A 
0.40
-2.44%
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 55.2m
FY2016FY2025
Net income
−THB 36.0m
FY2016FY2025
Free cash flow
−THB 7.4m
FY2016FY2025
Shareholders' equity
THB 301.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 55.2m | THB 106.8m | THB 118.7m | THB 175.6m | THB 183.3m | THB 70.1m | THB 155.7m | THB 380.1m | THB 389.3m | THB 83.7m |
| Gross profit | THB 10.2m | THB 27.6m | THB 24.9m | THB 44.9m | THB 48.2m | THB 19.7m | THB 45.9m | THB 109.4m | THB 120.6m | THB 27.7m |
| Operating income | −THB 19.8m | −THB 11.9m | −THB 18.9m | −THB 2.8m | −THB 29.7m | −THB 20.9m | THB 1.3m | THB 48.8m | THB 60.1m | THB 599,910 |
| Net income | −THB 36.0m | −THB 28.7m | −THB 37.8m | −THB 29.2m | −THB 54.7m | −THB 37.3m | −THB 14.1m | THB 26.1m | THB 37.1m | −THB 11.4m |
| Diluted earnings per share | -0.06 | -0.05 | -0.06 | -0.05 | -0.09 | -0.06 | -0.02 | 0.04 | 0.06 | -0.02 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 798.3m | THB 824.0m | THB 807.4m | THB 808.6m | THB 955.4m | THB 1.01bn | THB 1.02bn | THB 900.5m | THB 913.6m | THB 794.5m |
| Cash and short-term investments | THB 563,000 | THB 554,000 | THB 3.6m | THB 5.4m | THB 4.3m | THB 7.2m | THB 7.8m | THB 2.6m | THB 1.3m | THB 1.5m |
| Total liabilities | THB 496.8m | THB 488.6m | THB 483.5m | THB 446.9m | THB 564.5m | THB 571.1m | THB 537.2m | THB 638.6m | THB 700.8m | THB 790.5m |
| Debt | THB 395.2m | THB 393.2m | THB 401.8m | THB 366.7m | THB 458.7m | THB 470.3m | THB 431.5m | THB 498.0m | THB 604.6m | THB 651.4m |
| Shareholders' equity | THB 301.5m | THB 335.4m | THB 323.8m | THB 361.7m | THB 390.9m | THB 442.2m | THB 479.5m | THB 261.9m | THB 212.7m | THB 4.0m |
| Shares outstanding | 600m | 600m | 600m | 600m | 600m | 600m | 600m | 600m | 600m | 600m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 6.8m | THB 4.9m | −THB 33.1m | THB 110.4m | −THB 5.6m | −THB 37.4m | −THB 155.8m | THB 87.4m | −THB 95.0m | −THB 272.2m |
| Capital spending | −THB 547,000 | −THB 147,000 | −THB 364,000 | −THB 387,502 | −THB 573,493 | −THB 235,710 | −THB 392,062 | −THB 3.0m | −THB 15.4m | −THB 4.4m |
| Free cash flow | −THB 7.4m | THB 4.8m | −THB 33.5m | THB 110.0m | −THB 6.2m | −THB 37.6m | −THB 156.2m | THB 84.5m | −THB 110.4m | −THB 276.6m |
| Dividends paid | — | — | — | — | — | — | −THB 20.0m | −THB 20.0m | −THB 20.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 8.2m | THB 5.2m | THB 14.7m | THB 24.5m | THB 15.9m | THB 2.4m | THB 41.9m | THB 16.5m |
| Gross profit | THB 453,000 | −THB 544,000 | THB 3.6m | THB 8.6m | THB 3.8m | THB 532,000 | THB 12.8m | THB 4.3m |
| Operating income | −THB 6.6m | −THB 7.2m | −THB 5.0m | −THB 2.1m | −THB 5.4m | −THB 7.2m | THB 3.5m | −THB 5.4m |
| Net income | −THB 13.1m | −THB 12.0m | −THB 9.4m | −THB 6.1m | −THB 9.5m | −THB 11.1m | −THB 744,000 | −THB 9.7m |
| Diluted earnings per share | -0.02 | -0.02 | -0.02 | -0.01 | -0.02 | -0.02 | -0.00 | -0.02 |
| Cash from operations | THB 4.0m | −THB 6.0m | — | THB 3.0m | −THB 4.0m | −THB 4.0m | THB 12.0m | −THB 1.0m |
| Total assets | THB 789.2m | THB 795.1m | THB 798.3m | THB 802.9m | THB 814.9m | THB 825.9m | THB 824.0m | THB 791.5m |
| Cash and short-term investments | THB 614,000 | THB 476,000 | THB 563,000 | THB 279,000 | THB 395,000 | THB 573,000 | THB 554,000 | THB 706,000 |
| Debt | THB 397.2m | THB 403.6m | THB 395.8m | THB 399.5m | THB 403.4m | THB 404.2m | THB 482.7m | THB 405.8m |
| Shareholders' equity | THB 276.4m | THB 289.5m | THB 301.5m | THB 310.9m | THB 316.9m | THB 324.3m | THB 335.4m | THB 295.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -32.0% | -4.6% | 35.2% |
| Operating income | 91.0% | -1.1% | 15.6% |
| Net income | 7.2% | -0.7% | 9.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 23.4% | 23.6% | 24.7% | 28.0% |
| Operating margin | -19.6% | -11.7% | -14.7% | 0.1% |
| Net margin | -39.9% | -28.9% | -31.5% | -11.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | -9.3 | -13.4 | -55.2 | -109.9 | -22.8 | -12.4 | -35.3 |
| Price to sales | 6.1 | 3.6 | 17.6 | 18.3 | 6.8 | 6.6 | 3.2 |
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.