0 XP   0   0   0

Somboon Advance Technology Public Company Limited










Financial Health of Somboon Advance Technology Public Company Limited




Comparing to competitors in the Auto Parts industry




  Industry Rankings  


Somboon Advance Technology Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Somboon Advance Technology Public Company Limited?

I guess you are interested in Somboon Advance Technology 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 Somboon Advance Technology Public Company Limited

Let's start. I'm going to help you getting a better view of Somboon Advance Technology 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 Somboon Advance Technology 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 Somboon Advance Technology 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 Somboon Advance Technology Public Company Limited. The closing price on 2022-11-28 was ฿22.30 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.
Somboon Advance Technology 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 able to pay all its short-term debts.
The company is able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Somboon Advance Technology Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Somboon Advance Technology Public Company Limited to the Auto Parts industry mean.
  • A Net Profit Margin of 10.0% means that ฿0.10 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 10.0%. The company is making a profit. +1
  • The TTM is 9.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ10.0%TTM9.9%+0.1%
TTM9.9%YOY11.3%-1.4%
TTM9.9%5Y9.3%+0.5%
5Y9.3%10Y8.8%+0.5%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ10.0%3.6%+6.4%
TTM9.9%3.1%+6.8%
YOY11.3%4.4%+6.9%
5Y9.3%2.8%+6.5%
10Y8.8%3.7%+5.1%
1.1.2. Return on Assets

Shows how efficient Somboon Advance Technology Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Somboon Advance Technology Public Company Limited to the Auto Parts industry mean.
  • 2.1% Return on Assets means that Somboon Advance Technology Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.1%TTM2.1%-0.1%
TTM2.1%YOY2.4%-0.2%
TTM2.1%5Y2.2%0.0%
5Y2.2%10Y2.0%+0.2%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%0.8%+1.3%
TTM2.1%0.7%+1.4%
YOY2.4%1.0%+1.4%
5Y2.2%0.8%+1.4%
10Y2.0%1.0%+1.0%
1.1.3. Return on Equity

Shows how efficient Somboon Advance Technology Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Somboon Advance Technology Public Company Limited to the Auto Parts industry mean.
  • 2.7% Return on Equity means Somboon Advance Technology Public Company Limited generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM2.8%-0.1%
TTM2.8%YOY3.0%-0.2%
TTM2.8%5Y2.9%-0.1%
5Y2.9%10Y3.2%-0.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%1.7%+1.0%
TTM2.8%1.5%+1.3%
YOY3.0%2.2%+0.8%
5Y2.9%1.6%+1.3%
10Y3.2%1.9%+1.3%

1.2. Operating Efficiency of Somboon Advance Technology Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Somboon Advance Technology Public Company Limited is operating .

  • Measures how much profit Somboon Advance Technology 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 Somboon Advance Technology Public Company Limited to the Auto Parts industry mean.
  • An Operating Margin of 11.0% means the company generated ฿0.11  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Somboon Advance Technology Public Company Limited:

  • The MRQ is 11.0%. The company is operating less efficient.
  • The TTM is 11.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.0%TTM11.3%-0.3%
TTM11.3%YOY11.6%-0.2%
TTM11.3%5Y11.9%-0.6%
5Y11.9%10Y6.6%+5.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ11.0%4.1%+6.9%
TTM11.3%3.9%+7.4%
YOY11.6%6.1%+5.5%
5Y11.9%4.5%+7.4%
10Y6.6%4.0%+2.6%
1.2.2. Operating Ratio

Measures how efficient Somboon Advance Technology Public Company Limited is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Somboon Advance Technology Public Company Limited:

  • The MRQ is 1.727. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.721. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.727TTM1.721+0.006
TTM1.721YOY1.714+0.007
TTM1.7215Y1.732-0.011
5Y1.73210Y1.302+0.430
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7271.700+0.027
TTM1.7211.668+0.053
YOY1.7141.577+0.137
5Y1.7321.499+0.233
10Y1.3021.210+0.092

1.3. Liquidity of Somboon Advance Technology Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Somboon Advance Technology Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 2.74 means the company has ฿2.74 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Somboon Advance Technology Public Company Limited:

  • The MRQ is 2.736. The company is able to pay all its short-term debts. +1
  • The TTM is 2.800. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.736TTM2.800-0.064
TTM2.800YOY2.881-0.080
TTM2.8005Y2.613+0.187
5Y2.61310Y1.424+1.189
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7361.583+1.153
TTM2.8001.515+1.285
YOY2.8811.524+1.357
5Y2.6131.388+1.225
10Y1.4241.152+0.272
1.3.2. Quick Ratio

Measures if Somboon Advance Technology 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 Somboon Advance Technology Public Company Limited to the Auto Parts industry mean.
  • A Quick Ratio of 1.24 means the company can pay off ฿1.24 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Somboon Advance Technology Public Company Limited:

