0 XP   0   0   0

Mida Assets Public Company Limited










Financial Health of Mida Assets Public Company Limited




Comparing to competitors in the Credit Services industry




  Industry Rankings  


Richest
#160 / 287

Total Sales
#158 / 287

Making Money
#242 / 287

Working Efficiently
#236 / 287

Mida Assets Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Mida Assets Public Company Limited?

I guess you are interested in Mida Assets 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 Mida Assets Public Company Limited

Let's start. I'm going to help you getting a better view of Mida Assets 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 Mida Assets 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 Mida Assets 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 Mida Assets Public Company Limited. The closing price on 2022-12-01 was ฿0.42 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.
Mida Assets Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very 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 able to pay all its debts with equity.

1.1. Profitability of Mida Assets Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • A Net Profit Margin of -8.7% means that ฿-0.09 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -8.7%. The company is making a loss. -1
  • The TTM is -10.9%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-8.7%TTM-10.9%+2.1%
TTM-10.9%YOY-11.3%+0.4%
TTM-10.9%5Y-4.2%-6.7%
5Y-4.2%10Y0.1%-4.3%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.7%18.8%-27.5%
TTM-10.9%16.0%-26.9%
YOY-11.3%14.7%-26.0%
5Y-4.2%14.4%-18.6%
10Y0.1%15.1%-15.0%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • -0.4% Return on Assets means that Mida Assets Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is -0.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-0.4%+0.1%
TTM-0.4%YOY-0.5%+0.1%
TTM-0.4%5Y-0.2%-0.3%
5Y-0.2%10Y0.1%-0.3%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%0.7%-1.1%
TTM-0.4%0.7%-1.1%
YOY-0.5%0.6%-1.1%
5Y-0.2%0.6%-0.8%
10Y0.1%0.6%-0.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • -1.1% Return on Equity means Mida Assets Public Company Limited generated ฿-0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -1.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-1.4%+0.2%
TTM-1.4%YOY-1.5%+0.1%
TTM-1.4%5Y-0.5%-0.9%
5Y-0.5%10Y0.1%-0.6%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.1%2.8%-3.9%
TTM-1.4%2.5%-3.9%
YOY-1.5%2.2%-3.7%
5Y-0.5%2.4%-2.9%
10Y0.1%2.5%-2.4%

1.2. Operating Efficiency of Mida Assets Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Mida Assets Public Company Limited is operating .

  • Measures how much profit Mida Assets 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 Mida Assets Public Company Limited to the Credit Services industry mean.
  • An Operating Margin of 7.9% means the company generated ฿0.08  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 7.9%. The company is operating less efficient.
  • The TTM is 4.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.9%TTM4.6%+3.3%
TTM4.6%YOY3.4%+1.2%
TTM4.6%5Y8.6%-3.9%
5Y8.6%10Y5.2%+3.3%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9%24.4%-16.5%
TTM4.6%22.9%-18.3%
YOY3.4%16.6%-13.2%
5Y8.6%16.5%-7.9%
10Y5.2%17.7%-12.5%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Credit Services industry mean).
  • An Operation Ratio of 1.54 means that the operating costs are ฿1.54 for each ฿1 in net sales.

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

  • The MRQ is 1.544. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.573. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.544TTM1.573-0.028
TTM1.573YOY1.573+0.000
TTM1.5735Y1.414+0.158
5Y1.41410Y0.947+0.467
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5440.811+0.733
TTM1.5730.713+0.860
YOY1.5730.680+0.893
5Y1.4140.683+0.731
10Y0.9470.627+0.320

1.3. Liquidity of Mida Assets Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Credit Services industry mean).
  • A Current Ratio of 0.96 means the company has ฿0.96 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.962. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.025. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.962TTM1.025-0.063
TTM1.025YOY1.280-0.256
TTM1.0255Y1.245-0.220
5Y1.24510Y0.732+0.513
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9622.555-1.593
TTM1.0253.371-2.346
YOY1.2803.551-2.271
5Y1.2453.799-2.554
10Y0.7323.254-2.522
1.3.2. Quick Ratio

Measures if Mida Assets 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 Mida Assets Public Company Limited to the Credit Services industry mean.
  • A Quick Ratio of 0.35 means the company can pay off ฿0.35 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.354. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.366. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.354TTM0.366-0.012
TTM0.366YOY0.520-0.154
TTM0.3665Y0.475-0.109
5Y0.47510Y0.642-0.167
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3541.986-1.632
TTM0.3662.560-2.194
YOY0.5202.368-1.848
5Y0.4753.122-2.647
10Y0.6422.528-1.886

