0 XP   0   0   0

Thitikorn Public Company Limited










Financial Health of Thitikorn Public Company Limited




Comparing to competitors in the Credit Services industry




  Industry Rankings  


Thitikorn Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Thitikorn Public Company Limited?

I guess you are interested in Thitikorn 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 Thitikorn Public Company Limited

Let's start. I'm going to help you getting a better view of Thitikorn 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 Thitikorn 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 Thitikorn 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 Thitikorn Public Company Limited. The closing price on 2022-12-08 was ฿8.35 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.
Thitikorn Public Company Limited Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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 Thitikorn Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thitikorn Public Company Limited to the Credit Services industry mean.
  • A Net Profit Margin of 29.8% means that ฿0.30 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 29.8%. The company is making a huge profit. +2
  • The TTM is 34.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ29.8%TTM34.6%-4.8%
TTM34.6%YOY23.3%+11.3%
TTM34.6%5Y21.2%+13.4%
5Y21.2%10Y17.8%+3.3%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ29.8%18.8%+11.0%
TTM34.6%16.0%+18.6%
YOY23.3%14.7%+8.6%
5Y21.2%14.4%+6.8%
10Y17.8%15.1%+2.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Thitikorn Public Company Limited to the Credit Services industry mean.
  • 1.7% Return on Assets means that Thitikorn Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.8%-0.1%
TTM1.8%YOY1.6%+0.3%
TTM1.8%5Y1.4%+0.5%
5Y1.4%10Y1.3%+0.1%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%0.7%+1.0%
TTM1.8%0.7%+1.1%
YOY1.6%0.6%+1.0%
5Y1.4%0.6%+0.8%
10Y1.3%0.6%+0.7%
1.1.3. Return on Equity

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

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

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM2.3%-0.2%
TTM2.3%YOY2.1%+0.2%
TTM2.3%5Y2.2%+0.1%
5Y2.2%10Y2.4%-0.2%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%2.8%-0.7%
TTM2.3%2.5%-0.2%
YOY2.1%2.2%-0.1%
5Y2.2%2.4%-0.2%
10Y2.4%2.5%-0.1%

1.2. Operating Efficiency of Thitikorn Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thitikorn Public Company Limited is operating .

  • Measures how much profit Thitikorn 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 Thitikorn Public Company Limited to the Credit Services industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY27.5%-27.5%
TTM-5Y17.9%-17.9%
5Y17.9%10Y8.9%+8.9%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-24.4%-24.4%
TTM-22.9%-22.9%
YOY27.5%16.6%+10.9%
5Y17.9%16.5%+1.4%
10Y8.9%17.7%-8.8%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Credit Services industry mean).
  • An Operation Ratio of 0.74 means that the operating costs are ฿0.74 for each ฿1 in net sales.

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

  • The MRQ is 0.737. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.682. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.737TTM0.682+0.055
TTM0.682YOY0.600+0.082
TTM0.6825Y0.656+0.026
5Y0.65610Y0.395+0.261
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7370.811-0.074
TTM0.6820.713-0.031
YOY0.6000.680-0.080
5Y0.6560.683-0.027
10Y0.3950.627-0.232

1.3. Liquidity of Thitikorn Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Thitikorn 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 6.10 means the company has ฿6.10 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 6.103. The company is very able to pay all its short-term debts. +2
  • The TTM is 6.005. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.103TTM6.005+0.098
TTM6.005YOY6.213-0.208
TTM6.0055Y5.154+0.851
5Y5.15410Y3.052+2.102
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1032.555+3.548
TTM6.0053.371+2.634
YOY6.2133.551+2.662
5Y5.1543.799+1.355
10Y3.0523.254-0.202
1.3.2. Quick Ratio

Measures if Thitikorn 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 Thitikorn Public Company Limited to the Credit Services industry mean.
  • A Quick Ratio of 5.12 means the company can pay off ฿5.12 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 5.121. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.206. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ5.121TTM5.206-0.085
TTM5.206YOY4.645+0.561
TTM5.2065Y4.258+0.947
5Y4.25810Y4.072+0.186
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ5.1211.986+3.135
TTM5.2062.560+2.646
YOY4.6452.368+2.277
5Y4.2583.122+1.136
10Y4.0722.528+1.544