  • The MRQ is 1.240. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.458. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.240TTM1.458-0.219
TTM1.458YOY1.245+0.214
TTM1.4585Y1.267+0.192
5Y1.26710Y0.955+0.312
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2400.688+0.552
TTM1.4580.661+0.797
YOY1.2450.709+0.536
5Y1.2670.685+0.582
10Y0.9550.678+0.277

1.4. Solvency of Somboon Advance Technology Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Somboon Advance Technology Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Somboon Advance Technology Public Company Limited to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.24 means that Somboon Advance Technology Public Company Limited assets are financed with 24.0% credit (debt) and the remaining percentage (100% - 24.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.240. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.233. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.240TTM0.233+0.007
TTM0.233YOY0.216+0.018
TTM0.2335Y0.241-0.008
5Y0.24110Y0.349-0.108
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2400.512-0.272
TTM0.2330.499-0.266
YOY0.2160.502-0.286
5Y0.2410.493-0.252
10Y0.3490.491-0.142
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Somboon Advance Technology Public Company Limited to the Auto Parts industry mean.
  • A Debt to Equity ratio of 31.7% means that company has ฿0.32 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.317. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.305. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.317TTM0.305+0.012
TTM0.305YOY0.277+0.028
TTM0.3055Y0.322-0.017
5Y0.32210Y0.593-0.271
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3171.052-0.735
TTM0.3051.032-0.727
YOY0.2770.999-0.722
5Y0.3221.031-0.709
10Y0.5931.040-0.447

2. Market Valuation of Somboon Advance Technology 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 Somboon Advance Technology Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Somboon Advance Technology Public Company Limited to the Auto Parts industry mean.
  • A PE ratio of 36.87 means the investor is paying ฿36.87 for every ฿1 in earnings.

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

  • The EOD is 45.170. Good. +1
  • The MRQ is 36.866. Good. +1
  • The TTM is 40.470. Good. +1
Trends
Current periodCompared to+/- 
EOD45.170MRQ36.866+8.305
MRQ36.866TTM40.470-3.604
TTM40.470YOY39.327+1.143
TTM40.4705Y32.830+7.639
5Y32.83010Y40.850-8.020
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD45.17048.075-2.905
MRQ36.86646.975-10.109
TTM40.47058.430-17.960
YOY39.32752.776-13.449
5Y32.83054.344-21.514
10Y40.85043.512-2.662
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Somboon Advance Technology 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 Somboon Advance Technology Public Company Limited:

  • The MRQ is -156.435. Very Bad. -2
  • The TTM is -169.716. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-156.435TTM-169.716+13.281
TTM-169.716YOY13.002-182.718
TTM-169.7165Y-16.338-153.379
5Y-16.33810Y11,812,198.556-11,812,214.894
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-156.4350.231-156.666
TTM-169.7160.056-169.772
YOY13.0020.078+12.924
5Y-16.3380.082-16.420
10Y11,812,198.5560.110+11,812,198.446

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

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

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 1.01 means the investor is paying ฿1.01 for each ฿1 in book value.

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

  • The EOD is 1.236. Good. +1
  • The MRQ is 1.009. Good. +1
  • The TTM is 1.115. Good. +1
Trends
Current periodCompared to+/- 
EOD1.236MRQ1.009+0.227
MRQ1.009TTM1.115-0.106
TTM1.115YOY1.014+0.101
TTM1.1155Y1.073+0.042
5Y1.07310Y1.305-0.232
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD1.2361.456-0.220
MRQ1.0091.482-0.473
TTM1.1151.651-0.536
YOY1.0141.638-0.624
5Y1.0731.416-0.343
10Y1.3051.109+0.196
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Somboon Advance Technology 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---0.5590.120-565%0.378-248%0.194-388%0.185-402%
Book Value Growth--0.9710.9720%0.9730%0.9720%0.9720%
Book Value Per Share--18.03618.0660%16.957+6%16.631+8%14.564+24%
Book Value Per Share Growth---0.0310.006-580%0.022-240%0.012-368%0.013-342%
Current Ratio--2.7362.800-2%2.881-5%2.613+5%1.424+92%
Debt To Asset Ratio--0.2400.233+3%0.216+11%0.2410%0.349-31%
Debt To Equity Ratio--0.3170.305+4%0.277+14%0.322-2%0.593-47%
Dividend Per Share--1.1000.650+69%0.270+307%0.550+100%0.476+131%
Dividend Per Share Growth----457196.7650%-17215.5710%-119120.2670%-64665.1250%
Eps--0.4940.508-3%0.517-4%0.483+2%0.454+9%
Eps Growth---0.236-0.057-76%0.832-128%0.033-806%-0.055-77%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.1000.099+1%0.113-11%0.093+7%0.088+13%
Operating Margin--0.1100.113-3%0.116-5%0.119-7%0.066+68%
Operating Ratio--1.7271.721+0%1.714+1%1.7320%1.302+33%
Pb Ratio1.236+18%1.0091.115-10%1.014-1%1.073-6%1.305-23%
Pe Ratio45.170+18%36.86640.470-9%39.327-6%32.830+12%40.850-10%
Peg Ratio---156.435-169.716+8%13.002-1303%-16.338-90%11812198.556-100%
Price Per Share22.300+18%18.20020.150-10%17.300+5%17.770+2%18.311-1%
Price To Total Gains Ratio41.241+18%33.65938.558-13%35.896-6%28.075+20%36.631-8%
Profit Growth--96.54097.039-1%99.529-3%87.574+10%92.185+5%
Quick Ratio--1.2401.458-15%1.2450%1.267-2%0.955+30%
Return On Assets--0.0210.021-3%0.024-12%0.022-4%0.020+4%
Return On Equity--0.0270.028-2%0.030-10%0.029-6%0.032-14%
Revenue Growth--0.9690.9720%0.977-1%0.9710%0.9710%
Total Gains Per Share--0.5410.770-30%0.648-17%0.744-27%0.661-18%
Total Gains Per Share Growth---2.184-0.522-76%0.663-429%-0.311-86%-0.367-83%
Usd Book Value--214727016.000215084468.7180%201877628.827+6%198003349.755+8%173417870.158+24%
Usd Book Value Change Per Share---0.0160.003-565%0.011-248%0.005-388%0.005-402%
Usd Book Value Per Share--0.5050.5060%0.475+6%0.466+8%0.408+24%
Usd Dividend Per Share--0.0310.018+69%0.008+307%0.015+100%0.013+131%
Usd Eps--0.0140.014-3%0.014-4%0.014+2%0.013+9%
Usd Price Per Share0.624+18%0.5100.564-10%0.484+5%0.498+2%0.513-1%
Usd Profit--5877536.0006042526.119-3%6153123.529-4%5751809.078+2%5408442.215+9%
Usd Revenue--58929304.00061486251.106-4%52817366.630+12%55742987.920+6%58411731.800+1%
Usd Total Gains Per Share--0.0150.022-30%0.018-17%0.021-27%0.019-18%
 EOD+2 -3MRQTTM+6 -28YOY+10 -245Y+19 -1510Y+21 -13

