0 XP   0   0   0

Samchai Steel Industries Public Company Limited










Financial Health of Samchai Steel Industries Public Company Limited




Comparing to competitors in the Steel industry




  Industry Rankings  


Samchai Steel Industries Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Samchai Steel Industries Public Company Limited?

I guess you are interested in Samchai Steel Industries 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 Samchai Steel Industries Public Company Limited

Let's start. I'm going to help you getting a better view of Samchai Steel Industries 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 Samchai Steel Industries 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 Samchai Steel Industries 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 Samchai Steel Industries Public Company Limited. The closing price on 2022-12-08 was ฿0.72 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.
Samchai Steel Industries Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 Samchai Steel Industries Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Samchai Steel Industries Public Company Limited to the Steel industry mean.
  • A Net Profit Margin of 3.7% means that ฿0.04 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 3.7%. The company is making a profit. +1
  • The TTM is 3.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM3.4%+0.3%
TTM3.4%YOY1.8%+1.6%
TTM3.4%5Y-0.8%+4.3%
5Y-0.8%10Y0.5%-1.3%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%5.3%-1.6%
TTM3.4%6.0%-2.6%
YOY1.8%4.9%-3.1%
5Y-0.8%3.5%-4.3%
10Y0.5%3.0%-2.5%
1.1.2. Return on Assets

Shows how efficient Samchai Steel Industries Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Samchai Steel Industries Public Company Limited to the Steel industry mean.
  • 1.1% Return on Assets means that Samchai Steel Industries Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.0%+0.0%
TTM1.0%YOY0.4%+0.6%
TTM1.0%5Y-0.1%+1.2%
5Y-0.1%10Y0.2%-0.3%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%1.5%-0.4%
TTM1.0%1.8%-0.8%
YOY0.4%1.4%-1.0%
5Y-0.1%1.1%-1.2%
10Y0.2%0.9%-0.7%
1.1.3. Return on Equity

Shows how efficient Samchai Steel Industries Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Samchai Steel Industries Public Company Limited to the Steel industry mean.
  • 2.1% Return on Equity means Samchai Steel Industries 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 Samchai Steel Industries Public Company Limited:

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM2.1%+0.1%
TTM2.1%YOY0.9%+1.1%
TTM2.1%5Y-0.3%+2.4%
5Y-0.3%10Y0.3%-0.6%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%3.1%-1.0%
TTM2.1%3.6%-1.5%
YOY0.9%3.1%-2.2%
5Y-0.3%2.3%-2.6%
10Y0.3%1.9%-1.6%

1.2. Operating Efficiency of Samchai Steel Industries Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Samchai Steel Industries Public Company Limited is operating .

  • Measures how much profit Samchai Steel Industries 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 Samchai Steel Industries Public Company Limited to the Steel industry mean.
  • An Operating Margin of 5.2% means the company generated ฿0.05  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Samchai Steel Industries Public Company Limited:

  • The MRQ is 5.2%. The company is operating less efficient.
  • The TTM is 4.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.2%TTM4.0%+1.2%
TTM4.0%YOY4.1%-0.1%
TTM4.0%5Y0.8%+3.2%
5Y0.8%10Y-0.2%+0.9%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2%6.7%-1.5%
TTM4.0%6.8%-2.8%
YOY4.1%6.8%-2.7%
5Y0.8%5.1%-4.3%
10Y-0.2%3.5%-3.7%
1.2.2. Operating Ratio

Measures how efficient Samchai Steel Industries Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 1.86 means that the operating costs are ฿1.86 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Samchai Steel Industries Public Company Limited:

  • The MRQ is 1.864. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.887. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.864TTM1.887-0.023
TTM1.887YOY1.877+0.009
TTM1.8875Y1.851+0.035
5Y1.85110Y1.443+0.409
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8641.701+0.163
TTM1.8871.659+0.228
YOY1.8771.632+0.245
5Y1.8511.547+0.304
10Y1.4431.296+0.147

1.3. Liquidity of Samchai Steel Industries Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Samchai Steel Industries Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 0.95 means the company has ฿0.95 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Samchai Steel Industries Public Company Limited:

  • The MRQ is 0.952. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.902. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.952TTM0.902+0.050
TTM0.902YOY0.778+0.124
TTM0.9025Y0.822+0.080
5Y0.82210Y0.479+0.343
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9521.669-0.717
TTM0.9021.499-0.597
YOY0.7781.414-0.636
5Y0.8221.370-0.548
10Y0.4791.133-0.654
1.3.2. Quick Ratio