1.4. Solvency of Mida Assets Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Mida Assets Public Company Limited to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.57 means that Mida Assets Public Company Limited assets are financed with 56.6% credit (debt) and the remaining percentage (100% - 56.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.566. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.565. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.566TTM0.565+0.001
TTM0.565YOY0.541+0.024
TTM0.5655Y0.537+0.027
5Y0.53710Y0.497+0.041
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5660.735-0.169
TTM0.5650.723-0.158
YOY0.5410.720-0.179
5Y0.5370.697-0.160
10Y0.4970.675-0.178
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • A Debt to Equity ratio of 178.1% means that company has ฿1.78 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.781. The company is just able to pay all its debts with equity.
  • The TTM is 1.758. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.781TTM1.758+0.023
TTM1.758YOY1.558+0.200
TTM1.7585Y1.529+0.229
5Y1.52910Y1.293+0.236
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7812.356-0.575
TTM1.7582.437-0.679
YOY1.5582.399-0.841
5Y1.5292.408-0.879
10Y1.2932.311-1.018

2. Market Valuation of Mida Assets 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 Mida Assets Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Mida Assets Public Company Limited to the Credit Services industry mean.
  • A PE ratio of -29.46 means the investor is paying ฿-29.46 for every ฿1 in earnings.

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

  • The EOD is -26.323. Company is losing money. -2
  • The MRQ is -29.457. Company is losing money. -2
  • The TTM is -27.032. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-26.323MRQ-29.457+3.134
MRQ-29.457TTM-27.032-2.425
TTM-27.032YOY-28.764+1.732
TTM-27.0325Y54.875-81.908
5Y54.87510Y84.919-30.043
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD-26.32323.733-50.056
MRQ-29.45723.899-53.356
TTM-27.03229.947-56.979
YOY-28.76431.236-60.000
5Y54.87536.138+18.737
10Y84.91932.043+52.876
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Mida Assets 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 Mida Assets Public Company Limited:

  • The MRQ is -59.041. Very Bad. -2
  • The TTM is -29.693. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-59.041TTM-29.693-29.349
TTM-29.693YOY609.250-638.942
TTM-29.6935Y413.501-443.193
5Y413.50110Y247.334+166.167
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-59.0410.077-59.118
TTM-29.6930.015-29.708
YOY609.2500.152+609.098
5Y413.5010.199+413.302
10Y247.3340.190+247.144

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

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

  • At or below 1 is considered healthy (always compare to Credit Services industry mean).
  • A PB ratio of 0.25 means the investor is paying ฿0.25 for each ฿1 in book value.

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

  • The EOD is 0.221. Very good. +2
  • The MRQ is 0.247. Very good. +2
  • The TTM is 0.269. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.221MRQ0.247-0.026
MRQ0.247TTM0.269-0.022
TTM0.269YOY0.280-0.010
TTM0.2695Y0.275-0.005
5Y0.27510Y0.395-0.120
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.2210.966-0.745
MRQ0.2470.905-0.658
TTM0.2691.167-0.898
YOY0.2801.042-0.762
5Y0.2751.252-0.977
10Y0.3951.114-0.719
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Mida Assets 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---0.004-0.014+219%-0.018+304%-0.003-42%0.006-170%
Book Value Growth--0.9710.971+0%0.971+0%0.9710%0.9710%
Book Value Per Share--1.9021.920-1%1.997-5%1.993-5%1.888+1%
Book Value Per Share Growth---0.002-0.007+216%-0.009+288%-0.001-42%0.003-173%
Current Ratio--0.9621.025-6%1.280-25%1.245-23%0.732+31%
Debt To Asset Ratio--0.5660.565+0%0.541+5%0.537+5%0.497+14%
Debt To Equity Ratio--1.7811.758+1%1.558+14%1.529+16%1.293+38%
Dividend Per Share----0%-0%-0%0.001-100%
Eps---0.016-0.020+24%-0.022+37%-0.007-54%0.002-1017%
Eps Growth--0.4990.272+83%-0.206+141%-0.118+124%-0.381+176%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Net Profit Margin---0.087-0.109+25%-0.113+29%-0.042-52%0.001-6764%
Operating Margin--0.0790.046+72%0.034+134%0.086-7%0.052+52%
Operating Ratio--1.5441.573-2%1.573-2%1.414+9%0.947+63%
Pb Ratio0.221-12%0.2470.269-8%0.280-12%0.275-10%0.395-37%
Pe Ratio-26.323+11%-29.457-27.032-8%-28.764-2%54.875-154%84.919-135%
Peg Ratio---59.041-29.693-50%609.250-110%413.501-114%247.334-124%
Price Per Share0.420-12%0.4700.518-9%0.558-16%0.547-14%0.732-36%
Price To Total Gains Ratio-94.827+11%-106.116-53.338-50%-47.532-55%-19.364-82%-54.396-49%
Profit Growth---95.683-96.337+1%-97.714+2%-29.476-69%29.572-424%
Quick Ratio--0.3540.366-3%0.520-32%0.475-26%0.642-45%
Return On Assets---0.004-0.004+23%-0.005+38%-0.002-54%0.001-494%
Return On Equity---0.011-0.014+22%-0.015+27%-0.005-56%0.001-1004%
Revenue Growth--0.9710.9710%0.970+0%0.971+0%0.9710%
Total Gains Per Share---0.004-0.014+219%-0.018+304%-0.003-42%0.007-163%
Total Gains Per Share Growth--2.3231.281+81%0.404+475%-0.733+132%-2.134+192%
Usd Book Value--137183414.400138437627.803-1%144016956.857-5%143790681.012-5%136221077.154+1%
Usd Book Value Change Per Share--0.0000.000+219%-0.001+304%0.000-42%0.000-170%
Usd Book Value Per Share--0.0550.055-1%0.058-5%0.057-5%0.054+1%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.000-0.001+24%-0.001+37%0.000-54%0.000-1017%
Usd Price Per Share0.012-12%0.0140.015-9%0.016-16%0.016-14%0.021-36%
Usd Profit---1150675.200-1430079.667+24%-1577791.930+37%-528545.998-54%125594.202-1016%
Usd Revenue--13154515.20013162330.9440%14916692.563-12%16942597.393-22%17273707.512-24%
Usd Total Gains Per Share--0.0000.000+219%-0.001+304%0.000-42%0.000-163%
 EOD+3 -2MRQTTM+21 -11YOY+22 -105Y+7 -2510Y+12 -23

