061616.671+85%84591308.082+42%
Usd Total Gains Per Share--0.0050.003+55%0.002+84%0.008-45%0.008-42%
 EOD+2 -3MRQTTM+25 -10YOY+27 -85Y+21 -1410Y+16 -19

3.2. Fundamental Score

Let's check the fundamental score of L.P.N. Development Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.533
Price to Book Ratio (EOD)Between0-10.573
Net Profit Margin (MRQ)Greater than00.056
Operating Margin (MRQ)Greater than00.085
Quick Ratio (MRQ)Greater than10.085
Current Ratio (MRQ)Greater than12.909
Debt to Asset Ratio (MRQ)Less than10.483
Debt to Equity Ratio (MRQ)Less than10.934
Return on Equity (MRQ)Greater than0.150.020
Return on Assets (MRQ)Greater than0.050.010
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of L.P.N. Development Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose4.560
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets22,728,606
Total Liabilities10,974,909
Total Stockholder Equity11,753,483
 As reported
Total Liabilities 10,974,909
Total Stockholder Equity+ 11,753,483
Total Assets = 22,728,606

Assets

Total Assets22,728,606
Total Current Assets18,216,080
Long-term Assets18,216,080
Total Current Assets
Cash And Cash Equivalents 717,832
Net Receivables 533,175
Inventory 16,370,813
Other Current Assets 524,674
Total Current Assets  (as reported)18,216,080
Total Current Assets  (calculated)18,146,494
+/- 69,586
Long-term Assets
Property Plant Equipment 3,503,300
Goodwill 32,763
Long Term Investments 54,325
Intangible Assets 190,355
Other Assets 912,887
Long-term Assets  (as reported)4,512,526
Long-term Assets  (calculated)4,693,630
+/- 181,104

Liabilities & Shareholders' Equity

Total Current Liabilities6,260,995
Long-term Liabilities4,713,914
Total Stockholder Equity11,753,483
Total Current Liabilities
Short Long Term Debt 4,517,414
Accounts payable 675,060
Other Current Liabilities 887,437
Total Current Liabilities  (as reported)6,260,995
Total Current Liabilities  (calculated)6,079,911
+/- 181,084
Long-term Liabilities
Long term Debt 3,894,455
Capital Lease Obligations Min Short Term Debt11,717
Other Liabilities 812,985
Long-term Liabilities Other 91,306
Long-term Liabilities  (as reported)4,713,914
Long-term Liabilities  (calculated)4,810,462
+/- 96,548
Total Stockholder Equity
Common Stock1,454,199
Retained Earnings 9,858,530
Total Stockholder Equity (as reported)11,753,483
Total Stockholder Equity (calculated)11,312,729
+/- 440,754
Other
Capital Stock1,454,199
Common Stock Shares Outstanding 1,475,699
Net Debt 7,694,038
Net Invested Capital 20,165,353
Net Tangible Assets 11,711,470
Net Working Capital 11,955,086



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312002-12-312002-06-302001-12-312001-06-30
> Total Assets 
2,112,146
1,698,323
1,700,094
2,059,455
2,896,549
3,050,061
3,398,165
3,499,077
4,423,082
4,539,680
4,489,616
4,407,625
4,523,697
5,729,794
5,587,687
5,516,709
5,969,800
7,076,366
7,062,218
7,229,424
7,175,755
7,363,737
7,621,557
7,575,950
8,846,495
8,669,792
8,364,985
7,723,079
8,088,044
8,580,959
8,525,327
10,042,335
10,381,359
11,073,872
10,437,502
9,643,655
9,593,074
10,358,381
13,459,683
14,790,961
13,903,942
16,131,182
16,088,683
16,636,262
17,420,186
18,817,779
18,349,015
19,211,420
19,783,694
20,951,772
20,978,693
19,598,387
19,625,297
19,392,187
17,854,136
17,998,555
18,557,917
19,628,016
20,986,902
20,458,257
21,006,727
21,845,707
21,707,558
22,219,245
21,250,207
21,416,548
21,811,653
24,063,930
23,473,348
24,307,739
24,841,218
24,141,636
23,618,740
24,333,283
23,725,830
24,348,632
23,776,627
24,339,907
24,333,894
22,728,606