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1545.170
Price to Book Ratio (EOD)Between0-11.236
Net Profit Margin (MRQ)Greater than00.100
Operating Margin (MRQ)Greater than00.110
Quick Ratio (MRQ)Greater than11.240
Current Ratio (MRQ)Greater than12.736
Debt to Asset Ratio (MRQ)Less than10.240
Debt to Equity Ratio (MRQ)Less than10.317
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.021
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5063.425
Ma 20Greater thanMa 5021.135
Ma 50Greater thanMa 10020.652
Ma 100Greater thanMa 20019.467
OpenGreater thanClose22.400
Total4/5 (80.0%)



Latest Balance Sheet

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

Summary
Total Assets10,093,059
Total Liabilities2,424,237
Total Stockholder Equity7,648,822
 As reported
Total Liabilities 2,424,237
Total Stockholder Equity+ 7,648,822
Total Assets = 10,093,059

Assets

Total Assets10,093,059
Total Current Assets5,776,054
Long-term Assets5,776,054
Total Current Assets
Cash And Cash Equivalents 2,404,280
Short-term Investments 806,849
Net Receivables 1,810,645
Inventory 754,280
Total Current Assets  (as reported)5,776,054
Total Current Assets  (calculated)5,776,054
+/-0
Long-term Assets
Property Plant Equipment 3,051,583
Goodwill 17,935
Long Term Investments 1,049,855
Intangible Assets 20,933
Other Assets 176,699
Long-term Assets  (as reported)4,317,005
Long-term Assets  (calculated)4,317,005
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,110,966
Long-term Liabilities313,271
Total Stockholder Equity7,648,822
Total Current Liabilities
Accounts payable 1,426,571
Other Current Liabilities 669,223
Total Current Liabilities  (as reported)2,110,966
Total Current Liabilities  (calculated)2,095,794
+/- 15,172
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt36,676
Other Liabilities 290,429
Long-term Liabilities  (as reported)313,271
Long-term Liabilities  (calculated)327,105
+/- 13,834
Total Stockholder Equity
Common Stock425,194
Retained Earnings 6,485,770
Other Stockholders Equity 21,414
Total Stockholder Equity (as reported)7,648,822
Total Stockholder Equity (calculated)6,932,378
+/- 716,444
Other
Capital Stock425,194
Common Stock Shares Outstanding 425,194
Net Invested Capital 7,648,822
Net Tangible Assets 7,609,954
Net Working Capital 3,665,088