Measures if Samchai Steel Industries 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 Samchai Steel Industries Public Company Limited to the Steel industry mean.
  • A Quick Ratio of 0.34 means the company can pay off ฿0.34 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Samchai Steel Industries Public Company Limited:

  • The MRQ is 0.337. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.317. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.337TTM0.317+0.020
TTM0.317YOY0.313+0.004
TTM0.3175Y0.309+0.008
5Y0.30910Y0.294+0.015
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3370.611-0.274
TTM0.3170.544-0.227
YOY0.3130.566-0.253
5Y0.3090.520-0.211
10Y0.2940.483-0.189

1.4. Solvency of Samchai Steel Industries Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Samchai Steel Industries Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Samchai Steel Industries Public Company Limited to Steel industry mean.
  • A Debt to Asset Ratio of 0.50 means that Samchai Steel Industries Public Company Limited assets are financed with 50.3% credit (debt) and the remaining percentage (100% - 50.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.503. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.506. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.503TTM0.506-0.004
TTM0.506YOY0.535-0.029
TTM0.5065Y0.512-0.006
5Y0.51210Y0.494+0.019
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5030.501+0.002
TTM0.5060.487+0.019
YOY0.5350.501+0.034
5Y0.5120.508+0.004
10Y0.4940.509-0.015
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Samchai Steel Industries Public Company Limited to the Steel industry mean.
  • A Debt to Equity ratio of 101.1% means that company has ฿1.01 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.011. The company is able to pay all its debts with equity. +1
  • The TTM is 1.026. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.011TTM1.026-0.016
TTM1.026YOY1.154-0.128
TTM1.0265Y1.055-0.029
5Y1.05510Y0.982+0.074
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0110.999+0.012
TTM1.0260.965+0.061
YOY1.1541.057+0.097
5Y1.0551.087-0.032
10Y0.9821.204-0.222

2. Market Valuation of Samchai Steel Industries 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 Samchai Steel Industries Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Samchai Steel Industries Public Company Limited to the Steel industry mean.
  • A PE ratio of 24.13 means the investor is paying ฿24.13 for every ฿1 in earnings.

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

  • The EOD is 18.479. Very good. +2
  • The MRQ is 24.125. Very good. +2
  • The TTM is 32.485. Good. +1
Trends
Current periodCompared to+/- 
EOD18.479MRQ24.125-5.646
MRQ24.125TTM32.485-8.359
TTM32.485YOY-97.991+130.475
TTM32.4855Y22.016+10.469
5Y22.01610Y27.325-5.310
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD18.47920.013-1.534
MRQ24.12520.429+3.696
TTM32.48523.306+9.179
YOY-97.99122.581-120.572
5Y22.01626.674-4.658
10Y27.32521.870+5.455
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Samchai Steel Industries 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 Samchai Steel Industries Public Company Limited:

  • The MRQ is -109.573. Very Bad. -2
  • The TTM is -57.008. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-109.573TTM-57.008-52.565
TTM-57.008YOY7.342-64.350
TTM-57.0085Y108.612-165.620
5Y108.61210Y72.109+36.503
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-109.5730.120-109.693
TTM-57.0080.032-57.040
YOY7.3420.138+7.204
5Y108.6120.075+108.537
10Y72.1090.084+72.025

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

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

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 0.52 means the investor is paying ฿0.52 for each ฿1 in book value.

