Statement of Comprehensive Income
unit: million baht	2015	2016	2017	2018	2019	2020
Sales and service income	23,943	27,747	31,482	36,585	44,132	44,087
Gross profit	3,751	5,686	6,740	6,853	8,179	9,239
EBITDA(1)	4,900	7,494	8,725	9,199	11,485	13,003
Net profit	347	2,316	3,594	2,976	3,977	3,755
Net profit - Owner of the parent	36	1,380	2,127	1,863	2,331	2,175
Normalized Net Profit(2)	1,271	2,090	2,918	3,027	3,658	4,308
Normalized Net Profit - Owner of the parent	713	1,166	1,727	1,842	2,161	2,617

Statement of Financial Position
unit: million baht	2015	2016	2017	2018	2019	2020
Total assets	62,793	76,047	89,241	100,636	121,693	130,696
Total liabilities	55,703	64,513	63,497	72,897	83,016	91,392
Total shareholders’ equity	7,090	11,534	25,744	27,739	38,677	39,304

Financial ratio
unit: million baht	2015	2016	2017	2018	2019	2020
EBITDA margin	20.50%	27.00%	27.70%	25.14%	26.02%	29.5%
Normalized net profit margin	5.30%	7.50%	9.30%	8.27%	8.29%	9.8%
Net int-debt to equity ratio	5.5	4.0	1.4	1.5	1.0	1.5
Normalized Net Profit per share			0.66	0.71	0.83	1.00

Note

(1) EBITDA = Earnings before interest, taxes, depreciation and amortisation - Nonoperating income / (expense)

(2) Normalised net profit = Net profit - unrealised gain / (loss) from FX - non-operating income / (expense)