1.4. Solvency of Thitikorn Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Thitikorn Public Company Limited to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.18 means that Thitikorn Public Company Limited assets are financed with 18.5% credit (debt) and the remaining percentage (100% - 18.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.185. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.185. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.185TTM0.1850.000
TTM0.185YOY0.238-0.053
TTM0.1855Y0.374-0.188
5Y0.37410Y0.458-0.085
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1850.735-0.550
TTM0.1850.723-0.538
YOY0.2380.720-0.482
5Y0.3740.697-0.323
10Y0.4580.675-0.217
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Thitikorn Public Company Limited to the Credit Services industry mean.
  • A Debt to Equity ratio of 22.8% means that company has ฿0.23 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.228. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.228. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.228TTM0.228-0.001
TTM0.228YOY0.316-0.088
TTM0.2285Y0.684-0.455
5Y0.68410Y0.955-0.271
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2282.356-2.128
TTM0.2282.437-2.209
YOY0.3162.399-2.083
5Y0.6842.408-1.724
10Y0.9552.311-1.356

2. Market Valuation of Thitikorn 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 Thitikorn Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Thitikorn Public Company Limited to the Credit Services industry mean.
  • A PE ratio of 43.82 means the investor is paying ฿43.82 for every ฿1 in earnings.

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

  • The EOD is 35.524. Good. +1
  • The MRQ is 43.820. Good. +1
  • The TTM is 38.829. Good. +1
Trends
Current periodCompared to+/- 
EOD35.524MRQ43.820-8.296
MRQ43.820TTM38.829+4.991
TTM38.829YOY39.722-0.893
TTM38.8295Y46.811-7.982
5Y46.81110Y86.406-39.596
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD35.52423.733+11.791
MRQ43.82023.899+19.921
TTM38.82929.947+8.882
YOY39.72231.236+8.486
5Y46.81136.138+10.673
10Y86.40632.043+54.363
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Thitikorn 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 Thitikorn Public Company Limited:

  • The MRQ is -292.497. Very Bad. -2
  • The TTM is -130.069. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-292.497TTM-130.069-162.429
TTM-130.069YOY131.355-261.424
TTM-130.0695Y3,118.319-3,248.387
5Y3,118.31910Y2,152.894+965.425
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-292.4970.077-292.574
TTM-130.0690.015-130.084
YOY131.3550.152+131.203
5Y3,118.3190.199+3,118.120
10Y2,152.8940.190+2,152.704

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

Measures if the stock price of Thitikorn 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 0.91 means the investor is paying ฿0.91 for each ฿1 in book value.

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

  • The EOD is 0.735. Very good. +2
  • The MRQ is 0.907. Very good. +2
  • The TTM is 0.868. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.735MRQ0.907-0.172
MRQ0.907TTM0.868+0.039
TTM0.868YOY0.804+0.064
TTM0.8685Y0.982-0.113
5Y0.98210Y1.194-0.213
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.7350.966-0.231
MRQ0.9070.905+0.002
TTM0.8681.167-0.299
YOY0.8041.042-0.238
5Y0.9821.252-0.270
10Y1.1941.114+0.080
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thitikorn 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---0.2140.145-247%0.112-291%0.114-288%0.105-304%
Book Value Growth--0.9710.9720%0.9720%0.9720%0.9720%
Book Value Per Share--11.35811.336+0%10.752+6%10.377+9%9.331+22%
Book Value Per Share Growth---0.0190.013-246%0.010-281%0.011-274%0.011-269%
Current Ratio--6.1036.005+2%6.213-2%5.154+18%3.052+100%
Debt To Asset Ratio--0.1850.1850%0.238-22%0.374-50%0.458-60%
Debt To Equity Ratio--0.2280.2280%0.316-28%0.684-67%0.955-76%
Dividend Per Share--0.5000.5000%0.420+19%0.403+24%0.379+32%
Dividend Per Share Growth---0.040-100%-0.0770%0.108-100%0.192-100%
Eps--0.2350.254-8%0.220+7%0.224+5%0.217+9%
Eps Growth---0.150-0.006-96%0.165-191%-0.052-65%-0.478+219%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.2980.346-14%0.233+28%0.212+40%0.178+67%
Operating Margin----0%0.275-100%0.179-100%0.089-100%
Operating Ratio--0.7370.682+8%0.600+23%0.656+12%0.395+87%
Pb Ratio0.735-23%0.9070.868+4%0.804+13%0.982-8%1.194-24%
Pe Ratio35.524-23%43.82038.829+13%39.722+10%46.811-6%86.406-49%
Peg Ratio---292.497-130.069-56%131.355-323%3118.319-109%2152.894-114%
Price Per Share8.350-23%10.3009.850+5%8.663+19%10.065+2%10.791-5%
Price To Total Gains Ratio29.170-23%35.98218.538+94%19.836+81%41.415-13%71.448-50%
Profit Growth--96.70097.1130%97.538-1%97.0340%95.785+1%
Quick Ratio--5.1215.206-2%4.645+10%4.258+20%4.072+26%
Return On Assets--0.0170.018-8%0.016+8%0.014+25%0.013+35%
Return On Equity--0.0210.023-8%0.021+1%0.022-5%0.024-12%
Revenue Growth--0.9740.971+0%0.969+1%0.970+0%0.970+0%
Total Gains Per Share--0.2860.645-56%0.532-46%0.516-45%0.484-41%
Total Gains Per Share Growth---1.648-0.259-84%-0.196-88%-1.983+20%-1.607-3%
Usd Book Value--162991346.700162669095.925+0%154287712.950+6%149159589.775+9%134026698.260+22%
Usd Book Value Change Per Share---0.0060.004-247%0.003-291%0.003-288%0.003-304%
Usd Book Value Per Share--0.3260.325+0%0.309+6%0.298+9%0.268+22%
Usd Dividend Per Share--0.0140.0140%0.012+19%0.012+24%0.011+32%
Usd Eps--0.0070.007-8%0.006+7%0.006+5%0.006+9%
Usd Price Per Share0.240-23%0.2960.283+5%0.249+19%0.289+2%0.310-5%
Usd Profit--3372996.2003648709.925-8%3161534.600+7%3238718.945+4%3118533.390+8%
Usd Revenue--11334347.50010597905.500+7%13895420.700-18%16836649.795-33%19026216.563-40%
Usd Total Gains Per Share--0.0080.019-56%0.015-46%0.015-45%0.014-41%
 EOD+3 -2MRQTTM+11 -21YOY+18 -165Y+20 -1510Y+21 -14