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

  • The EOD is 0.395. Very good. +2
  • The MRQ is 0.516. Very good. +2
  • The TTM is 0.641. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.395MRQ0.516-0.121
MRQ0.516TTM0.641-0.126
TTM0.641YOY0.435+0.207
TTM0.6415Y0.417+0.224
5Y0.41710Y0.589-0.172
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD0.3950.862-0.467
MRQ0.5160.913-0.397
TTM0.6411.090-0.449
YOY0.4351.019-0.584
5Y0.4170.890-0.473
10Y0.5890.677-0.088
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Samchai Steel Industries 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--0.0420.036+17%0.018+138%-0.005+111%0.001+5336%
Book Value Growth--0.9720.972+0%0.972+0%0.971+0%0.971+0%
Book Value Per Share--1.8231.764+3%1.617+13%1.738+5%1.867-2%
Book Value Per Share Growth--0.0230.021+13%0.011+121%-0.003+112%0.000+24995%
Current Ratio--0.9520.902+6%0.778+22%0.822+16%0.479+99%
Debt To Asset Ratio--0.5030.506-1%0.535-6%0.512-2%0.494+2%
Debt To Equity Ratio--1.0111.026-2%1.154-12%1.055-4%0.982+3%
Dividend Per Share--0.0000.000-61%0.000-81%0.000-38%0.024-100%
Dividend Per Share Growth----1.5430%0.333-100%-0.3790%-4489.3150%
Eps--0.0390.037+6%0.016+145%-0.005+113%0.006+520%
Eps Growth---0.220-0.263+20%3.777-106%2.101-110%1.065-121%
Gross Profit Margin--1.0001.0000%1.0000%0.950+5%0.850+18%
Net Profit Margin--0.0370.034+8%0.018+108%-0.008+122%0.005+657%
Operating Margin--0.0520.040+30%0.041+28%0.008+576%-0.002+103%
Operating Ratio--1.8641.887-1%1.877-1%1.851+1%1.443+29%
Pb Ratio0.395-31%0.5160.641-20%0.435+19%0.417+24%0.589-13%
Pe Ratio18.479-31%24.12532.485-26%-97.991+506%22.016+10%27.325-12%
Peg Ratio---109.573-57.008-48%7.342-1592%108.612-201%72.109-252%
Price Per Share0.720-31%0.9401.128-17%0.710+32%0.731+29%1.127-17%
Price To Total Gains Ratio16.968-31%22.15233.789-34%70.901-69%7.228+206%2.926+657%
Profit Growth--96.49896.375+0%10.839+790%-19.320+120%14.515+565%
Quick Ratio--0.3370.317+6%0.313+7%0.309+9%0.294+15%
Return On Assets--0.0110.010+3%0.004+147%-0.001+112%0.002+560%
Return On Equity--0.0210.021+3%0.009+129%-0.003+113%0.003+609%
Revenue Growth--0.9690.9730%0.9710%0.9740%0.9720%
Total Gains Per Share--0.0420.036+17%0.018+137%-0.005+111%0.024+75%
Total Gains Per Share Growth---0.045-0.279+522%3.210-101%0.971-105%0.239-119%
Usd Book Value--54691446.28252903449.301+3%48501930.217+13%52354092.267+4%56110883.385-3%
Usd Book Value Change Per Share--0.0010.001+17%0.001+138%0.000+111%0.000+5336%
Usd Book Value Per Share--0.0520.051+3%0.046+13%0.050+5%0.054-2%
Usd Dividend Per Share--0.0000.000-61%0.000-81%0.000-38%0.001-100%
Usd Eps--0.0010.001+6%0.000+145%0.000+113%0.000+520%
Usd Price Per Share0.021-31%0.0270.032-17%0.020+32%0.021+29%0.032-17%
Usd Profit--1168717.2311101954.853+6%476276.978+145%-138157.523+112%197132.424+493%
Usd Revenue--31364392.99931876215.753-2%25883584.111+21%25107800.861+25%23480558.834+34%
Usd Total Gains Per Share--0.0010.001+17%0.001+137%0.000+111%0.001+75%
 EOD+3 -2MRQTTM+28 -6YOY+25 -105Y+26 -910Y+23 -12

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.479
Price to Book Ratio (EOD)Between0-10.395
Net Profit Margin (MRQ)Greater than00.037
Operating Margin (MRQ)Greater than00.052
Quick Ratio (MRQ)Greater than10.337
Current Ratio (MRQ)Greater than10.952
Debt to Asset Ratio (MRQ)Less than10.503
Debt to Equity Ratio (MRQ)Less than11.011
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.011
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.730
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets3,831,753
Total Liabilities1,926,127
Total Stockholder Equity1,905,625
 As reported
Total Liabilities 1,926,127
Total Stockholder Equity+ 1,905,625
Total Assets = 3,831,753

Assets

Total Assets3,831,753
Total Current Assets1,790,441
Long-term Assets1,790,441
Total Current Assets
Cash And Cash Equivalents 74,547
Net Receivables 633,561
Inventory 1,082,333
Total Current Assets  (as reported)1,790,441
Total Current Assets  (calculated)1,790,441
+/- 0
Long-term Assets
Property Plant Equipment 2,006,640
Long Term Investments 6,819
Intangible Assets 2,620
Other Assets 25,233
Long-term Assets  (as reported)2,041,312
Long-term Assets  (calculated)2,041,312
+/- 0

Liabilities & Shareholders' Equity

Total Current Liabilities1,880,928
Long-term Liabilities45,200
Total Stockholder Equity1,905,625
Total Current Liabilities
Short Long Term Debt 1,405,018
Accounts payable 372,339
Other Current Liabilities 85,094
Total Current Liabilities  (as reported)1,880,928
Total Current Liabilities  (calculated)1,862,451
+/- 18,477
Long-term Liabilities
Other Liabilities 44,949
Long-term Liabilities  (as reported)45,200
Long-term Liabilities  (calculated)44,949
+/- 250
Total Stockholder Equity
Common Stock1,045,125
Other Stockholders Equity 12,498
Total Stockholder Equity (as reported)1,905,625
Total Stockholder Equity (calculated)1,057,623
+/- 848,002
Other
Capital Stock1,045,125
Common Stock Shares Outstanding 1,045,125
Net Debt 1,330,471
Net Invested Capital 3,310,644
Net Tangible Assets 1,903,006
Net Working Capital -90,487