22,728,60624,333,89424,339,90723,776,62724,348,63223,725,83024,333,28323,618,74024,141,63624,841,21824,307,73923,473,34824,063,93021,811,65321,416,54821,250,20722,219,24521,707,55821,845,70721,006,72720,458,25720,986,90219,628,01618,557,91717,998,55517,854,13619,392,18719,625,29719,598,38720,978,69320,951,77219,783,69419,211,42018,349,01518,817,77917,420,18616,636,26216,088,68316,131,18213,903,94214,790,96113,459,68310,358,3819,593,0749,643,65510,437,50211,073,87210,381,35910,042,3358,525,3278,580,9598,088,0447,723,0798,364,9858,669,7928,846,4957,575,9507,621,5577,363,7377,175,7557,229,4247,062,2187,076,3665,969,8005,516,7095,587,6875,729,7944,523,6974,407,6254,489,6164,539,6804,423,0823,499,0773,398,1653,050,0612,896,5492,059,4551,700,0941,698,3232,112,146
   > 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
16,002,906
16,645,836
18,015,350
17,410,715
17,960,431
18,820,580
18,415,222
18,766,343
17,785,557
18,186,140
18,500,963
20,566,709
19,940,481
19,882,764
19,449,452
19,144,982
18,564,194
19,219,120
18,808,206
19,873,135
19,151,341
19,743,215
19,708,220
18,216,080
18,216,08019,708,22019,743,21519,151,34119,873,13518,808,20619,219,12018,564,19419,144,98219,449,45219,882,76419,940,48120,566,70918,500,96318,186,14017,785,55718,766,34318,415,22218,820,58017,960,43117,410,71518,015,35016,645,83616,002,90600000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
76,064
17,249
371,691
295,728
333,255
109,217
468,398
580,678
125,524
525,434
372,107
419,435
288,836
224,422
448,665
276,703
275,350
262,830
458,670
558,989
454,822
269,274
303,488
925,593
640,746
1,067,180
977,329
561,506
992,154
648,767
1,087,733
790,103
1,122,221
581,592
588,458
1,691,678
294,959
596,492
626,227
949,599
1,167,630
1,210,945
1,243,843
1,411,792
1,191,568
1,848,560
916,188
796,159
1,047,351
957,659
1,132,670
1,087,666
758,238
1,171,975
1,010,304
717,330
591,211
989,936
933,182
624,264
356,460
833,806
936,297
401,329
387,716
613,474
414,391
411,009
501,302
962,477
1,447,336
784,952
916,701
1,462,760
785,014
966,817
334,954
469,409
603,838
717,832
717,832603,838469,409334,954966,817785,0141,462,760916,701784,9521,447,336962,477501,302411,009414,391613,474387,716401,329936,297833,806356,460624,264933,182989,936591,211717,3301,010,3041,171,975758,2381,087,6661,132,670957,6591,047,351796,159916,1881,848,5601,191,5681,411,7921,243,8431,210,9451,167,630949,599626,227596,492294,9591,691,678588,458581,5921,122,221790,1031,087,733648,767992,154561,506977,3291,067,180640,746925,593303,488269,274454,822558,989458,670262,830275,350276,703448,665224,422288,836419,435372,107525,434125,524580,678468,398109,217333,255295,728371,69117,24976,064
       Short-term Investments 
2,063
1,925
2,378
1,950
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
420,000
300,000
200,000
0
0
0
0
0
0
0
20,000
0
20,000
0
0
0
22,027
23,047
0
0
0
0
0
134,614
96,902
144,372
158,674
0
50,000
52,000
10,000
30,265
80,548
40,474
10,069
109,537
23,140
0
0
34,103
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000034,1030023,140109,53710,06940,47480,54830,26510,00052,00050,0000158,674144,37296,902134,6140000023,04722,02700020,000020,0000000000200,000300,000420,0000000000000000000000001,9502,3781,9252,063
       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
69,827
71,699
77,212
105,389
171,515
175,427
115,071
130,649
140,779
1,392
2,064
2,773
193,854
211,976
255,123
256,291
298,205
205,735
392,729
403,867
411,950
442,050
484,922
533,175
533,175484,922442,050411,950403,867392,729205,735298,205256,291255,123211,976193,8542,7732,0641,392140,779130,649115,071175,427171,515105,38977,21271,69969,82700000000000000000000000000000000000000000000000000000000
       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
111,403
26,004
91,483
149,637
107,207
72,758
167,980
32,394
121,927
206,682
451,484
183,877
154,893
165,090
160,252
213,917
152,616
195,764
213,444
174,631
492,488
214,181
496,551
524,674
524,674496,551214,181492,488174,631213,444195,764152,616213,917160,252165,090154,893183,877451,484206,682121,92732,394167,98072,758107,207149,63791,48326,004111,40300000000000000000000000000000000000000000000000000000000