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1535.524
Price to Book Ratio (EOD)Between0-10.735
Net Profit Margin (MRQ)Greater than00.298
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than15.121
Current Ratio (MRQ)Greater than16.103
Debt to Asset Ratio (MRQ)Less than10.185
Debt to Equity Ratio (MRQ)Less than10.228
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.017
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose8.350
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets6,967,622
Total Liabilities1,288,481
Total Stockholder Equity5,660,674
 As reported
Total Liabilities 1,288,481
Total Stockholder Equity+ 5,660,674
Total Assets = 6,967,622

Assets

Total Assets6,967,622
Total Current Assets6,649,090
Long-term Assets6,649,090
Total Current Assets
Cash And Cash Equivalents 1,005,559
Short-term Investments 1,100,000
Net Receivables 4,479,356
Inventory 877
Total Current Assets  (as reported)6,649,090
Total Current Assets  (calculated)6,585,792
+/- 63,298
Long-term Assets
Property Plant Equipment 200,638
Other Assets 115,084
Long-term Assets  (as reported)2,658,389
Long-term Assets  (calculated)315,722
+/- 2,342,667

Liabilities & Shareholders' Equity

Total Current Liabilities1,089,508
Long-term Liabilities198,973
Total Stockholder Equity5,660,674
Total Current Liabilities
Short Long Term Debt 721,906
Accounts payable 191,571
Other Current Liabilities 94,238
Total Current Liabilities  (as reported)1,089,508
Total Current Liabilities  (calculated)1,007,715
+/- 81,793
Long-term Liabilities
Long term Debt 147,050
Capital Lease Obligations Min Short Term Debt79,004
Other Liabilities 10,529
Long-term Liabilities  (as reported)198,973
Long-term Liabilities  (calculated)236,583
+/- 37,610
Total Stockholder Equity
Common Stock500,000
Retained Earnings 4,205,333
Total Stockholder Equity (as reported)5,660,674
Total Stockholder Equity (calculated)4,705,333
+/- 955,341
Other
Capital Stock500,000
Common Stock Shares Outstanding 500,000
Net Invested Capital 6,529,630
Net Tangible Assets 5,657,864
Net Working Capital 3,219,725