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-26.323
Price to Book Ratio (EOD)Between0-10.221
Net Profit Margin (MRQ)Greater than0-0.087
Operating Margin (MRQ)Greater than00.079
Quick Ratio (MRQ)Greater than10.354
Current Ratio (MRQ)Greater than10.962
Debt to Asset Ratio (MRQ)Less than10.566
Debt to Equity Ratio (MRQ)Less than11.781
Return on Equity (MRQ)Greater than0.15-0.011
Return on Assets (MRQ)Greater than0.05-0.004
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.420
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets10,973,164
Total Liabilities6,209,851
Total Stockholder Equity3,486,257
 As reported
Total Liabilities 6,209,851
Total Stockholder Equity+ 3,486,257
Total Assets = 10,973,164

Assets

Total Assets10,973,164
Total Current Assets4,567,653
Long-term Assets4,567,653
Total Current Assets
Cash And Cash Equivalents 94,480
Short-term Investments 7,875
Net Receivables 1,672,990
Inventory 2,627,451
Other Current Assets 96,959
Total Current Assets  (as reported)4,567,653
Total Current Assets  (calculated)4,499,755
+/- 67,898
Long-term Assets
Property Plant Equipment 3,110,529
Long Term Investments 56,577
Other Assets 3,229,727
Long-term Assets  (as reported)6,405,511
Long-term Assets  (calculated)6,396,833
+/- 8,678

Liabilities & Shareholders' Equity

Total Current Liabilities4,749,910
Long-term Liabilities1,459,941
Total Stockholder Equity3,486,257
Total Current Liabilities
Short Long Term Debt 3,894,020
Accounts payable 400,515
Other Current Liabilities 378,805
Total Current Liabilities  (as reported)4,749,910
Total Current Liabilities  (calculated)4,673,340
+/- 76,570
Long-term Liabilities
Long term Debt 1,326,219
Capital Lease Obligations Min Short Term Debt72,088
Other Liabilities 82,248
Long-term Liabilities Other 10,000
Long-term Liabilities  (as reported)1,459,941
Long-term Liabilities  (calculated)1,490,555
+/- 30,614
Total Stockholder Equity
Common Stock1,252,048
Retained Earnings 783,989
Other Stockholders Equity 72,649
Total Stockholder Equity (as reported)3,486,257
Total Stockholder Equity (calculated)2,108,686
+/- 1,377,571
Other
Capital Stock1,252,048
Common Stock Shares Outstanding 2,504,096
Net Debt 5,125,759
Net Invested Capital 8,706,496
Net Tangible Assets 3,477,579
Net Working Capital -182,257