   > 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
3,230,408
3,310,691
3,497,221
3,532,866
4,424,975
5,391,767
4,996,653
5,054,546
5,114,163
4,917,624
4,475,497
4,625,286
4,596,693
4,625,675
4,512,526
4,512,5264,625,6754,596,6934,625,2864,475,4974,917,6245,114,1635,054,5464,996,6535,391,7674,424,9753,532,8663,497,2213,310,6913,230,40800000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
23,014
21,288
21,115
23,903
358,803
76,600
79,330
77,449
395,291
79,287
400,668
401,936
397,202
654,339
657,515
691,165
712,406
709,461
761,563
762,240
771,655
780,371
789,758
808,153
0
747,447
735,865
737,590
766,133
516,912
518,549
526,718
527,333
609,798
610,129
623,856
623,279
622,383
627,857
637,481
644,156
592,701
593,433
610,578
788,440
885,668
932,251
950,194
1,183,725
0
0
0
0
0
0
0
1,481,648
1,484,783
1,488,715
1,515,220
1,507,030
1,489,359
1,728,524
1,853,004
1,882,856
1,901,676
2,010,732
2,213,410
2,214,044
2,408,891
2,925,727
3,540,187
3,606,372
3,667,803
3,660,703
3,653,511
3,620,907
3,588,695
3,609,857
3,503,300
3,503,3003,609,8573,588,6953,620,9073,653,5113,660,7033,667,8033,606,3723,540,1872,925,7272,408,8912,214,0442,213,4102,010,7321,901,6761,882,8561,853,0041,728,5241,489,3591,507,0301,515,2201,488,7151,484,7831,481,64800000001,183,725950,194932,251885,668788,440610,578593,433592,701644,156637,481627,857622,383623,279623,856610,129609,798527,333526,718518,549516,912766,133737,590735,865747,4470808,153789,758780,371771,655762,240761,563709,461712,406691,165657,515654,339397,202401,936400,66879,287395,29177,44979,33076,600358,80323,90321,11521,28823,014
       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
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,763
32,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76332,76300000000000000000000000000000000000000000000000000000000000
       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
22,951
23,886
24,803
26,584
28,430
28,201
50,178
53,055
49,324
68,929
47,142
46,001
90,001
79,825
62,522
61,483
60,513
59,397
58,145
56,870
55,768
54,640
54,483
54,325
54,32554,48354,64055,76856,87058,14559,39760,51361,48362,52279,82590,00146,00147,14268,92949,32453,05550,17828,20128,43026,58424,80323,88622,95100000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,101
25,639
24,914
59,181
62,689
82,667
119,185
195,468
223,027
219,508
216,197
245,778
243,964
240,713
204,958
219,212
219,003
215,899
212,399
208,830
205,672
210,987
208,317
205,609
203,079
200,854
198,846
196,473
194,304
192,113
191,530
190,355
190,355191,530192,113194,304196,473198,846200,854203,079205,609208,317210,987205,672208,830212,399215,899219,003219,212204,958240,713243,964245,778216,197219,508223,027195,468119,18582,66762,68959,18124,91425,63927,101000000000000000000000000000000000000000000000000
       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
154,769
147,101
141,334
132,712
132,780
118,845
117,325
115,216
304,074
116,175
123,971
120,791
125,267
128,225
127,402
127,402128,225125,267120,791123,971116,175304,074115,216117,325118,845132,780132,712141,334147,101154,76900000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,578,537
1,113,624
548,326
847,148
1,297,393
1,421,791
1,370,550
1,205,271
2,099,142
1,980,251
2,040,524
1,700,642
1,532,255
2,689,370
2,549,857
2,373,075
2,657,428
3,561,815
3,522,599
3,477,172
3,348,800
3,332,436
3,510,149
3,306,149
4,362,020
3,822,055
3,510,385
2,700,910
2,819,135
3,058,082
3,001,972
4,491,247
4,299,540
5,147,177
3,934,364
2,577,390
2,464,544
3,579,109
6,533,399
7,660,697
5,539,454
8,070,514
7,227,830
7,544,577
7,794,383
9,696,595
8,860,918
9,545,932
9,375,309
10,251,277
10,252,720
8,304,089
8,044,049
7,990,733
5,594,246
5,871,196
6,147,282
7,784,170
8,851,004
8,340,213
8,592,918
9,650,057
9,263,973
9,771,850
8,315,569
8,816,491
9,042,376
11,482,419
10,314,248
11,533,798
13,365,713
12,563,128
11,796,830
12,970,163
12,241,713