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
4,372,486
4,600,979
4,953,078
5,326,350
5,610,930
5,849,305
5,899,061
5,788,027
5,699,306
5,595,709
5,453,731
5,331,960
5,440,812
5,983,347
5,367,145
5,424,442
5,504,648
5,635,862
5,749,970
5,873,418
6,096,315
6,298,782
6,411,344
6,645,626
6,968,495
7,326,982
7,520,329
7,677,677
8,021,922
8,544,905
8,819,993
8,680,637
8,518,402
8,869,722
9,197,188
9,619,873
9,812,979
10,253,279
10,409,598
10,267,433
10,431,083
9,726,256
9,252,826
8,767,181
8,566,635
8,439,235
8,253,642
8,283,726
8,137,581
8,375,038
8,503,064
8,611,426
8,921,890
9,221,674
9,741,439
10,018,175
10,167,319
10,356,486
10,241,051
10,429,636
10,560,419
9,945,469
9,166,321
9,163,322
8,481,876
8,095,266
7,336,008
7,356,826
6,796,283
6,780,285
6,788,972
6,978,979
7,093,702
6,967,622
6,967,6227,093,7026,978,9796,788,9726,780,2856,796,2837,356,8267,336,0088,095,2668,481,8769,163,3229,166,3219,945,46910,560,41910,429,63610,241,05110,356,48610,167,31910,018,1759,741,4399,221,6748,921,8908,611,4268,503,0648,375,0388,137,5818,283,7268,253,6428,439,2358,566,6358,767,1819,252,8269,726,25610,431,08310,267,43310,409,59810,253,2799,812,9799,619,8739,197,1888,869,7228,518,4028,680,6378,819,9938,544,9058,021,9227,677,6777,520,3297,326,9826,968,4956,645,6266,411,3446,298,7826,096,3155,873,4185,749,9705,635,8625,504,6485,424,4425,367,1455,983,3475,440,8125,331,9605,453,7315,595,7095,699,3065,788,0275,899,0615,849,3055,610,9305,326,3504,953,0784,600,9794,372,486
   > 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
8,182,744
8,494,896
8,796,195
9,346,940
9,632,863
9,789,617
9,966,080
9,855,262
10,049,353
5,810,942
5,437,439
5,079,474
8,764,979
7,964,414
7,586,652
6,860,791
6,926,911
6,361,309
6,378,002
6,426,614
6,653,888
6,772,060
6,649,090
6,649,0906,772,0606,653,8886,426,6146,378,0026,361,3096,926,9116,860,7917,586,6527,964,4148,764,9795,079,4745,437,4395,810,94210,049,3539,855,2629,966,0809,789,6179,632,8639,346,9408,796,1958,494,8968,182,744000000000000000000000000000000000000000000000000000
       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
103,579
111,971
99,096
262,574
192,810
203,933
226,467
237,187
438,013
832,763
578,379
403,510
1,021,212
940,937
1,545,499
1,522,045
2,213,140
1,606,593
1,234,595
1,014,258
681,650
595,228
1,005,559
1,005,559595,228681,6501,014,2581,234,5951,606,5932,213,1401,522,0451,545,499940,9371,021,212403,510578,379832,763438,013237,187226,467203,933192,810262,57499,096111,971103,579000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
400,000
1,100,000
1,500,000
1,900,000
1,900,000
1,100,000
1,100,0001,900,0001,900,0001,500,0001,100,000400,00000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
4,169,262
4,391,031
4,690,840
5,030,395
5,302,423
5,495,931
5,472,696
5,410,864
5,374,061
5,289,730
5,126,810
5,029,152
4,997,247
4,963,413
4,842,769
4,898,916
4,999,702
5,099,997
5,220,049
5,317,522
5,538,395
5,744,123
5,895,052
6,104,959
6,460,445
6,751,614
6,935,660
7,115,429
7,468,087
7,746,168
7,933,159
7,704,262
7,699,019
8,087,632
8,408,072
8,790,770
9,025,313
9,315,334
9,393,529
9,238,188
9,006,076
8,740,197
8,336,481
7,913,116
7,686,664
7,526,902
7,422,987
7,378,108
7,386,491
7,617,920
7,734,700
7,853,731
8,164,126
8,483,356
8,829,047
9,172,438
9,339,378
9,477,511
9,320,585
9,370,092
64,206
66,257
50,128
7,541,408
6,859,458
5,939,888
5,248,656
4,642,900
4,291,756
3,982,963
3,850,803
4,022,028
4,222,468
4,479,356