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-30
> Total Assets 
4,250,039
4,715,115
5,031,433
5,544,291
5,974,197
7,234,174
5,841,145
5,682,514
5,869,426
5,787,669
7,421,798
7,508,845
7,798,483
7,680,986
7,444,763
7,530,051
7,219,602
6,941,486
6,970,021
5,831,535
5,865,279
5,887,873
6,157,759
6,320,671
6,598,436
6,668,706
6,553,642
6,756,826
6,782,837
6,947,127
7,029,298
7,163,609
7,196,573
7,163,918
6,731,932
6,850,690
6,869,599
6,885,003
6,953,235
7,234,959
7,378,110
7,570,153
7,851,340
8,405,496
8,643,983
9,061,178
9,051,313
9,249,363
9,530,149
9,896,135
10,226,838
10,230,875
10,334,207
10,323,465
10,392,288
10,476,173
10,815,427
10,862,626
10,887,546
10,846,614
10,697,878
10,676,529
10,688,848
10,771,841
10,748,429
10,742,239
11,218,132
10,830,804
10,841,918
10,867,676
10,930,755
11,450,794
10,973,164
10,973,16411,450,79410,930,75510,867,67610,841,91810,830,80411,218,13210,742,23910,748,42910,771,84110,688,84810,676,52910,697,87810,846,61410,887,54610,862,62610,815,42710,476,17310,392,28810,323,46510,334,20710,230,87510,226,8389,896,1359,530,1499,249,3639,051,3139,061,1788,643,9838,405,4967,851,3407,570,1537,378,1107,234,9596,953,2356,885,0036,869,5996,850,6906,731,9327,163,9187,196,5737,163,6097,029,2986,947,1276,782,8376,756,8266,553,6426,668,7066,598,4366,320,6716,157,7595,887,8735,865,2795,831,5356,970,0216,941,4867,219,6027,530,0517,444,7637,680,9867,798,4837,508,8457,421,7985,787,6695,869,4265,682,5145,841,1457,234,1745,974,1975,544,2915,031,4334,715,1154,250,039
   > 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
3,719,257
3,558,021
3,499,313
3,495,500
3,500,981
3,606,427
3,710,598
3,887,588
3,852,857
3,828,480
3,838,160
3,851,444
3,954,016
4,022,944
4,083,446
4,111,214
4,698,298
4,361,003
4,451,795
4,565,390
4,591,041
5,058,407
4,567,653
4,567,6535,058,4074,591,0414,565,3904,451,7954,361,0034,698,2984,111,2144,083,4464,022,9443,954,0163,851,4443,838,1603,828,4803,852,8573,887,5883,710,5983,606,4273,500,9813,495,5003,499,3133,558,0213,719,25700000000000000000000000000000000000000000000000000
       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
247,834
68,013
100,896
139,868
139,463
123,768
97,582
96,396
133,189
179,881
115,265
102,448
131,869
93,261
101,852
123,952
675,733
257,750
184,179
245,433
238,229
615,783
94,480
94,480615,783238,229245,433184,179257,750675,733123,952101,85293,261131,869102,448115,265179,881133,18996,39697,582123,768139,463139,868100,89668,013247,83400000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
69
69
55
0
0
0
0
0
0
0
0
0
0
7,875
7,875000000000055696900000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,930,669
2,109,829
2,265,865
2,533,384
2,663,869
2,688,907
2,588,947
2,518,770
2,521,086
2,558,400
2,551,239
2,613,515
2,445,721
2,317,685
2,169,307
2,257,890
1,880,879
1,749,687
1,750,279
1,474,045
1,437,068
1,419,051
1,405,155
1,399,574
1,442,769
1,432,100
1,348,890
1,374,115
1,360,651
1,396,090
1,467,544
1,461,691
1,456,249
1,463,282
1,534,538
1,573,979
1,599,993
1,553,617
1,532,716
1,561,956
1,496,935
1,489,880
1,495,447
1,548,178
1,533,893
1,591,739
1,570,946
1,610,003
1,639,828
1,681,793
1,836,937
1,847,961
1,802,921
1,793,102
1,756,422
1,852,306
1,950,683
1,966,153
1,914,793
22,673
23,193
21,854
1,887,680
1,886,350
1,879,880
1,859,104
1,789,221
1,714,588
1,723,313
1,718,313
1,633,031
1,688,776
1,672,990
1,672,9901,688,7761,633,0311,718,3131,723,3131,714,5881,789,2211,859,1041,879,8801,886,3501,887,68021,85423,19322,6731,914,7931,966,1531,950,6831,852,3061,756,4221,793,1021,802,9211,847,9611,836,9371,681,7931,639,8281,610,0031,570,9461,591,7391,533,8931,548,1781,495,4471,489,8801,496,9351,561,9561,532,7161,553,6171,599,9931,573,9791,534,5381,463,2821,456,2491,461,6911,467,5441,396,0901,360,6511,374,1151,348,8901,432,1001,442,7691,399,5741,405,1551,419,0511,437,0681,474,0451,750,2791,749,6871,880,8792,257,8902,169,3072,317,6852,445,7212,613,5152,551,2392,558,4002,521,0862,518,7702,588,9472,688,9072,663,8692,533,3842,265,8652,109,8291,930,669