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-31
> Total Assets 
1,076,432
0
1,381,546
1,481,092
1,584,999
2,529,950
3,790,661
4,052,456
3,845,013
3,719,139
3,848,913
4,016,189
3,892,146
4,053,753
4,030,705
4,021,733
4,072,367
4,255,463
4,527,729
4,442,250
3,749,620
3,711,766
3,708,399
3,646,373
3,970,723
3,958,496
3,929,040
3,990,087
4,012,216
4,094,243
4,004,617
3,968,792
4,241,358
4,155,676
4,158,010
4,068,924
4,188,057
4,066,222
4,286,783
4,095,689
3,867,643
3,882,200
3,922,785
3,910,412
3,898,944
3,704,108
3,939,344
4,212,822
4,042,111
4,136,778
3,983,133
3,920,979
3,831,217
3,794,553
3,795,834
3,888,784
3,800,246
3,771,375
3,731,403
3,874,494
3,734,610
3,824,101
3,862,128
3,835,052
3,791,045
3,638,524
3,519,811
3,446,286
3,601,583
3,726,392
3,786,364
3,724,807
3,673,880
3,707,191
3,831,753
3,831,7533,707,1913,673,8803,724,8073,786,3643,726,3923,601,5833,446,2863,519,8113,638,5243,791,0453,835,0523,862,1283,824,1013,734,6103,874,4943,731,4033,771,3753,800,2463,888,7843,795,8343,794,5533,831,2173,920,9793,983,1334,136,7784,042,1114,212,8223,939,3443,704,1083,898,9443,910,4123,922,7853,882,2003,867,6434,095,6894,286,7834,066,2224,188,0574,068,9244,158,0104,155,6764,241,3583,968,7924,004,6174,094,2434,012,2163,990,0873,929,0403,958,4963,970,7233,646,3733,708,3993,711,7663,749,6204,442,2504,527,7294,255,4634,072,3674,021,7334,030,7054,053,7533,892,1464,016,1893,848,9133,719,1393,845,0134,052,4563,790,6612,529,9501,584,9991,481,0921,381,54601,076,432
   > 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
1,586,455
1,548,088
1,555,851
1,662,165
1,567,879
1,517,142
1,459,877
1,593,733
1,467,328
1,560,360
1,613,930
1,601,926
1,564,840
1,425,646
1,327,427
1,284,424
1,458,851
1,601,124
1,678,754
1,634,135
1,601,688
1,648,724
1,790,441
1,790,4411,648,7241,601,6881,634,1351,678,7541,601,1241,458,8511,284,4241,327,4271,425,6461,564,8401,601,9261,613,9301,560,3601,467,3281,593,7331,459,8771,517,1421,567,8791,662,1651,555,8511,548,0881,586,4550000000000000000000000000000000000000000000000000000
       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
75,344
62,099
92,429
95,432
86,321
103,269
89,718
90,758
89,887
101,922
81,310
75,279
87,626
95,063
82,147
77,550
77,752
77,965
88,325
97,126
63,069
78,716
74,547
74,54778,71663,06997,12688,32577,96577,75277,55082,14795,06387,62675,27981,310101,92289,88790,75889,718103,26986,32195,43292,42962,09975,3440000000000000000000000000000000000000000000000000000
       Net Receivables 
319,836
0
164,893
195,187
156,255
468,771
291,010
302,105
269,013
305,824
342,610
425,396
390,378
485,447
392,886
436,233
482,125
578,406
541,834
350,040
327,199
286,232
353,836
406,949
511,553
444,212
389,354
466,740
520,272
542,802
513,086
454,913
443,897
550,748
484,486
484,791
547,731
562,188
431,762
413,620
464,546
562,169
488,674
458,426
372,655
387,461
618,288
569,315
536,571
708,606
354,307
367,112
342,483
403,872
364,700
543,854
434,072
431,034
493,819
657,281
585,827
649,722
640,988
632,615
689,987
635,060
559,307
467,201
580,446
767,451
620,502
597,491
525,533
590,394
633,561
633,561590,394525,533597,491620,502767,451580,446467,201559,307635,060689,987632,615640,988649,722585,827657,281493,819431,034434,072543,854364,700403,872342,483367,112354,307708,606536,571569,315618,288387,461372,655458,426488,674562,169464,546413,620431,762562,188547,731484,791484,486550,748443,897454,913513,086542,802520,272466,740389,354444,212511,553406,949353,836286,232327,199350,040541,834578,406482,125436,233392,886485,447390,378425,396342,610305,824269,013302,105291,010468,771156,255195,187164,8930319,836