4,479,3564,222,4684,022,0283,850,8033,982,9634,291,7564,642,9005,248,6565,939,8886,859,4587,541,40850,12866,25764,2069,370,0929,320,5859,477,5119,339,3789,172,4388,829,0478,483,3568,164,1267,853,7317,734,7007,617,9207,386,4917,378,1087,422,9877,526,9027,686,6647,913,1168,336,4818,740,1979,006,0769,238,1889,393,5299,315,3349,025,3138,790,7708,408,0728,087,6327,699,0197,704,2627,933,1597,746,1687,468,0877,115,4296,935,6606,751,6146,460,4456,104,9595,895,0525,744,1235,538,3955,317,5225,220,0495,099,9974,999,7024,898,9164,842,7694,963,4134,997,2475,029,1525,126,8105,289,7305,374,0615,410,8645,472,6965,495,9315,302,4235,030,3954,690,8404,391,0314,169,262
       Inventory 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
73,997
30,797
30,642
20,621
13,600
16,996
6,448
8,929
17,008
9,660
4,348
5,260
3,741
4,873
6,941
5,744
3,848
2,789
2,052
2,105
2,451
1,574
1,457
2,205
6,895
1,603
4,918
1,183
1,184
1,308
1,118
2,145
406
216
216
216
5,108
5,803
2,875
1,324
1,606
1,260
877
8771,2601,6061,3242,8755,8035,1082162162164062,1451,1181,3081,1841,1834,9181,6036,8952,2051,4571,5742,4512,1052,0522,7893,8485,7446,9414,8733,7415,2604,3489,66017,0088,9296,44816,99613,60020,62130,64230,79773,9970000000000000000000000000000000
   > 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
4,749,477
4,508,030
4,086,847
3,652,494
3,284,161
2,750,573
2,377,766
2,147,600
2,047,896
1,986,992
2,025,749
2,239,417
2,466,639
2,658,389
2,658,3892,466,6392,239,4172,025,7491,986,9922,047,8962,147,6002,377,7662,750,5733,284,1613,652,4944,086,8474,508,0304,749,477000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
63,769
65,270
66,304
76,666
73,594
74,357
80,606
79,075
84,607
90,826
93,013
100,106
98,475
103,326
102,254
101,055
106,858
103,147
101,142
109,714
118,004
121,508
128,688
126,652
124,908
123,137
122,420
120,213
117,818
115,046
121,401
126,985
129,272
129,852
141,543
139,596
146,028
153,208
163,257
182,187
188,829
193,724
197,874
210,999
226,732
243,216
238,475
234,322
226,630
218,120
207,002
199,682
191,182
186,234
183,187
177,533
172,937
181,377
173,744
172,518
169,985
173,154
172,588
172,772
256,723
284,165
269,860
250,751
273,197
253,064
224,416
206,628
214,041
200,638
200,638214,041206,628224,416253,064273,197250,751269,860284,165256,723172,772172,588173,154169,985172,518173,744181,377172,937177,533183,187186,234191,182199,682207,002218,120226,630234,322238,475243,216226,732210,999197,874193,724188,829182,187163,257153,208146,028139,596141,543129,852129,272126,985121,401115,046117,818120,213122,420123,137124,908126,652128,688121,508118,004109,714101,142103,147106,858101,055102,254103,32698,475100,10693,01390,82684,60779,07580,60674,35773,59476,66666,30465,27063,769
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
83,640
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000083,64083,64083,64083,64083,64083,64083,64083,64083,64083,64083,64083,64083,64083,64083,64083,64083,64000000000000000000000000000000
       Intangible Assets 
33,246
29,362
25,513
18,850
19,282
15,857
14,186
6,305
10,690
9,175
7,663
6,272
6,024
5,606
5,147
7,532
7,880
7,662
6,994
6,348
5,771
5,153
4,527
4,103
3,495
4,106
3,520
3,124
3,140
86,951
87,156
86,837
86,493
86,143
85,822
89,530
90,434
90,036
91,521
91,856
93,411
93,396
93,046
92,692
92,080
93,543
10,077
10,007
10,273
10,116
10,159
9,636
10,104
9,144
8,359
7,540
7,247
6,806
6,958
6,346
5,603
9,023
8,917
9,227
0
0
0
5,886
0
0
0
3,605
0
0
003,6050005,8860009,2278,9179,0235,6036,3466,9586,8067,2477,5408,3599,14410,1049,63610,15910,11610,27310,00710,07793,54392,08092,69293,04693,39693,41191,85691,52190,03690,43489,53085,82286,14386,49386,83787,15686,9513,1403,1243,5204,1063,4954,1034,5275,1535,7716,3486,9947,6627,8807,5325,1475,6066,0246,2727,6639,17510,6906,30514,18615,85719,28218,85025,51329,36233,246