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-03-312003-12-31
> Total Assets 
585,258
0
3,341,171
3,574,718
4,131,185
4,341,920
4,457,293
4,522,842
4,605,911
4,665,890
4,751,053
4,661,129
4,883,602
4,920,193
5,368,891
5,461,118
5,645,600
5,756,267
6,308,221
6,360,470
5,862,692
5,741,136
5,952,603
6,191,911
6,563,368
6,738,863
7,738,568
8,077,170
8,779,589
8,955,438
9,279,648
8,830,964
9,554,001
9,619,920
10,002,757
10,102,819
10,457,529
10,440,006
10,433,354
9,922,777
10,077,932
9,835,324
9,826,967
9,813,783
10,229,806
9,627,125
9,786,060
9,633,531
9,732,672
9,347,876
9,274,578
9,421,051
9,439,314
9,216,947
9,327,935
9,571,969
9,128,344
8,787,264
8,953,491
9,064,761
9,401,141
8,984,358
9,429,511
9,311,490
9,479,478
8,188,223
8,552,514
8,955,308
9,636,968
9,650,958
9,773,860
9,830,107
10,395,286
10,093,059
10,093,05910,395,2869,830,1079,773,8609,650,9589,636,9688,955,3088,552,5148,188,2239,479,4789,311,4909,429,5118,984,3589,401,1419,064,7618,953,4918,787,2649,128,3449,571,9699,327,9359,216,9479,439,3149,421,0519,274,5789,347,8769,732,6729,633,5319,786,0609,627,12510,229,8069,813,7839,826,9679,835,32410,077,9329,922,77710,433,35410,440,00610,457,52910,102,81910,002,7579,619,9209,554,0018,830,9649,279,6488,955,4388,779,5898,077,1707,738,5686,738,8636,563,3686,191,9115,952,6035,741,1365,862,6926,360,4706,308,2215,756,2675,645,6005,461,1185,368,8914,920,1934,883,6024,661,1294,751,0534,665,8904,605,9114,522,8424,457,2934,341,9204,131,1853,574,7183,341,1710585,258
   > 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
3,463,215
3,603,806
3,485,336
3,727,750
4,486,481
4,123,557
3,823,754
4,069,033
4,224,378
4,631,548
4,257,505
4,649,487
4,580,744
4,785,987
3,533,280
3,965,192
4,406,626
5,084,348
5,152,712
5,289,024
5,542,888
6,093,793
5,776,054
5,776,0546,093,7935,542,8885,289,0245,152,7125,084,3484,406,6263,965,1923,533,2804,785,9874,580,7444,649,4874,257,5054,631,5484,224,3784,069,0333,823,7544,123,5574,486,4813,727,7503,485,3363,603,8063,463,215000000000000000000000000000000000000000000000000000
       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
1,071,292
1,128,386
1,118,906
988,314
1,884,625
1,385,519
1,089,938
1,277,583
1,362,776
1,781,180
1,599,742
1,743,836
1,702,734
1,602,718
1,806,285
2,097,322
1,980,513
1,988,167
2,010,982
1,949,889
1,601,653
2,193,873
2,404,280
2,404,2802,193,8731,601,6531,949,8892,010,9821,988,1671,980,5132,097,3221,806,2851,602,7181,702,7341,743,8361,599,7421,781,1801,362,7761,277,5831,089,9381,385,5191,884,625988,3141,118,9061,128,3861,071,292000000000000000000000000000000000000000000000000000
       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
337,230
338,445
339,608
589,500
454,519
455,940
507,182
654,904
705,620
557,845
559,179
510,429
660,244
1,010,499
311,303
3,752
350,086
670,295
701,673
802,198
1,396,878
1,352,928
806,849
806,8491,352,9281,396,878802,198701,673670,295350,0863,752311,3031,010,499660,244510,429559,179557,845705,620654,904507,182455,940454,519589,500339,608338,445337,230000000000000000000000000000000000000000000000000000
       Net Receivables 
128,769
0
593,096
695,883
690,030
729,597
809,449
728,381
796,598
786,259
822,314
784,532
886,225
907,517
891,841
897,335
971,293
1,013,802
1,086,363
986,452
687,123
584,191
801,129
973,829
1,087,147
1,022,043
1,111,358
1,134,696
1,310,806
1,124,917
1,407,861
948,753
1,661,980
1,761,541
1,841,235
1,629,863
1,705,167
1,584,636
1,410,113
1,229,767
1,341,814
1,239,985
1,295,868
1,308,746
1,666,436
1,265,145
1,517,776
1,413,023
1,624,232
1,422,774
1,464,044
1,425,019
1,534,783
1,414,523
1,570,674
1,713,854
1,879,465
1,781,822
1,687,334
1,673,364
1,510,884
1,304,460
1,425,683
1,633,290
1,589,490
850,652
1,338,975
1,499,741
1,860,498
1,788,407
1,777,899
1,945,298
1,896,966
1,810,645
