A 
1.02
0.00%
Close of 9 Nov 2026, in THB
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in THB, from our data supplier.
Revenue
THB 2.03bn
FY2016FY2025
Net income
−THB 104.3m
FY2016FY2025
Free cash flow
−THB 6.2m
FY2016FY2025
Shareholders' equity
THB 745.4m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.03bn | THB 2.59bn | THB 2.38bn | THB 2.70bn | THB 1.91bn | THB 1.55bn | THB 1.32bn | THB 1.29bn | THB 1.24bn | THB 1.28bn |
| Gross profit | THB 237.0m | THB 369.8m | THB 297.7m | THB 375.2m | THB 311.4m | THB 281.4m | THB 265.1m | THB 207.6m | THB 294.7m | THB 273.0m |
| Operating income | −THB 106.1m | THB 2.3m | −THB 62.1m | THB 66.8m | THB 31.6m | THB 30.3m | −THB 11.1m | −THB 31.8m | THB 30.1m | THB 33.1m |
| Net income | −THB 104.3m | −THB 40.9m | −THB 76.8m | THB 35.9m | THB 26.8m | THB 18.6m | −THB 22.3m | −THB 31.2m | THB 15.6m | THB 27.3m |
| Diluted earnings per share | -0.15 | -0.09 | -0.19 | 0.10 | 0.08 | 0.06 | -0.07 | -0.10 | 0.06 | 0.15 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.49bn | THB 1.60bn | THB 1.39bn | THB 1.28bn | THB 1.03bn | THB 893.0m | THB 715.0m | THB 647.6m | THB 808.4m | THB 764.7m |
| Cash and short-term investments | THB 25.6m | THB 31.3m | THB 30.1m | THB 30.5m | THB 25.4m | THB 51.2m | THB 27.4m | THB 25.1m | THB 35.9m | THB 49.2m |
| Total liabilities | THB 748.2m | THB 737.3m | THB 887.1m | THB 702.7m | THB 674.7m | THB 663.4m | THB 501.2m | THB 408.2m | THB 655.5m | THB 628.9m |
| Debt | THB 645.3m | THB 643.2m | THB 788.4m | THB 607.9m | THB 607.4m | THB 571.2m | THB 454.5m | THB 356.3m | THB 569.9m | THB 519.0m |
| Shareholders' equity | THB 745.4m | THB 865.0m | THB 522.6m | THB 591.3m | THB 373.4m | THB 239.3m | THB 224.5m | THB 243.4m | THB 148.8m | THB 131.3m |
| Shares outstanding | 692m | 431m | 400m | 369m | 319m | 319m | 319m | 319m | 273m | 186m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 4.2m | THB 227.8m | −THB 19.1m | −THB 104.3m | −THB 34.6m | THB 12.4m | −THB 53.7m | THB 133.2m | −THB 37.0m | THB 82.4m |
| Capital spending | −THB 2.1m | −THB 56.0m | −THB 121.2m | −THB 38.3m | −THB 8.0m | −THB 68.2m | −THB 12.8m | −THB 28.5m | −THB 13.0m | −THB 42.0m |
| Free cash flow | −THB 6.2m | THB 171.8m | −THB 140.3m | −THB 142.5m | −THB 42.6m | −THB 55.8m | −THB 66.5m | THB 104.7m | −THB 49.9m | THB 40.4m |
| Dividends paid | — | — | — | — | — | — | — | −THB 33.8m | −THB 41.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 254.9m | THB 400.9m | THB 317.9m | THB 567.3m | THB 602.4m | THB 539.9m | THB 649.6m | THB 714.5m |
| Gross profit | THB 45.3m | THB 68.0m | THB 10.2m | THB 63.1m | THB 70.3m | THB 93.3m | THB 95.3m | THB 85.4m |
| Operating income | −THB 12.2m | −THB 12.5m | −THB 57.5m | −THB 14.2m | −THB 18.4m | −THB 9.3m | THB 13.7m | −THB 24.6m |
| Net income | THB 12.4m | −THB 13.9m | −THB 52.6m | −THB 18.0m | −THB 22.0m | −THB 11.7m | −THB 6.7m | −THB 30.9m |
| Diluted earnings per share | 0.02 | -0.02 | -0.08 | -0.03 | -0.03 | -0.02 | -0.02 | -0.07 |
| Cash from operations | THB 59.0m | THB 17.0m | −THB 14.0m | THB 8.0m | THB 123.0m | −THB 142.0m | THB 196.0m | THB 157.0m |
| Capital spending | −THB 8.0m | −THB 4.0m | — | −THB 1.0m | −THB 1.0m | — | −THB 24.0m | −THB 6.0m |
| Free cash flow | THB 51.0m | THB 13.0m | — | THB 7.0m | THB 122.0m | — | THB 172.0m | THB 151.0m |
| Total assets | THB 1.28bn | THB 1.44bn | THB 1.49bn | THB 1.53bn | THB 1.74bn | THB 1.74bn | THB 1.60bn | THB 1.41bn |
| Cash and short-term investments | THB 20.9m | THB 37.9m | THB 25.6m | THB 43.1m | THB 163.1m | THB 22.0m | THB 31.3m | THB 24.5m |
| Debt | THB 476.4m | THB 615.5m | THB 630.9m | THB 613.6m | THB 747.9m | THB 736.5m | THB 598.7m | THB 782.6m |
| Shareholders' equity | THB 742.0m | THB 729.4m | THB 745.4m | THB 815.3m | THB 833.0m | THB 854.9m | THB 865.0m | THB 492.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -9.2% | 5.5% | 5.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 13.1% | 13.2% | 14.2% | 16.3% |
| Operating margin | -2.2% | -1.0% | -0.3% | 0.2% |
| Net margin | -3.1% | -1.9% | -1.1% | -0.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | -4.1 | -11.3 | -8.4 | 18.5 | 29.0 | 12.9 | -9.7 | -8.6 |
| Price to sales | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 |
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.