       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
52,617
62,504
62,427
62,602
63,481
51,107
50,261
50,473
50,816
51,030
51,463
50,680
50,524
50,443
50,44350,52450,68051,46351,03050,81650,47350,26151,10763,48162,60262,42762,50452,617000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,439,877
2,740,986
2,991,227
3,259,168
3,439,202
3,765,895
3,731,766
3,565,192
3,412,762
3,447,087
3,240,239
3,060,556
2,963,449
3,588,881
2,903,256
2,889,519
2,889,192
3,091,743
3,116,795
3,172,556
3,330,864
3,624,349
3,644,071
3,780,950
3,977,940
4,384,775
4,441,757
4,460,672
4,677,329
5,289,527
5,384,098
5,117,513
4,819,249
5,287,687
5,599,288
5,819,633
5,809,312
6,358,716
6,446,312
6,253,515
6,345,658
5,852,078
5,336,420
4,764,568
4,457,695
4,312,203
4,060,951
3,962,423
3,706,691
4,038,782
4,054,108
4,061,505
4,278,318
4,680,604
5,067,827
5,232,872
5,275,888
5,622,285
5,414,820
5,500,654
5,511,255
5,026,770
4,123,346
3,839,684
3,052,319
2,930,259
2,054,717
2,000,544
1,318,593
1,392,034
1,239,437
1,322,019
1,307,687
1,288,481
1,288,4811,307,6871,322,0191,239,4371,392,0341,318,5932,000,5442,054,7172,930,2593,052,3193,839,6844,123,3465,026,7705,511,2555,500,6545,414,8205,622,2855,275,8885,232,8725,067,8274,680,6044,278,3184,061,5054,054,1084,038,7823,706,6913,962,4234,060,9514,312,2034,457,6954,764,5685,336,4205,852,0786,345,6586,253,5156,446,3126,358,7165,809,3125,819,6335,599,2885,287,6874,819,2495,117,5135,384,0985,289,5274,677,3294,460,6724,441,7574,384,7753,977,9403,780,9503,644,0713,624,3493,330,8643,172,5563,116,7953,091,7432,889,1922,889,5192,903,2563,588,8812,963,4493,060,5563,240,2393,447,0873,412,7623,565,1923,731,7663,765,8953,439,2023,259,1682,991,2272,740,9862,439,877
   > Total Current Liabilities 
2,439,877
2,740,986
2,981,663
3,250,101
3,430,663
3,657,867
2,879,281
2,692,129
2,540,488
2,575,495
3,014,412
2,835,399
2,739,112
3,065,374
2,080,554
2,067,619
2,268,042
1,871,384
1,896,636
1,952,518
2,110,986
2,204,831
2,024,953
2,162,232
2,459,322
3,266,257
2,223,619
1,942,732
2,283,824
1,596,719
1,091,141
1,124,103
1,025,934
1,494,018
2,205,559
2,225,943
2,215,343
3,766,204
3,384,155
3,691,644
2,884,222
2,087,351
2,171,397
1,599,489
1,428,585
1,782,957
2,391,115
2,595,284
3,366,773
3,194,357
2,115,316
1,824,370
1,018,713
1,426,654
1,217,301
1,377,413
834,483
1,758,727
2,546,861
2,899,588
3,885,859
3,403,051
2,916,203
2,658,224
2,389,691
2,270,464
1,475,181
1,469,375
784,327
864,440
1,106,415
1,129,520
1,088,994
1,089,508
1,089,5081,088,9941,129,5201,106,415864,440784,3271,469,3751,475,1812,270,4642,389,6912,658,2242,916,2033,403,0513,885,8592,899,5882,546,8611,758,727834,4831,377,4131,217,3011,426,6541,018,7131,824,3702,115,3163,194,3573,366,7732,595,2842,391,1151,782,9571,428,5851,599,4892,171,3972,087,3512,884,2223,691,6443,384,1553,766,2042,215,3432,225,9432,205,5591,494,0181,025,9341,124,1031,091,1411,596,7192,283,8241,942,7322,223,6193,266,2572,459,3222,162,2322,024,9532,204,8312,110,9861,952,5181,896,6361,871,3842,268,0422,067,6192,080,5543,065,3742,739,1122,835,3993,014,4122,575,4952,540,4882,692,1292,879,2813,657,8673,430,6633,250,1012,981,6632,740,9862,439,877
       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
3,683,124
3,845,526
4,354,656
221,796
227,920
240,954
847,853
1,936,500
2,287,873
3,525,105
2,957,291
2,504,135
2,248,623
0
0
0
0
0
0
0
0
0
0
00000000002,248,6232,504,1352,957,2913,525,1052,287,8731,936,500847,853240,954227,920221,7964,354,6563,845,5263,683,124000000000000000000000000000000000000000000000000000