       Other Current Assets 
34,936
50,373
53,705
58,674
70,376
81,347
79,715
180,899
175,799
107,014
121,595
124,745
132,413
113,853
71,800
116,232
145,774
125,743
23,258
93,855
116,463
103,486
54,061
97,792
91,437
75,690
63,706
48,047
74,568
66,856
72,625
114,962
117,746
115,945
82,180
87,110
88,884
117,276
108,026
164,481
183,566
163,219
223,337
131,245
104,481
101,758
98,695
86,980
119,416
86,303
117,863
84,762
97,318
94,655
95,986
95,769
107,441
105,029
94,271
1,522,904
1,578,338
1,597,396
151,000
151,163
134,896
132,399
143,636
124,095
118,078
126,591
116,961
102,697
96,959
96,959102,697116,961126,591118,078124,095143,636132,399134,896151,163151,0001,597,3961,578,3381,522,90494,271105,029107,44195,76995,98694,65597,31884,762117,86386,303119,41686,98098,695101,758104,481131,245223,337163,219183,566164,481108,026117,27688,88487,11082,180115,945117,746114,96272,62566,85674,56848,04763,70675,69091,43797,79254,061103,486116,46393,85523,258125,743145,774116,23271,800113,853132,413124,745121,595107,014175,799180,89979,71581,34770,37658,67453,70550,37334,936
   > 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
7,018,134
6,859,718
6,825,085
6,734,832
6,748,897
6,664,983
6,631,025
6,519,833
6,469,801
6,390,123
6,302,286
6,339,713
6,392,387
6,405,511
6,405,5116,392,3876,339,7136,302,2866,390,1236,469,8016,519,8336,631,0256,664,9836,748,8976,734,8326,825,0856,859,7187,018,13400000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
566,393
627,324
626,739
595,403
573,498
541,689
509,029
463,407
626,066
583,584
1,757,021
1,730,665
1,883,835
1,911,874
1,985,471
1,968,902
1,956,721
1,949,947
2,008,470
1,110,773
873,907
889,834
1,086,266
1,103,412
1,134,265
1,177,922
1,046,339
1,075,543
1,082,943
1,108,325
1,127,611
1,426,408
1,476,659
1,517,360
1,588,236
1,437,429
1,440,829
1,447,758
1,453,783
1,468,434
1,490,822
1,594,783
1,717,077
1,816,096
1,869,502
2,031,581
2,278,007
2,425,513
2,632,302
2,802,127
2,847,777
2,894,301
2,912,785
2,928,861
2,952,847
2,991,836
3,034,928
3,071,091
3,183,347
3,216,322
3,230,293
3,258,950
3,280,221
3,352,293
3,328,874
3,300,725
3,271,300
3,250,606
3,217,378
3,200,812
3,169,209
3,138,407
3,110,529
3,110,5293,138,4073,169,2093,200,8123,217,3783,250,6063,271,3003,300,7253,328,8743,352,2933,280,2213,258,9503,230,2933,216,3223,183,3473,071,0913,034,9282,991,8362,952,8472,928,8612,912,7852,894,3012,847,7772,802,1272,632,3022,425,5132,278,0072,031,5811,869,5021,816,0961,717,0771,594,7831,490,8221,468,4341,453,7831,447,7581,440,8291,437,4291,588,2361,517,3601,476,6591,426,4081,127,6111,108,3251,082,9431,075,5431,046,3391,177,9221,134,2651,103,4121,086,266889,834873,9071,110,7732,008,4701,949,9471,956,7211,968,9021,985,4711,911,8741,883,8351,730,6651,757,021583,584626,066463,407509,029541,689573,498595,403626,739627,324566,393
       Goodwill 
90,106
0
0
0
0
0
0
0
0
0
68,182
73,739
91,882
91,883
91,882
91,882
91,882
91,882
91,882
0
0
0
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
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0
111
0
0
0011100011100011100011100011100011100011100000000000000000000000000091,88291,88291,88291,88291,88291,88391,88273,73968,18200000000090,106
       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
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,577
56,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57756,57700000000000000000000000000000000000000000000000000
       Intangible Assets 
90,106
0
0
0
0
0
0
0
0
0
68,182
73,739
91,882
91,883
91,882
91,882
91,882
91,882
91,882
0
0
0
0
0
0
0
100,134
100,134
100,134
99,601
99,601
99,601
99,601
99,601
99,553
99,553
99,553
99,553
99,553
101,353
101,353
101,353
101,353
101,353
0
78,320
69,997
61,674
53,351
58,472
36,584
34,239
31,169
24,058
20,373
19,802
19,227
18,648
17,958
17,498
16,923
16,345
21,757
0
0
0
11,407
0
0
0
9,566
0
0