       Other Current Assets 
2,050
0
79,182
208,984
115,959
245,797
272,513
121,654
48,669
34,069
53,017
14,956
15,120
16,392
19,265
64,127
40,841
20,830
32,173
115,070
35,166
100,348
43,301
94,588
5,483
20,243
9,526
16,482
11,325
28,195
9,225
8,925
17,263
31,671
46,707
67,238
88,509
12,344
44,481
11,374
5,683
10,933
14,365
5,569
5,787
5,378
6,403
4,608
4,611
4,753
8,686
8,305
9,056
13,029
15,380
15,189
37,424
34,182
10,743
24,035
9,624
6,456
6,222
6,222
6,849
4,029
4,029
4,029
519
519
519
519
1,175
0
0
001,1755195195195194,0294,0294,0296,8496,2226,2226,4569,62424,03510,74334,18237,42415,18915,38013,0299,0568,3058,6864,7534,6114,6086,4035,3785,7875,56914,36510,9335,68311,37444,48112,34488,50967,23846,70731,67117,2638,9259,22528,19511,32516,4829,52620,2435,48394,58843,301100,34835,166115,07032,17320,83040,84164,12719,26516,39215,12014,95653,01734,06948,669121,654272,513245,797115,959208,98479,18202,050
   > 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
2,263,741
2,248,197
2,233,126
2,226,204
2,212,878
2,192,385
2,161,863
2,142,731
2,125,268
2,107,610
2,090,672
2,072,192
2,058,467
2,041,312
2,041,3122,058,4672,072,1922,090,6722,107,6102,125,2682,142,7312,161,8632,192,3852,212,8782,226,2042,233,1262,248,1972,263,7410000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
374,619
0
580,631
648,366
706,705
818,992
2,087,971
2,514,618
2,740,542
2,791,236
2,792,849
2,801,558
2,768,703
2,743,782
2,706,209
2,674,836
2,647,233
2,613,391
2,592,073
2,557,828
2,530,285
2,493,411
2,463,533
2,435,506
2,405,895
2,366,950
2,338,861
2,324,974
2,301,848
2,298,880
2,283,882
2,256,873
2,229,148
2,225,716
2,225,352
2,215,171
2,206,055
2,255,901
2,260,925
2,279,186
2,312,855
2,305,836
2,291,528
2,277,514
2,296,458
2,285,691
2,265,871
2,260,891
2,255,149
2,237,764
2,222,820
2,217,139
2,207,911
2,197,487
2,187,838
2,186,961
2,187,229
2,207,406
2,222,981
2,220,683
2,205,880
2,202,172
2,187,098
2,171,699
2,176,006
2,157,264
2,138,841
2,121,768
2,107,251
2,089,877
2,072,297
2,055,396
2,036,992
2,023,760
2,006,640
2,006,6402,023,7602,036,9922,055,3962,072,2972,089,8772,107,2512,121,7682,138,8412,157,2642,176,0062,171,6992,187,0982,202,1722,205,8802,220,6832,222,9812,207,4062,187,2292,186,9612,187,8382,197,4872,207,9112,217,1392,222,8202,237,7642,255,1492,260,8912,265,8712,285,6912,296,4582,277,5142,291,5282,305,8362,312,8552,279,1862,260,9252,255,9012,206,0552,215,1712,225,3522,225,7162,229,1482,256,8732,283,8822,298,8802,301,8482,324,9742,338,8612,366,9502,405,8952,435,5062,463,5332,493,4112,530,2852,557,8282,592,0732,613,3912,647,2332,674,8362,706,2092,743,7822,768,7032,801,5582,792,8492,791,2362,740,5422,514,6182,087,971818,992706,705648,366580,6310374,619
       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
2,250
2,250
2,250
2,250
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,819
6,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8192,2502,2502,2502,2500000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
986
1,498
1,420
1,339
1,776
2,005
1,893
1,792
1,691
1,734
1,820
1,774
1,660
2,124
2,474
2,274
2,104
1,907
1,719
1,516
1,367
1,227
1,104
982
948
870
762
654
546
440
340
243
147
262
234
215
229
1,105
1,110
1,044
979
914
848
783
719
659
600
542
483
506
443
381
318
263
210
156
103
55
49
3,223
3,218
3,370
3,172
3,080
2,987
2,895
2,803
2,711
2,620
2,6202,7112,8032,8952,9873,0803,1723,3703,2183,22349551031562102633183814435064835426006597197838489149791,0441,1101,1052292152342621472433404405466547628709489821,1041,2271,3671,5161,7191,9072,1042,2742,4742,1241,6601,7741,8201,7341,6911,7921,8932,0051,7761,3391,4201,498986000000