       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
3,683,124
3,845,526
4,354,656
221,796
227,920
240,954
847,853
1,936,500
2,287,873
3,525,105
2,957,291
2,504,135
2,248,623
1,963,249
1,883,540
1,117,888
1,057,143
410,679
471,573
739,774
728,836
733,883
721,906
721,906733,883728,836739,774471,573410,6791,057,1431,117,8881,883,5401,963,2492,248,6232,504,1352,957,2913,525,1052,287,8731,936,500847,853240,954227,920221,7964,354,6563,845,5263,683,124000000000000000000000000000000000000000000000000000
       Accounts payable 
0
506
247
0
0
0
0
0
0
0
0
0
0
0
0
71,512
76,193
91,820
121,327
54,907
85,175
80,126
65,817
97,582
95,034
83,928
86,236
91,073
99,913
115,592
90,820
44,508
84,667
138,930
164,221
40,684
75,986
165,518
125,033
94,055
121,466
111,505
91,880
46,766
104,904
113,266
71,782
137,471
111,723
114,754
59,869
80,000
105,130
82,878
91,127
90,833
108,711
280,816
125,537
250,496
5,523
59,870
44,291
183,089
193,066
192,667
160,582
201,709
197,125
218,831
230,267
218,251
194,395
191,571
191,571194,395218,251230,267218,831197,125201,709160,582192,667193,066183,08944,29159,8705,523250,496125,537280,816108,71190,83391,12782,878105,13080,00059,869114,754111,723137,47171,782113,266104,90446,76691,880111,505121,46694,055125,033165,51875,98640,684164,221138,93084,66744,50890,820115,59299,91391,07386,23683,92895,03497,58265,81780,12685,17554,907121,32791,82076,19371,5120000000000002475060
       Other Current Liabilities 
242,466
232,563
211,902
251,974
275,996
217,591
217,136
231,184
156,607
86,591
78,829
112,050
137,775
124,366
74,766
277,399
310,761
289,821
224,811
228,876
227,991
214,310
204,475
248,782
329,377
347,753
298,834
378,205
414,797
354,726
280,241
297,991
299,347
320,543
328,393
325,389
253,208
253,955
228,674
278,920
247,117
260,310
263,298
272,115
267,887
269,838
237,143
261,958
261,411
289,680
239,659
264,846
287,095
201,926
157,259
312,581
334,281
128,223
81,359
127,020
64,955
79,816
72,439
167,832
158,376
104,658
122,317
130,278
92,324
90,952
62,755
93,709
84,624
94,238
94,23884,62493,70962,75590,95292,324130,278122,317104,658158,376167,83272,43979,81664,955127,02081,359128,223334,281312,581157,259201,926287,095264,846239,659289,680261,411261,958237,143269,838267,887272,115263,298260,310247,117278,920228,674253,955253,208325,389328,393320,543299,347297,991280,241354,726414,797378,205298,834347,753329,377248,782204,475214,310227,991228,876224,811289,821310,761277,39974,766124,366137,775112,05078,82986,591156,607231,184217,136217,591275,996251,974211,902232,563242,466
   > 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
1,625,396
1,623,719
1,207,143
1,181,460
662,628
659,795
579,536
531,169
534,266
527,594
133,022
192,499
218,693
198,973
198,973218,693192,499133,022527,594534,266531,169579,536659,795662,6281,181,4601,207,1431,623,7191,625,396000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
9,564
9,067
8,539
8,028
7,485
28,063
27,274
26,592
25,827
25,157
24,337
23,507
22,702
21,900
21,150
20,359
20,159
20,038
19,878
19,518
19,118
18,718
18,618
18,518
18,138
17,940
43,505
42,808
42,957
43,410
43,315
43,669
43,729
43,690
43,969
42,512
42,157
41,871
41,436
44,727
45,023
45,079
39,110
39,246
38,875
39,007
34,607
33,998
33,561
33,535
40,567
41,144
42,143
43,141
35,642
35,174
34,606
31,666
28,443
38,165
35,997
36,625
30,958
31,859
31,666
31,891
14,118
14,573
15,305
15,235
10,390
10,529