009,56600011,40700021,75716,34516,92317,49817,95818,64819,22719,80220,37324,05831,16934,23936,58458,47253,35161,67469,99778,3200101,353101,353101,353101,353101,35399,55399,55399,55399,55399,55399,60199,60199,60199,60199,601100,134100,134100,134000000091,88291,88291,88291,88291,88291,88391,88273,73968,18200000000090,106
       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
140,804
140,192
139,449
141,823
125,293
123,102
82,469
83,411
59,451
58,705
29,344
37,907
37,784
37,925
37,92537,78437,90729,34458,70559,45183,41182,469123,102125,293141,823139,449140,192140,80400000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,613,304
2,815,637
3,052,524
3,435,784
4,026,302
4,173,106
2,687,802
2,400,669
2,489,730
2,347,276
3,632,104
3,602,673
3,888,496
3,772,520
3,533,261
3,502,455
3,215,687
2,968,507
3,027,352
2,090,719
2,114,050
2,126,773
2,387,827
2,483,906
2,738,761
2,791,630
2,620,760
2,779,566
2,802,907
2,930,315
2,998,650
3,081,580
3,068,820
2,985,668
3,036,571
2,771,803
2,758,495
2,742,176
2,775,012
3,034,768
3,136,883
3,282,960
3,467,181
3,811,341
4,004,571
4,364,671
4,293,117
4,434,316
4,716,359
5,056,970
5,354,200
5,332,645
5,417,468
5,385,213
5,431,100
5,464,065
5,780,746
5,808,311
5,832,248
5,761,714
5,615,425
5,588,546
5,592,963
5,637,994
5,664,504
5,672,268
6,189,391
5,831,886
5,937,193
5,989,201
6,119,498
6,676,390
6,209,851
6,209,8516,676,3906,119,4985,989,2015,937,1935,831,8866,189,3915,672,2685,664,5045,637,9945,592,9635,588,5465,615,4255,761,7145,832,2485,808,3115,780,7465,464,0655,431,1005,385,2135,417,4685,332,6455,354,2005,056,9704,716,3594,434,3164,293,1174,364,6714,004,5713,811,3413,467,1813,282,9603,136,8833,034,7682,775,0122,742,1762,758,4952,771,8033,036,5712,985,6683,068,8203,081,5802,998,6502,930,3152,802,9072,779,5662,620,7602,791,6302,738,7612,483,9062,387,8272,126,7732,114,0502,090,7193,027,3522,968,5073,215,6873,502,4553,533,2613,772,5203,888,4963,602,6733,632,1042,347,2762,489,7302,400,6692,687,8024,173,1064,026,3023,435,7843,052,5242,815,6372,613,304
   > Total Current Liabilities 
1,759,424
2,055,217
2,195,543
2,720,758
3,469,133
3,746,808
2,208,498
1,584,963
1,632,522
1,494,603
2,291,396
2,266,588
3,068,180
2,943,488
2,885,344
2,627,341
2,466,721
2,346,495
2,122,600
1,408,203
1,449,313
1,576,077
1,507,670
1,495,430
1,710,339
1,280,154
1,270,614
1,414,889
1,498,661
1,684,948
1,843,239
2,002,448
2,066,785
1,618,548
1,673,180
1,439,297
1,441,073
1,471,070
1,545,158
1,844,672
1,910,202
1,963,459
2,402,056
2,380,273
2,084,921
1,812,025
2,307,679
2,472,589
2,400,477
2,962,125
2,393,424
2,391,789
2,609,144
2,273,131
2,700,226
2,708,401
3,072,084
2,710,394
3,451,892
3,414,307
3,145,374
2,801,532
2,828,272
3,397,129
2,793,401
2,720,486
3,305,476
3,503,257
4,714,557
4,862,338
4,326,720
4,445,629
4,749,910
4,749,9104,445,6294,326,7204,862,3384,714,5573,503,2573,305,4762,720,4862,793,4013,397,1292,828,2722,801,5323,145,3743,414,3073,451,8922,710,3943,072,0842,708,4012,700,2262,273,1312,609,1442,391,7892,393,4242,962,1252,400,4772,472,5892,307,6791,812,0252,084,9212,380,2732,402,0561,963,4591,910,2021,844,6721,545,1581,471,0701,441,0731,439,2971,673,1801,618,5482,066,7852,002,4481,843,2391,684,9481,498,6611,414,8891,270,6141,280,1541,710,3391,495,4301,507,6701,576,0771,449,3131,408,2032,122,6002,346,4952,466,7212,627,3412,885,3442,943,4883,068,1802,266,5882,291,3961,494,6031,632,5221,584,9632,208,4983,746,8083,469,1332,720,7582,195,5432,055,2171,759,424
       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
4,674,456
4,617,529
4,736,066
1,064,224
1,545,470
1,497,483
1,852,992
1,843,186
2,401,179
2,835,779
2,604,055
2,240,592
2,239,707
0
0
0
0
0
0
0
0
0
0
00000000002,239,7072,240,5922,604,0552,835,7792,401,1791,843,1861,852,9921,497,4831,545,4701,064,2244,736,0664,617,5294,674,45600000000000000000000000000000000000000000000000000
       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
4,674,456
4,617,529
4,736,066
1,064,224
1,545,470
1,497,483