       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
28,273
28,094
28,087
28,443
15,886
15,768
8,525
21,870
8,690
8,746
8,842
8,906
8,945
9,023
9,0238,9458,9068,8428,7468,69021,8708,52515,76815,88628,44328,08728,09428,2730000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
608,836
0
854,434
631,625
702,076
1,589,359
1,796,231
2,099,639
1,876,395
1,740,764
1,831,307
1,993,639
1,904,301
2,120,783
2,081,820
2,123,039
2,158,179
2,266,631
2,429,264
2,392,537
1,979,261
1,953,461
1,935,290
1,869,943
2,194,858
2,188,357
2,157,331
2,194,416
2,207,052
2,250,771
2,160,901
2,121,479
2,421,257
2,300,510
2,285,017
2,142,880
2,094,808
1,895,689
2,205,894
1,996,771
1,757,032
1,736,701
1,837,719
1,797,575
1,801,148
1,641,634
1,855,623
2,145,350
2,003,089
2,019,948
1,824,599
1,778,578
1,750,135
1,757,420
1,786,311
1,878,107
1,800,688
1,783,920
1,769,323
1,949,513
1,834,313
1,970,520
2,029,550
2,037,012
2,083,442
1,944,147
1,840,505
1,765,523
1,956,556
2,046,275
2,032,420
1,933,355
1,858,934
1,845,910
1,926,127
1,926,1271,845,9101,858,9341,933,3552,032,4202,046,2751,956,5561,765,5231,840,5051,944,1472,083,4422,037,0122,029,5501,970,5201,834,3131,949,5131,769,3231,783,9201,800,6881,878,1071,786,3111,757,4201,750,1351,778,5781,824,5992,019,9482,003,0892,145,3501,855,6231,641,6341,801,1481,797,5751,837,7191,736,7011,757,0321,996,7712,205,8941,895,6892,094,8082,142,8802,285,0172,300,5102,421,2572,121,4792,160,9012,250,7712,207,0522,194,4162,157,3312,188,3572,194,8581,869,9431,935,2901,953,4611,979,2612,392,5372,429,2642,266,6312,158,1792,123,0392,081,8202,120,7831,904,3011,993,6391,831,3071,740,7641,876,3952,099,6391,796,2311,589,359702,076631,625854,4340608,836
   > Total Current Liabilities 
363,616
0
496,588
410,178
490,545
1,249,048
1,282,731
1,495,433
1,291,602
1,196,709
1,328,476
1,492,141
1,285,262
1,471,716
1,458,932
1,482,030
1,544,543
1,677,748
1,866,948
1,914,589
1,526,722
1,447,577
802,337
756,751
1,101,426
1,116,696
1,087,420
1,144,265
1,174,807
1,236,686
1,178,381
1,166,249
1,492,117
1,401,155
1,426,301
1,328,876
1,491,326
1,352,343
1,699,995
1,587,538
1,631,572
1,655,368
1,798,324
1,756,516
1,759,294
1,606,710
1,815,403
2,109,519
1,970,859
1,971,382
1,776,394
1,730,951
1,710,961
1,727,404
1,734,465
1,833,439
1,766,651
1,760,651
1,752,899
1,935,309
1,824,238
1,957,199
2,023,883
2,031,201
2,075,097
1,935,897
1,832,352
1,757,467
1,941,844
2,030,481
1,996,861
1,892,579
1,824,753
1,803,613
1,880,928
1,880,9281,803,6131,824,7531,892,5791,996,8612,030,4811,941,8441,757,4671,832,3521,935,8972,075,0972,031,2012,023,8831,957,1991,824,2381,935,3091,752,8991,760,6511,766,6511,833,4391,734,4651,727,4041,710,9611,730,9511,776,3941,971,3821,970,8592,109,5191,815,4031,606,7101,759,2941,756,5161,798,3241,655,3681,631,5721,587,5381,699,9951,352,3431,491,3261,328,8761,426,3011,401,1551,492,1171,166,2491,178,3811,236,6861,174,8071,144,2651,087,4201,116,6961,101,426756,751802,3371,447,5771,526,7221,914,5891,866,9481,677,7481,544,5431,482,0301,458,9321,471,7161,285,2621,492,1411,328,4761,196,7091,291,6021,495,4331,282,7311,249,048490,545410,178496,5880363,616
       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
1,439,845
1,440,785
1,419,708
29,109
29,319
29,525
22,785
15,431
8,025
1,466,921
1,434,521
1,500,694
1,518,239
0
0
0
0
0
0
0
0
0
0
00000000001,518,2391,500,6941,434,5211,466,9218,02515,43122,78529,52529,31929,1091,419,7081,440,7851,439,8450000000000000000000000000000000000000000000000000000