1,810,6451,896,9661,945,2981,777,8991,788,4071,860,4981,499,7411,338,975850,6521,589,4901,633,2901,425,6831,304,4601,510,8841,673,3641,687,3341,781,8221,879,4651,713,8541,570,6741,414,5231,534,7831,425,0191,464,0441,422,7741,624,2321,413,0231,517,7761,265,1451,666,4361,308,7461,295,8681,239,9851,341,8141,229,7671,410,1131,584,6361,705,1671,629,8631,841,2351,761,5411,661,980948,7531,407,8611,124,9171,310,8061,134,6961,111,3581,022,0431,087,147973,829801,129584,191687,123986,4521,086,3631,013,802971,293897,335891,841907,517886,225784,532822,314786,259796,598728,381809,449729,597690,030695,883593,0960128,769
       Other Current Assets 
1,085
0
45,241
25,025
37,932
88,946
106,458
79,490
42,292
51,939
36,743
44,757
49,376
68,535
81,898
102,909
148,426
115,268
126,472
126,698
59,707
46,072
61,929
62,058
62,520
72,892
81,864
92,923
106,002
111,635
118,528
28,987
26,561
30,046
36,478
49,060
59,872
54,783
49,459
61,703
59,458
73,441
77,494
63,089
85,871
65,453
70,254
7,982
0
0
0
4,666
0
0
0
5,618
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,396,878
0
0
001,396,8780000000000000005,6180004,6660007,98270,25465,45385,87163,08977,49473,44159,45861,70349,45954,78359,87249,06036,47830,04626,56128,987118,528111,635106,00292,92381,86472,89262,52062,05861,92946,07259,707126,698126,472115,268148,426102,90981,89868,53549,37644,75736,74351,93942,29279,490106,45888,94637,93225,02545,24101,085
   > 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
4,769,593
4,726,853
4,780,024
4,730,746
4,693,491
4,654,943
4,587,322
4,548,682
4,552,620
4,498,246
4,484,836
4,287,220
4,301,493
4,317,005
4,317,0054,301,4934,287,2204,484,8364,498,2464,552,6204,548,6824,587,3224,654,9434,693,4914,730,7464,780,0244,726,8534,769,593000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
369,918
0
1,927,454
2,172,690
2,383,473
2,612,096
2,722,236
2,737,081
2,873,888
2,848,086
2,819,715
2,873,178
2,914,857
2,957,401
3,425,486
3,485,872
3,458,316
3,580,544
3,898,603
4,176,743
4,192,296
4,267,258
4,244,996
4,254,332
4,330,673
4,318,520
4,457,524
4,620,461
5,379,937
5,889,330
6,209,674
6,144,764
6,155,894
6,098,864
6,093,587
6,391,411
6,750,825
6,798,219
6,777,935
6,391,771
6,345,371
6,269,032
6,212,105
6,125,191
5,964,715
5,827,730
5,697,414
5,704,565
5,785,147
5,651,280
5,534,940
5,409,566
5,266,627
5,143,733
5,006,067
4,113,915
4,008,361
3,952,237
3,875,709
3,804,073
3,698,142
3,636,155
3,646,911
3,596,205
3,541,448
3,509,242
3,471,234
3,403,146
3,346,302
3,263,246
3,198,620
3,069,095
3,044,674
3,051,583
3,051,5833,044,6743,069,0953,198,6203,263,2463,346,3023,403,1463,471,2343,509,2423,541,4483,596,2053,646,9113,636,1553,698,1423,804,0733,875,7093,952,2374,008,3614,113,9155,006,0675,143,7335,266,6275,409,5665,534,9405,651,2805,785,1475,704,5655,697,4145,827,7305,964,7156,125,1916,212,1056,269,0326,345,3716,391,7716,777,9356,798,2196,750,8256,391,4116,093,5876,098,8646,155,8946,144,7646,209,6745,889,3305,379,9374,620,4614,457,5244,318,5204,330,6734,254,3324,244,9964,267,2584,192,2964,176,7433,898,6033,580,5443,458,3163,485,8723,425,4862,957,4012,914,8572,873,1782,819,7152,848,0862,873,8882,737,0812,722,2362,612,0962,383,4732,172,6901,927,4540369,918
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
41,526
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,935
17,934
17,934
17,934
17,935
17,935
17,935
17,935
17,935
17,935
17,935
44,591
44,591
44,591
44,591
44,591
44,591
44,591
44,591
44,591
17,935
17,935
17,935
17,93517,93517,93544,59144,59144,59144,59144,59144,59144,59144,59144,59117,93517,93517,93517,93517,93517,93517,93517,93417,93417,93417,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93517,93541,52600000000000000
       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
365,855
388,075
408,742
420,243
794,274
823,129
839,329
834,692
858,169
892,705
906,777
891,509
889,062
900,223
891,898
866,394
893,719
961,886
983,381
1,023,809
1,031,474
1,048,961
1,049,855
1,049,8551,048,9611,031,4741,023,809983,381961,886893,719866,394891,898900,223889,062891,509906,777892,705858,169834,692839,329823,129794,274420,243408,742388,075365,855000000000000000000000000000000000000000000000000000
       Intangible Assets 
290
0
0
7,414
6,846
7,487
6,918
6,139
5,611
5,159
3,277
4,787
4,239
4,137
45,789
22,643
22,271