12,983,457
12,379,428
12,824,074
12,670,632
10,974,909
10,974,90912,670,63212,824,07412,379,42812,983,45712,241,71312,970,16311,796,83012,563,12813,365,71311,533,79810,314,24811,482,4199,042,3768,816,4918,315,5699,771,8509,263,9739,650,0578,592,9188,340,2138,851,0047,784,1706,147,2825,871,1965,594,2467,990,7338,044,0498,304,08910,252,72010,251,2779,375,3099,545,9328,860,9189,696,5957,794,3837,544,5777,227,8308,070,5145,539,4547,660,6976,533,3993,579,1092,464,5442,577,3903,934,3645,147,1774,299,5404,491,2473,001,9723,058,0822,819,1352,700,9103,510,3853,822,0554,362,0203,306,1493,510,1493,332,4363,348,8003,477,1723,522,5993,561,8152,657,4282,373,0752,549,8572,689,3701,532,2551,700,6422,040,5241,980,2512,099,1421,205,2711,370,5501,421,7911,297,393847,148548,3261,113,6241,578,537
   > 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
4,735,573
5,956,810
7,015,300
6,610,176
6,339,893
7,807,450
7,397,480
7,374,328
5,688,320
6,163,803
5,210,836
7,642,899
5,444,309
7,055,347
8,521,030
7,966,665
7,946,697
9,108,115
7,997,011
7,847,539
8,278,623
8,013,972
6,849,406
6,260,995
6,260,9956,849,4068,013,9728,278,6237,847,5397,997,0119,108,1157,946,6977,966,6658,521,0307,055,3475,444,3097,642,8995,210,8366,163,8035,688,3207,374,3287,397,4807,807,4506,339,8936,610,1767,015,3005,956,8104,735,57300000000000000000000000000000000000000000000000000000000
       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
4,308,762
4,520,245
6,330,572
390,000
390,000
800,000
800,000
510,000
610,010
3,533,250
3,307,932
5,439,491
3,468,423
0
0
0
0
0
0
0
0
0
0
0
000000000003,468,4235,439,4913,307,9323,533,250610,010510,000800,000800,000390,000390,0006,330,5724,520,2454,308,76200000000000000000000000000000000000000000000000000000000
       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
4,308,762
4,520,245
6,330,572
390,000
390,000
800,000
800,000
510,000
610,010
3,533,250
3,307,932
5,439,491
3,468,423
4,826,942
6,804,731
6,497,081
6,581,278
7,244,362
6,877,694
6,797,978
7,098,536
6,625,932
5,191,433
4,517,414
4,517,4145,191,4336,625,9327,098,5366,797,9786,877,6947,244,3626,581,2786,497,0816,804,7314,826,9423,468,4235,439,4913,307,9323,533,250610,010510,000800,000800,000390,000390,0006,330,5724,520,2454,308,76200000000000000000000000000000000000000000000000000000000
       Accounts payable 
47,810
133,442
32,036
89,079
115,977
88,104
67,105
147,695
93,386
104,586
138,289
196,640
226,788
300,418
205,117
455,087
350,158
192,847
645,962
677,068
553,593
411,812
599,054
499,020
690,267
553,104
376,842
409,766
722,438
893,410
555,067
745,166
896,094
799,560
840,717
842,579
268,028
235,856
531,189
882,571
608,867
857,906
969,276
701,307
625,612
695,683
422,711
519,939
386,486
482,490
937,074
760,876
795,312
1,320,282
1,047,440
733,172
545,360
777,814
743,910
737,717
529,719
1,056,715
813,184
747,821
759,656
880,144
861,407
1,238,805
1,009,893
851,480
929,975
849,735
760,678
683,105
599,383
533,956
615,020
774,111
840,921
675,060
675,060840,921774,111615,020533,956599,383683,105760,678849,735929,975851,4801,009,8931,238,805861,407880,144759,656747,821813,1841,056,715529,719737,717743,910777,814545,360733,1721,047,4401,320,282795,312760,876937,074482,490386,486519,939422,711695,683625,612701,307969,276857,906608,867882,571531,189235,856268,028842,579840,717799,560896,094745,166555,067893,410722,438409,766376,842553,104690,267499,020599,054411,812553,593677,068645,962192,847350,158455,087205,117300,418226,788196,640138,289104,58693,386147,69567,10588,104115,97789,07932,036133,44247,810
       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
1,006,961
2,188,619
1,474,825
1,579,826
1,340,907
1,908,728
1,551,657
1,645,234
1,682,587
1,873,540
1,167,324
1,063,089
958,778
1,369,881
779,489
613,165
598,133
1,174,296
513,655
509,409
395,191
455,878
653,556
887,437