1,852,992
1,843,186
2,401,179
2,847,084
2,604,055
2,243,897
2,241,344
2,784,094
2,215,553
2,135,543
2,672,717
2,799,474
3,981,581
4,146,606
3,527,031
3,565,067
3,894,020
3,894,0203,565,0673,527,0314,146,6063,981,5812,799,4742,672,7172,135,5432,215,5532,784,0942,241,3442,243,8972,604,0552,847,0842,401,1791,843,1861,852,9921,497,4831,545,4701,064,2244,736,0664,617,5294,674,45600000000000000000000000000000000000000000000000000
       Accounts payable 
540,657
575,238
566,628
1,146,990
2,009,748
2,075,847
91,754
87,240
87,093
80,092
96,965
125,472
71,021
73,136
74,501
82,993
82,172
89,300
75,381
66,558
79,649
81,299
97,466
96,069
134,189
52,020
63,564
59,582
96,757
89,696
75,354
71,117
69,027
68,231
79,239
87,977
84,165
82,443
60,227
93,212
66,216
76,320
65,718
86,898
88,517
85,090
74,963
90,763
102,258
97,136
113,288
329,352
277,216
305,755
100,580
339,794
343,552
341,206
94,170
372,636
362,605
367,985
67,386
263,299
262,771
271,124
55,652
297,591
317,278
319,821
70,990
404,610
400,515
400,515404,61070,990319,821317,278297,59155,652271,124262,771263,29967,386367,985362,605372,63694,170341,206343,552339,794100,580305,755277,216329,352113,28897,136102,25890,76374,96385,09088,51786,89865,71876,32066,21693,21260,22782,44384,16587,97779,23968,23169,02771,11775,35489,69696,75759,58263,56452,020134,18996,06997,46681,29979,64966,55875,38189,30082,17282,99374,50173,13671,021125,47296,96580,09287,09387,24091,7542,075,8472,009,7481,146,990566,628575,238540,657
       Other Current Liabilities 
554,927
550,794
480,395
559,928
493,687
636,352
1,424,387
725,054
424,954
369,435
645,722
484,827
438,946
396,652
438,347
461,933
409,330
369,904
369,510
378,670
385,585
412,049
425,565
470,887
477,310
586,399
464,878
477,572
444,802
438,030
504,964
547,431
473,851
430,630
426,715
503,603
422,598
412,311
454,577
503,540
475,962
463,716
509,175
642,891
503,109
503,846
500,127
477,508
405,580
432,074
475,601
288,176
308,027
262,472
414,343
215,636
193,072
166,585
223,140
58,460
59,199
58,954
330,714
318,827
290,948
292,072
355,664
383,946
393,908
370,388
405,961
393,276
378,805
378,805393,276405,961370,388393,908383,946355,664292,072290,948318,827330,71458,95459,19958,460223,140166,585193,072215,636414,343262,472308,027288,176475,601432,074405,580477,508500,127503,846503,109642,891509,175463,716475,962503,540454,577412,311422,598503,603426,715430,630473,851547,431504,964438,030444,802477,572464,878586,399477,310470,887425,565412,049385,585378,670369,510369,904409,330461,933438,347396,652438,946484,827645,722369,435424,954725,0541,424,387636,352493,687559,928480,395550,794554,927
   > 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
2,347,407
2,470,051
2,787,014
2,764,691
2,240,865
2,871,103
2,951,782
2,883,915
2,328,629
1,222,636
1,126,863
1,792,779
2,230,761
1,459,941
1,459,9412,230,7611,792,7791,126,8631,222,6362,328,6292,883,9152,951,7822,871,1032,240,8652,764,6912,787,0142,470,0512,347,40700000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
145,021
548,500
185,109
192,678
188,304
180,318
169,401
164,365
280,620
304,254
310,898
303,068
293,757
290,984
289,681
287,572
289,273
118,356
124,125
128,010
136,472
146,059
235,270
236,369
80,815
109,217
110,622
111,843
113,404
109,687
112,095
113,763
108,948
104,055
105,454
107,223
101,411
103,611
106,948
111,742
101,156
102,557
103,939
80,176
90,695
81,422
92,673
94,812
90,855
97,588
96,159
97,781
110,982
110,752
112,110
112,192
109,074
109,778
112,459
114,038
98,589
82,904
95,974
97,063
89,527
71,640
83,166
63,637
75,388
75,730
82,248
82,24875,73075,38863,63783,16671,64089,52797,06395,97482,90498,589114,038112,459109,778109,074112,192112,110110,752110,98297,78196,15997,58890,85594,81292,67381,42290,69580,176103,939102,557101,156111,742106,948103,611101,411107,223105,454104,055108,948113,763112,095109,687113,404111,843110,622109,21780,815236,369235,270146,059136,472128,010124,125118,356289,273287,572289,681290,984293,757303,068310,898304,254280,620164,365169,401180,318188,304192,678185,109548,500145,02100