       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
1,439,845
1,440,785
1,419,708
29,109
29,319
29,525
22,785
15,431
8,025
1,466,921
1,434,521
1,500,694
1,518,239
1,470,889
1,432,291
1,430,147
1,488,019
1,452,481
1,457,738
1,412,328
1,513,289
1,288,119
1,405,018
1,405,0181,288,1191,513,2891,412,3281,457,7381,452,4811,488,0191,430,1471,432,2911,470,8891,518,2391,500,6941,434,5211,466,9218,02515,43122,78529,52529,31929,1091,419,7081,440,7851,439,8450000000000000000000000000000000000000000000000000000
       Accounts payable 
180,077
0
188,799
47,311
80,007
494,484
181,216
307,476
390,471
544,177
370,022
353,263
197,183
209,469
328,462
261,620
236,748
332,870
405,509
316,217
158,067
84,114
159,229
104,585
151,338
112,763
156,456
281,004
131,022
204,249
177,542
211,797
205,652
313,444
256,835
222,221
214,436
147,466
105,805
69,175
76,671
166,970
231,877
156,241
157,939
100,103
413,417
480,323
304,298
420,734
264,020
241,532
239,082
194,439
245,827
236,284
93,347
132,901
157,311
307,452
258,219
389,732
495,447
433,858
403,300
371,479
319,475
249,602
360,406
496,155
439,738
356,394
219,454
514,874
372,339
372,339514,874219,454356,394439,738496,155360,406249,602319,475371,479403,300433,858495,447389,732258,219307,452157,311132,90193,347236,284245,827194,439239,082241,532264,020420,734304,298480,323413,417100,103157,939156,241231,877166,97076,67169,175105,805147,466214,436222,221256,835313,444205,652211,797177,542204,249131,022281,004156,456112,763151,338104,585159,22984,114158,067316,217405,509332,870236,748261,620328,462209,469197,183353,263370,022544,177390,471307,476181,216494,48480,00747,311188,7990180,077
       Other Current Liabilities 
31,389
0
86,691
42,098
36,542
127,349
50,566
115,614
172,788
154,525
107,446
75,640
37,048
52,762
46,656
68,622
71,859
63,458
137,083
90,531
44,708
33,591
34,617
34,691
39,031
38,368
31,881
31,656
47,585
53,275
37,059
36,032
66,980
5,046
259
21,357
157,334
88,651
65,958
56,091
122,671
79,299
69,964
56,764
63,785
36,826
67,962
69,215
59,211
58,384
70,914
41,881
36,137
95,904
101,092
103,916
105,314
88,664
71,114
65,012
74,332
83,996
72,466
74,081
128,069
73,276
59,822
56,866
68,818
59,137
81,062
110,911
69,131
0
85,094
85,094069,131110,91181,06259,13768,81856,86659,82273,276128,06974,08172,46683,99674,33265,01271,11488,664105,314103,916101,09295,90436,13741,88170,91458,38459,21169,21567,96236,82663,78556,76469,96479,299122,67156,09165,95888,651157,33421,3572595,04666,98036,03237,05953,27547,58531,65631,88138,36839,03134,69134,61733,59144,70890,531137,08363,45871,85968,62246,65652,76237,04875,640107,446154,525172,788115,61450,566127,34936,54242,09886,691031,389
   > 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
13,322
5,667
5,810
8,344
8,249
8,153
8,056
14,712
15,794
35,558
40,777
34,181
42,297
45,200
45,20042,29734,18140,77735,55815,79414,7128,0568,1538,2498,3445,8105,66713,3220000000000000000000000000000000000000000000000000000000000000
       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
2,302
2,694
3,085
3,226
3,255
3,283
3,312
2,172
2,184
1,108
1,120
822
5,270
5,428
5,586
5,744
5,787
5,830
5,678
5,567
5,601
4,784
4,394
3,767
5,818
6,027
6,237
6,298
6,415
8,642
6,835
3,126
6,432
4,416
4,616
6,290
6,397
6,505
6,612
13,476
14,766
34,682
40,055
33,614
41,888
44,949
44,94941,88833,61440,05534,68214,76613,4766,6126,5056,3976,2904,6164,4166,4323,1266,8358,6426,4156,2986,2376,0275,8183,7674,3944,7845,6015,5675,6785,8305,7875,7445,5865,4285,2708221,1201,1082,1842,1723,3123,2833,2553,2263,0852,6942,30200000000000000000000000000000