887,437653,556455,878395,191509,409513,6551,174,296598,133613,165779,4891,369,881958,7781,063,0891,167,3241,873,5401,682,5871,645,2341,551,6571,908,7281,340,9071,579,8261,474,8252,188,6191,006,96100000000000000000000000000000000000000000000000000000000
   > 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
2,652,687
3,831,540
3,839,520
4,869,940
4,478,451
4,844,683
4,596,463
3,850,133
3,862,048
4,244,702
5,135,919
4,100,805
4,810,102
5,821,226
4,713,914
4,713,9145,821,2264,810,1024,100,8055,135,9194,244,7023,862,0483,850,1334,596,4634,844,6834,478,4514,869,9403,839,5203,831,5402,652,68700000000000000000000000000000000000000000000000000000000000000000
       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
-4,308,762
-4,520,245
-6,330,572
-390,000
-390,000
-800,000
-800,000
-510,000
-610,010
-3,508,947
-3,283,639
-5,415,953
-3,443,832
22,802
20,940
19,149
17,422
16,093
14,498
12,911
11,319
9,529
10,503
11,717
11,71710,5039,52911,31912,91114,49816,09317,42219,14920,94022,802-3,443,832-5,415,953-3,283,639-3,508,947-610,010-510,000-800,000-800,000-390,000-390,000-6,330,572-4,520,245-4,308,76200000000000000000000000000000000000000000000000000000000
       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
67,065
35,828
35,615
35,476
37,555
35,002
34,759
37,241
41,502
50,020
46,990
90,322
88,865
89,162
91,306
91,30689,16288,86590,32246,99050,02041,50237,24134,75935,00237,55535,47635,61535,82867,06500000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
533,600
584,697
1,151,765
1,212,304
1,599,151
1,628,253
2,027,592
2,293,775
2,323,930
2,559,386
2,449,027
2,706,913
2,991,339
3,040,383
3,037,811
3,143,577
3,312,303
3,514,474
3,539,567
3,752,193
3,826,846
4,031,176
4,111,300
4,269,693
4,484,343
4,847,609
4,854,512
5,022,068
5,268,797
5,522,720
5,523,287
5,550,991
6,081,799
5,926,674
6,503,140
7,066,254
7,128,498
6,779,206
6,926,177
7,130,134
8,364,388
8,060,521
8,860,683
9,091,491
9,625,613
9,120,950
9,487,821
9,665,177
10,408,058
10,700,118
10,725,568
11,293,870
11,581,198
11,401,386
12,259,787
12,127,231
12,410,535
11,841,073
12,106,051
12,088,765
12,385,956
12,167,642
12,414,574
12,414,181
12,900,926
12,568,550
12,733,834
12,552,948
13,135,254
12,774,354
11,475,908
11,578,901
11,821,720
11,362,917
11,483,903
11,364,963
11,396,992
11,515,616
11,663,054
11,753,483
11,753,48311,663,05411,515,61611,396,99211,364,96311,483,90311,362,91711,821,72011,578,90111,475,90812,774,35413,135,25412,552,94812,733,83412,568,55012,900,92612,414,18112,414,57412,167,64212,385,95612,088,76512,106,05111,841,07312,410,53512,127,23112,259,78711,401,38611,581,19811,293,87010,725,56810,700,11810,408,0589,665,1779,487,8219,120,9509,625,6139,091,4918,860,6838,060,5218,364,3887,130,1346,926,1776,779,2067,128,4987,066,2546,503,1405,926,6746,081,7995,550,9915,523,2875,522,7205,268,7975,022,0684,854,5124,847,6094,484,3434,269,6934,111,3004,031,1763,826,8463,752,1933,539,5673,514,4743,312,3033,143,5773,037,8113,040,3832,991,3392,706,9132,449,0272,559,3862,323,9302,293,7752,027,5921,628,2531,599,1511,212,3041,151,765584,697533,600
   Common Stock
460,000
460,000
911,000
924,649
938,418
946,826
1,190,215
1,191,260
1,205,602
0
0
1,342,813
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,475,699
1,454,199
1,454,1991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,475,6991,342,813001,205,6021,191,2601,190,215946,826938,418924,649911,000460,000460,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000-17,889-17,889-17,889-16,690000000000000000000000000
   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
2,361
3,109
19,304
20,642
22,205
22,023
19,824
22,145
19,191
18,820
16,250
10,538
9,931
-4,958
-469
-469
-1,053
-1,053
-1,053
-1,053
-1,053
-1,053
-1,053
-1,053
-1,053-1,053-1,053-1,053-1,053-1,053-1,053-1,053-469-469-4,9589,93110,53816,25018,82019,19122,14519,82422,02322,20520,64219,3043,1092,36100000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.