29,132
42,792
43,703
44,066
44,767
30,613
41,289
48,306
54,777
64,094
80,453
80,850
80,716
82,035
81,865
81,540
78,394
78,275
77,266
79,483
76,301
74,204
74,213
72,960
69,441
68,191
66,272
63,057
59,749
61,415
60,347
64,686
61,785
60,519
58,697
58,195
55,688
53,471
56,246
54,986
33,780
30,445
28,704
30,015
29,691
32,437
29,360
30,143
27,633
26,908
25,670
24,223
22,752
22,671
20,755
19,569
20,933
20,93319,56920,75522,67122,75224,22325,67026,90827,63330,14329,36032,43729,69130,01528,70430,44533,78054,98656,24653,47155,68858,19558,69760,51961,78564,68660,34761,41559,74963,05766,27268,19169,44172,96074,21374,20476,30179,48377,26678,27578,39481,54081,86582,03580,71680,85080,45364,09454,77748,30641,28930,61344,76744,06643,70342,79229,13222,27122,64345,7894,1374,2394,7873,2775,1595,6116,1396,9187,4876,8467,41400290
       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
32,278
32,374
59,534
55,188
60,170
65,963
64,997
64,601
63,600
70,773
79,682
58,189
64,271
70,397
70,39764,27158,18979,68270,77363,60064,60164,99765,96360,17055,18859,53432,37432,278000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
322,033
0
3,085,784
3,224,653
2,766,179
2,858,610
2,873,456
2,909,639
2,906,195
2,939,437
2,973,576
2,766,096
2,865,862
2,886,269
3,272,792
3,207,028
3,222,293
3,297,121
3,765,402
3,799,627
3,278,651
3,158,374
3,274,488
3,323,735
3,495,152
3,494,706
3,737,463
3,901,988
4,496,566
4,757,438
4,998,228
4,648,696
5,167,757
5,105,147
5,334,464
5,271,594
5,453,535
5,432,233
5,365,819
5,050,067
5,039,443
4,882,240
4,822,519
4,596,307
4,817,854
4,312,329
4,379,390
4,102,698
4,052,533
3,722,505
3,562,150
3,534,193
3,381,796
3,199,688
3,191,154
3,151,999
2,472,817
2,224,946
2,299,056
2,178,121
2,227,467
2,065,418
2,391,262
2,108,202
2,085,559
1,367,014
1,696,060
1,864,565
2,208,648
2,186,814
2,265,360
2,187,699
2,488,664
2,424,237
2,424,2372,488,6642,187,6992,265,3602,186,8142,208,6481,864,5651,696,0601,367,0142,085,5592,108,2022,391,2622,065,4182,227,4672,178,1212,299,0562,224,9462,472,8173,151,9993,191,1543,199,6883,381,7963,534,1933,562,1503,722,5054,052,5334,102,6984,379,3904,312,3294,817,8544,596,3074,822,5194,882,2405,039,4435,050,0675,365,8195,432,2335,453,5355,271,5945,334,4645,105,1475,167,7574,648,6964,998,2284,757,4384,496,5663,901,9883,737,4633,494,7063,495,1523,323,7353,274,4883,158,3743,278,6513,799,6273,765,4023,297,1213,222,2933,207,0283,272,7922,886,2692,865,8622,766,0962,973,5762,939,4372,906,1952,909,6392,873,4562,858,6102,766,1793,224,6533,085,7840322,033
   > Total Current Liabilities 
322,033
0
1,008,173
1,198,126
859,918
954,078
1,031,886
1,133,926
1,191,385
1,230,218
1,336,376
1,194,269
1,267,138
1,334,674
1,533,180
1,509,963
1,617,059
1,744,631
2,107,470
2,101,559
1,667,291
1,596,534
1,449,416
1,601,149
1,861,243
1,951,908
1,693,195
1,760,952
1,963,837
2,181,287
2,321,201
1,865,152
2,388,629
2,412,668
2,654,041
2,550,914
2,672,803
2,446,228
2,520,545
2,192,336
2,302,264
2,135,841
2,221,722
2,185,410
2,542,210
2,217,891
2,462,390
2,333,416
2,458,849
2,299,400
2,256,439
2,248,689
2,261,008
2,234,361
2,377,507
2,464,594
1,929,986
1,751,798
1,848,748
1,723,592
1,791,312
1,615,368
1,948,443
1,635,510
1,608,925
930,860
1,294,890
1,500,761
1,852,738
1,853,285
1,924,858
1,892,112
2,185,325
2,110,966
2,110,9662,185,3251,892,1121,924,8581,853,2851,852,7381,500,7611,294,890930,8601,608,9251,635,5101,948,4431,615,3681,791,3121,723,5921,848,7481,751,7981,929,9862,464,5942,377,5072,234,3612,261,0082,248,6892,256,4392,299,4002,458,8492,333,4162,462,3902,217,8912,542,2102,185,4102,221,7222,135,8412,302,2642,192,3362,520,5452,446,2282,672,8032,550,9142,654,0412,412,6682,388,6291,865,1522,321,2012,181,2871,963,8371,760,9521,693,1951,951,9081,861,2431,601,1491,449,4161,596,5341,667,2912,101,5592,107,4701,744,6311,617,0591,509,9631,533,1801,334,6741,267,1381,194,2691,336,3761,230,2181,191,3851,133,9261,031,886954,078859,9181,198,1261,008,1730322,033
       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
1,761,992
1,575,448
1,386,636