> Total Stockholder Equity
467,596
467,596
527,111
849,466
882,923
940,591
1,994,431
1,952,817
1,968,618
1,978,375
2,017,606
2,022,550
1,987,845
1,932,970
1,948,885
1,898,695
1,914,188
1,988,832
2,098,465
2,049,713
1,770,359
1,758,305
1,773,109
1,776,430
1,775,866
1,770,139
1,771,709
1,795,670
1,805,164
1,843,472
1,843,716
1,847,313
1,820,100
1,855,166
1,872,993
1,926,045
2,093,249
2,170,533
2,080,889
2,098,918
2,110,611
2,145,499
2,085,065
2,112,837
2,097,796
2,062,474
2,083,721
2,067,472
2,039,022
2,116,830
2,158,534
2,142,402
2,081,082
2,037,133
2,009,523
2,010,678
1,999,558
1,987,456
1,962,080
1,924,981
1,900,297
1,853,580
1,832,578
1,798,041
1,707,603
1,694,378
1,679,306
1,680,764
1,645,026
1,680,117
1,753,944
1,791,452
1,814,946
1,861,280
1,905,625
1,905,6251,861,2801,814,9461,791,4521,753,9441,680,1171,645,0261,680,7641,679,3061,694,3781,707,6031,798,0411,832,5781,853,5801,900,2971,924,9811,962,0801,987,4561,999,5582,010,6782,009,5232,037,1332,081,0822,142,4022,158,5342,116,8302,039,0222,067,4722,083,7212,062,4742,097,7962,112,8372,085,0652,145,4992,110,6112,098,9182,080,8892,170,5332,093,2491,926,0451,872,9931,855,1661,820,1001,847,3131,843,7161,843,4721,805,1641,795,6701,771,7091,770,1391,775,8661,776,4301,773,1091,758,3051,770,3592,049,7132,098,4651,988,8321,914,1881,898,6951,948,8851,932,9701,987,8452,022,5502,017,6061,978,3751,968,6181,952,8171,994,431940,591882,923849,466527,111467,596467,596
   Common Stock
400,000
0
400,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,000
850,049
850,049
850,049
850,049
850,049
850,049
1,032,307
1,032,307
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,125
1,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,045,1251,032,3071,032,307850,049850,049850,049850,049850,049850,049850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000850,000550,000550,000550,000550,000550,000550,000550,000550,000400,0000400,000
   Retained Earnings 
65,987
0
125,884
157,994
191,596
249,189
223,029
181,188
198,547
208,302
247,530
253,991
219,283
164,403
180,315
130,123
145,615
220,255
329,889
281,134
1,775
0
4,524
7,843
7,278
1,550
3,118
27,176
36,669
74,977
75,172
78,769
51,557
86,623
104,449
157,501
142,448
219,732
117,269
135,298
146,992
181,880
121,445
149,217
134,177
98,854
120,101
103,488
75,053
152,874
194,576
178,448
117,115
75,344
47,824
49,016
37,739
25,260
-738
-39,101
-61,022
-143,870
-159,723
-194,495
-251,635
-271,438
-284,240
-285,132
-315,822
-288,344
-217,859
-181,626
-154,687
-111,214
-70,493
-70,493-111,214-154,687-181,626-217,859-288,344-315,822-285,132-284,240-271,438-251,635-194,495-159,723-143,870-61,022-39,101-73825,26037,73949,01647,82475,344117,115178,448194,576152,87475,053103,488120,10198,854134,177149,217121,445181,880146,992135,298117,269219,732142,448157,501104,44986,62351,55778,76975,17274,97736,66927,1763,1181,5507,2787,8434,52401,775281,134329,889220,255145,615130,123180,315164,403219,283253,991247,530208,302198,547181,188223,029249,189191,596157,994125,884065,987
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000
   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
348
-1,830
-1,921
-1,958
-1,800
-1,424
-801
462
-2,301
-1,349
-6,498
-6,263
-4,382
2,196
-74
2,276
-2,771
4,841
8,184
9,458
6,013
8,875
12,498
12,4988,8756,0139,4588,1844,841-2,7712,276-742,196-4,382-6,263-6,498-1,349-2,301462-801-1,424-1,800-1,958-1,921-1,8303480000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.