10,52910,39015,23515,30514,57314,11831,89131,66631,85930,95836,62535,99738,16528,44331,66634,60635,17435,64243,14142,14341,14440,56733,53533,56133,99834,60739,00738,87539,24639,11045,07945,02344,72741,43641,87142,15742,51243,96943,69043,72943,66943,31543,41042,95742,80843,50517,94018,13818,51818,61818,71819,11819,51819,87820,03820,15920,35921,15021,90022,70223,50724,33725,15725,82726,59227,27428,0637,4858,0288,5399,0679,56400
> Total Stockholder Equity
1,932,609
1,859,993
1,961,850
2,067,182
2,171,728
2,083,411
2,167,296
2,222,835
2,286,545
2,148,622
2,213,493
2,271,404
2,477,363
2,394,466
2,463,889
2,534,923
2,615,456
2,544,119
2,633,175
2,700,862
2,765,451
2,674,433
2,767,273
2,864,676
2,990,555
2,942,207
3,078,572
3,217,005
3,344,593
3,255,378
3,435,895
3,563,124
3,699,153
3,582,035
3,597,900
3,800,240
4,003,667
3,894,563
3,963,286
4,013,918
4,085,425
3,874,178
3,916,406
3,995,001
4,101,622
4,119,854
4,185,638
4,314,305
4,424,027
4,329,297
4,441,892
4,542,311
4,634,819
4,530,783
4,662,688
4,772,410
4,880,819
4,722,868
4,814,641
4,917,855
5,037,298
4,905,666
5,028,163
5,307,203
5,410,573
5,147,150
5,262,082
5,341,427
5,461,828
5,371,645
5,532,054
5,639,500
5,768,278
5,660,674
5,660,6745,768,2785,639,5005,532,0545,371,6455,461,8285,341,4275,262,0825,147,1505,410,5735,307,2035,028,1634,905,6665,037,2984,917,8554,814,6414,722,8684,880,8194,772,4104,662,6884,530,7834,634,8194,542,3114,441,8924,329,2974,424,0274,314,3054,185,6384,119,8544,101,6223,995,0013,916,4063,874,1784,085,4254,013,9183,963,2863,894,5634,003,6673,800,2403,597,9003,582,0353,699,1533,563,1243,435,8953,255,3783,344,5933,217,0053,078,5722,942,2072,990,5552,864,6762,767,2732,674,4332,765,4512,700,8622,633,1752,544,1192,615,4562,534,9232,463,8892,394,4662,477,3632,271,4042,213,4932,148,6222,286,5452,222,8352,167,2962,083,4112,171,7282,067,1821,961,8501,859,9931,932,609
   Common Stock
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000500,000
   Retained Earnings 
433,063
360,447
462,305
546,490
651,036
560,423
644,308
699,848
813,557
675,634
740,505
798,417
1,004,375
921,479
990,902
1,061,936
1,142,469
1,071,132
1,160,188
1,227,875
1,292,464
1,201,446
1,294,286
1,391,689
1,517,568
1,469,220
1,605,585
1,744,018
1,871,606
1,782,391
1,962,908
2,090,137
2,226,166
2,109,048
2,124,913
2,327,253
2,530,680
2,421,576
2,490,299
2,540,931
2,612,438
2,401,191
2,443,419
2,521,559
2,628,734
2,646,599
2,710,995
2,839,812
2,949,873
2,855,371
2,967,799
3,069,504
3,161,736
3,056,996
3,190,056
3,299,946
3,411,736
3,253,736
3,343,764
3,447,319
3,510,163
3,402,276
3,543,320
3,875,603
3,987,748
3,765,096
3,824,683
3,940,913
4,038,415
3,946,802
4,076,607
4,202,674
4,337,807
4,205,333
4,205,3334,337,8074,202,6744,076,6073,946,8024,038,4153,940,9133,824,6833,765,0963,987,7483,875,6033,543,3203,402,2763,510,1633,447,3193,343,7643,253,7363,411,7363,299,9463,190,0563,056,9963,161,7363,069,5042,967,7992,855,3712,949,8732,839,8122,710,9952,646,5992,628,7342,521,5592,443,4192,401,1912,612,4382,540,9312,490,2992,421,5762,530,6802,327,2532,124,9132,109,0482,226,1662,090,1371,962,9081,782,3911,871,6061,744,0181,605,5851,469,2201,517,5681,391,6891,294,2861,201,4461,292,4641,227,8751,160,1881,071,1321,142,4691,061,936990,902921,4791,004,375798,417740,505675,634813,557699,848644,308560,423651,036546,490462,305360,447433,063
   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
-180
96
800
-355
-523
-3,904
-3,855
-2,110
-2,451
4,148
-19,597
-38,144
-41,387
-50,162
-90,933
-35,588
-72,473
-49,574
-48,144
-17,540
-36,161
-42,516
-17,646
-17,646-42,516-36,161-17,540-48,144-49,574-72,473-35,588-90,933-50,162-41,387-38,144-19,5974,148-2,451-2,110-3,855-3,904-523-35580096-180000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.