678,151
537,336
419,187
169,383
166,573
114,628
111,528
106,428
232,034
199,301
0
0
0
0
0
0
0
0
0
0
0000000000199,301232,034106,428111,528114,628166,573169,383419,187537,336678,1511,386,6361,575,4481,761,992000000000000000000000000000000000000000000000000000
       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
1,761,992
1,575,448
1,386,636
678,151
537,336
419,187
169,383
166,573
114,628
111,528
106,428
232,034
199,300
93,171
91,723
72,999
71,008
86,025
38,340
33,606
0
0
0
00033,60638,34086,02571,00872,99991,72393,171199,300232,034106,428111,528114,628166,573169,383419,187537,336678,1511,386,6361,575,4481,761,992000000000000000000000000000000000000000000000000000
       Accounts payable 
98,056
0
530,244
519,922
530,945
593,771
663,239
688,096
637,597
670,542
723,223
653,715
656,836
683,198
693,951
731,693
722,187
835,344
1,060,648
868,403
453,372
389,516
581,073
705,421
816,902
811,515
985,042
1,064,784
1,176,981
1,087,335
1,117,464
921,479
1,353,058
1,294,733
1,527,462
1,455,383
1,351,582
1,224,293
1,114,843
1,133,255
1,191,259
1,062,426
1,105,218
1,121,458
1,389,435
1,054,738
1,266,945
1,233,328
1,211,523
1,101,749
1,055,061
1,136,525
1,113,115
1,079,037
1,172,530
1,216,102
1,050,853
1,034,366
1,067,683
1,146,938
1,133,715
999,178
1,049,403
885,396
895,405
397,679
748,425
974,475
1,140,562
1,165,231
1,161,413
1,227,744
1,441,412
1,426,571
1,426,5711,441,4121,227,7441,161,4131,165,2311,140,562974,475748,425397,679895,405885,3961,049,403999,1781,133,7151,146,9381,067,6831,034,3661,050,8531,216,1021,172,5301,079,0371,113,1151,136,5251,055,0611,101,7491,211,5231,233,3281,266,9451,054,7381,389,4351,121,4581,105,2181,062,4261,191,2591,133,2551,114,8431,224,2931,351,5821,455,3831,527,4621,294,7331,353,058921,4791,117,4641,087,3351,176,9811,064,784985,042811,515816,902705,421581,073389,516453,372868,4031,060,648835,344722,187731,693693,951683,198656,836653,715723,223670,542637,597688,096663,239593,771530,945519,922530,244098,056
       Other Current Liabilities 
14,308
0
103,233
206,659
191,666
232,661
207,068
208,052
218,636
154,020
136,288
148,623
199,855
188,615
248,781
223,102
297,787
306,812
276,791
334,168
308,688
209,515
256,426
238,177
299,497
305,367
338,842
396,082
491,447
648,817
789,742
412,189
453,348
418,445
516,564
516,111
680,384
564,449
718,166
482,215
522,753
478,906
499,992
398,056
454,202
413,259
450,884
359,838
511,396
464,164
456,765
357,534
410,578
447,254
526,035
510,617
459,661
546,284
614,492
238,817
544,330
508,023
665,905
285,587
603,451
425,382
442,411
255,752
610,381
632,277
715,802
338,662
731,042
669,223
669,223731,042338,662715,802632,277610,381255,752442,411425,382603,451285,587665,905508,023544,330238,817614,492546,284459,661510,617526,035447,254410,578357,534456,765464,164511,396359,838450,884413,259454,202398,056499,992478,906522,753482,215718,166564,449680,384516,111516,564418,445453,348412,189789,742648,817491,447396,082338,842305,367299,497238,177256,426209,515308,688334,168276,791306,812297,787223,102248,781188,615199,855148,623136,288154,020218,636208,052207,068232,661191,666206,659103,233014,308
   > 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
436,155
450,050
442,819
472,693
476,634
436,154
401,170
363,803
355,910
333,529
340,502
295,587
303,339
313,271
313,271303,339295,587340,502333,529355,910363,803401,170436,154476,634472,693442,819450,050436,155000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
15,399
17,692
17,867
16,879
12,785
12,126
11,481
10,830
10,170
9,512
8,867
8,215
7,557
6,898
6,246
5,595
4,936
0
33,522
57,901
57,532
32,806
32,460
7,184
20,899
15,746
118,997
121,480
160,738
129,699
119,297
121,555
126,572
143,902
138,990
143,373
147,118
157,001
159,659
165,266
166,103
163,301
169,337
175,364
180,240
265,406
272,734
280,112
286,186
278,143
282,655
286,761
292,324
217,920
214,812
220,763
226,980
259,859
267,041
304,493
303,667
350,808
358,536
333,923
317,752
293,829
298,923
306,369
313,833
277,180
283,217
290,429