> Total Stockholder Equity
1,568,654
1,682,051
1,759,635
1,885,686
1,712,097
2,817,107
2,904,810
3,027,165
3,115,402
3,173,285
3,215,353
3,270,678
3,281,266
3,224,832
3,233,847
3,340,814
3,338,759
3,334,063
3,282,845
3,290,043
3,296,500
3,294,932
3,308,805
3,353,146
3,364,167
3,362,499
3,410,879
3,443,587
3,456,172
3,469,256
3,476,252
3,515,361
3,545,895
3,581,633
3,079,438
3,439,922
3,457,724
3,473,398
3,500,137
3,507,519
3,526,892
3,556,790
3,592,182
3,631,953
3,642,138
3,670,826
3,716,672
3,754,060
3,778,799
3,787,844
3,795,422
3,802,836
3,813,659
3,825,463
3,842,747
3,881,056
3,904,532
3,916,729
3,908,902
3,931,534
3,922,124
3,925,239
3,922,581
3,941,845
3,902,916
3,876,157
3,834,650
3,769,934
3,688,990
3,639,593
3,580,675
3,518,260
3,486,257
3,486,2573,518,2603,580,6753,639,5933,688,9903,769,9343,834,6503,876,1573,902,9163,941,8453,922,5813,925,2393,922,1243,931,5343,908,9023,916,7293,904,5323,881,0563,842,7473,825,4633,813,6593,802,8363,795,4223,787,8443,778,7993,754,0603,716,6723,670,8263,642,1383,631,9533,592,1823,556,7903,526,8923,507,5193,500,1373,473,3983,457,7243,439,9223,079,4383,581,6333,545,8953,515,3613,476,2523,469,2563,456,1723,443,5873,410,8793,362,4993,364,1673,353,1463,308,8053,294,9323,296,5003,290,0433,282,8453,334,0633,338,7593,340,8143,233,8473,224,8323,281,2663,270,6783,215,3533,173,2853,115,4023,027,1652,904,8102,817,1071,712,0971,885,6861,759,6351,682,0511,568,654
   Common Stock
508,000
508,000
508,000
508,000
512,000
1,024,000
1,024,000
1,024,031
1,029,394
1,029,394
1,029,394
1,029,395
1,029,395
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,034,758
1,138,226
1,138,226
1,138,226
1,138,226
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,047
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,048
1,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0481,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,252,0471,138,2261,138,2261,138,2261,138,2261,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,034,7581,029,3951,029,3951,029,3941,029,3941,029,3941,024,0311,024,0001,024,000512,000508,000508,000508,000508,000
   Retained Earnings 
166,363
268,535
328,610
454,661
279,193
360,203
427,971
616,463
700,649
758,532
800,599
855,924
862,570
806,136
815,150
922,118
917,063
915,367
861,694
868,940
875,397
873,829
887,701
940,821
951,842
950,174
998,554
1,031,262
1,060,969
1,074,053
1,081,049
1,120,158
1,150,692
1,186,430
678,345
1,039,700
1,057,502
1,073,176
1,120,855
1,128,237
1,044,142
1,074,040
1,091,139
1,069,341
965,705
994,393
1,040,238
1,077,627
1,102,366
1,111,411
1,118,987
1,126,402
1,137,225
1,149,029
1,164,166
1,202,475
1,218,435
1,234,878
1,225,070
1,118,506
1,114,970
1,115,905
1,245,402
1,248,209
1,217,679
1,183,471
1,148,631
1,083,558
998,541
939,517
883,831
823,943
783,989
783,989823,943883,831939,517998,5411,083,5581,148,6311,183,4711,217,6791,248,2091,245,4021,115,9051,114,9701,118,5061,225,0701,234,8781,218,4351,202,4751,164,1661,149,0291,137,2251,126,4021,118,9871,111,4111,102,3661,077,6271,040,238994,393965,7051,069,3411,091,1391,074,0401,044,1421,128,2371,120,8551,073,1761,057,5021,039,700678,3451,186,4301,150,6921,120,1581,081,0491,074,0531,060,9691,031,262998,554950,174951,842940,821887,701873,829875,397868,940861,694915,367917,063922,118815,150806,136862,570855,924800,599758,532700,649616,463427,971360,203279,193454,661328,610268,535166,363
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000
   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
46,820
46,820
46,820
46,820
48,967
48,967
56,483
52,237
54,217
51,700
45,821
48,001
47,559
64,017
55,618
63,067
56,399
56,757
60,830
70,457
67,224
64,698
72,649
72,64964,69867,22470,45760,83056,75756,39963,06755,61864,01747,55948,00145,82151,70054,21752,23756,48348,96748,96746,82046,82046,82046,82000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.