290,429283,217277,180313,833306,369298,923293,829317,752333,923358,536350,808303,667304,493267,041259,859226,980220,763214,812217,920292,324286,761282,655278,143286,186280,112272,734265,406180,240175,364169,337163,301166,103165,266159,659157,001147,118143,373138,990143,902126,572121,555119,297129,699160,738121,480118,99715,74620,8997,18432,46032,80657,53257,90133,52204,9365,5956,2466,8987,5578,2158,8679,51210,17010,83011,48112,12612,78516,87917,86717,69215,39900
> Total Stockholder Equity
263,225
263,225
255,387
350,064
1,365,006
1,483,310
1,583,837
1,613,203
1,699,716
1,726,453
1,777,477
1,895,034
2,017,740
2,033,924
2,096,099
2,254,090
2,423,307
2,459,146
2,542,819
2,560,842
2,584,041
2,582,762
2,678,115
2,868,176
3,068,216
3,244,157
4,001,105
4,175,183
4,283,023
4,198,000
4,281,420
4,182,268
4,386,244
4,514,773
4,668,293
4,831,225
5,003,994
5,007,773
5,067,535
4,872,710
5,038,489
4,953,084
5,004,448
5,217,477
5,411,952
5,314,796
5,406,670
5,530,833
5,680,139
5,625,371
5,712,428
5,886,858
6,057,518
6,017,259
6,136,781
6,419,970
6,655,527
6,562,318
6,654,435
6,886,640
7,173,674
6,918,940
6,996,630
7,157,966
7,350,668
6,782,855
6,812,691
7,042,274
7,379,593
7,413,086
7,457,979
7,642,409
7,906,622
7,648,822
7,648,8227,906,6227,642,4097,457,9797,413,0867,379,5937,042,2746,812,6916,782,8557,350,6687,157,9666,996,6306,918,9407,173,6746,886,6406,654,4356,562,3186,655,5276,419,9706,136,7816,017,2596,057,5185,886,8585,712,4285,625,3715,680,1395,530,8335,406,6705,314,7965,411,9525,217,4775,004,4484,953,0845,038,4894,872,7105,067,5355,007,7735,003,9944,831,2254,668,2934,514,7734,386,2444,182,2684,281,4204,198,0004,283,0234,175,1834,001,1053,244,1573,068,2162,868,1762,678,1152,582,7622,584,0412,560,8422,542,8192,459,1462,423,3072,254,0902,096,0992,033,9242,017,7401,895,0341,777,4771,726,4531,699,7161,613,2031,583,8371,483,3101,365,006350,064255,387263,225263,225
   Common Stock
80,000
0
226,000
226,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
300,000
339,923
339,923
339,923
339,923
339,923
339,923
339,923
339,923
339,923
339,923
339,957
424,946
424,946
424,946
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194
425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194425,194424,946424,946424,946339,957339,923339,923339,923339,923339,923339,923339,923339,923339,923339,923300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000300,000226,000226,000080,000
   Retained Earnings 
50,513
0
0
0
100,167
229,319
340,812
381,145
478,254
518,864
579,801
708,121
841,097
878,749
950,962
1,119,262
1,305,252
1,350,682
1,443,963
1,543,953
1,569,337
1,570,654
1,667,861
1,858,391
2,061,354
2,239,252
2,333,125
2,509,734
2,619,868
2,537,478
2,623,065
2,526,554
2,733,445
2,860,793
3,016,376
3,206,346
3,463,582
3,384,101
3,447,812
3,727,934
3,896,430
3,811,829
3,860,814
4,071,635
4,265,349
4,169,020
4,264,133
4,387,904
4,538,681
4,486,664
4,573,821
4,744,599
4,915,224
4,875,621
4,994,654
5,277,126
5,511,911
5,418,497
5,512,797
5,745,002
5,976,365
5,721,631
5,799,321
6,016,328
6,209,030
5,641,217
5,671,053
5,900,636
6,221,185
6,254,867
6,299,760
6,500,771
6,743,570
6,485,770
6,485,7706,743,5706,500,7716,299,7606,254,8676,221,1855,900,6365,671,0535,641,2176,209,0306,016,3285,799,3215,721,6315,976,3655,745,0025,512,7975,418,4975,511,9115,277,1264,994,6544,875,6214,915,2244,744,5994,573,8214,486,6644,538,6814,387,9044,264,1334,169,0204,265,3494,071,6353,860,8143,811,8293,896,4303,727,9343,447,8123,384,1013,463,5823,206,3463,016,3762,860,7932,733,4452,526,5542,623,0652,537,4782,619,8682,509,7342,333,1252,239,2522,061,3541,858,3911,667,8611,570,6541,569,3371,543,9531,443,9631,350,6821,305,2521,119,262950,962878,749841,097708,121579,801518,864478,254381,145340,812229,319100,16700050,513
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000
   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
622
656
0
489
1,206
1,978
2,183
0
0
0
0
0
0
0
0
0
0
16,770
16,581
16,581
0
21,414
21,414
21,41421,414016,58116,58116,77000000000002,1831,9781,2064890656622000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.