B 
0.50
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 416.9m
FY2016FY2025
Net income
−THB 88.0m
FY2016FY2025
Free cash flow
−THB 536.1m
FY2016FY2025
Shareholders' equity
THB 599.8m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 416.9m | THB 472.5m | THB 393.8m | THB 242.6m | THB 119.6m | THB 140.6m | THB 255.2m | THB 248.4m | THB 235.1m | THB 234.7m |
| Operating income | −THB 80.9m | THB 148.6m | −THB 114.0m | THB 150.9m | −THB 108.2m | −THB 180.9m | THB 325.3m | THB 176.9m | −THB 155.2m | −THB 144.0m |
| Net income | −THB 88.0m | THB 32.2m | −THB 194.0m | −THB 51.4m | −THB 238.5m | −THB 325.4m | THB 149.6m | −THB 66.7m | THB 15.6m | −THB 107.5m |
| Diluted earnings per share | -0.15 | 0.06 | -0.34 | -0.09 | -0.46 | -0.60 | 0.28 | -0.20 | 0.03 | -0.32 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 3.73bn | THB 3.89bn | THB 3.85bn | THB 3.86bn | THB 4.02bn | THB 3.94bn | THB 3.85bn | THB 3.49bn | THB 3.14bn | THB 1.80bn |
| Cash and short-term investments | THB 127.5m | THB 215.1m | THB 68.7m | THB 556.6m | THB 182.8m | THB 119.1m | THB 492.4m | THB 229.7m | THB 283.0m | THB 220.4m |
| Total liabilities | THB 2.83bn | THB 2.96bn | THB 3.24bn | THB 3.40bn | THB 3.43bn | THB 3.05bn | THB 2.75bn | THB 2.95bn | THB 2.67bn | THB 2.07bn |
| Debt | THB 2.29bn | THB 2.54bn | THB 2.63bn | THB 2.62bn | THB 2.88bn | THB 2.52bn | THB 2.20bn | THB 2.38bn | THB 1.80bn | THB 1.74bn |
| Shareholders' equity | THB 599.8m | THB 674.4m | THB 599.4m | THB 746.3m | THB 678.3m | THB 793.5m | THB 963.5m | THB 517.2m | THB 542.4m | THB 17.7m |
| Shares outstanding | 575m | 572m | 570m | 569m | 515m | 538m | 532m | 342m | 577m | 340m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 219.8m | THB 142.5m | −THB 39.1m | −THB 64.7m | −THB 72.6m | −THB 166.3m | −THB 148.8m | −THB 132.3m | −THB 155.4m | −THB 100.5m |
| Capital spending | −THB 316.3m | −THB 53.1m | −THB 380.1m | −THB 253.2m | −THB 246.4m | −THB 221.7m | −THB 462.1m | −THB 731.1m | −THB 710.8m | −THB 359.8m |
| Free cash flow | −THB 536.1m | THB 89.4m | −THB 419.2m | −THB 317.9m | −THB 319.0m | −THB 388.0m | −THB 610.8m | −THB 863.4m | −THB 866.2m | −THB 460.3m |
| Dividends paid | −THB 66.5m | — | −THB 41.2m | −THB 17.8m | −THB 17.8m | −THB 55.8m | −THB 55.8m | −THB 51.0m | −THB 51.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 81.4m | THB 142.3m | THB 125.7m | THB 80.4m | THB 77.3m | THB 133.5m | THB 136.6m | THB 107.4m |
| Operating income | −THB 40.5m | THB 19.4m | −THB 216.0m | −THB 40.4m | −THB 50.8m | THB 205.6m | THB 10.0m | THB 84.9m |
| Net income | −THB 52.6m | −THB 10.6m | −THB 30.2m | −THB 45.0m | −THB 55.7m | THB 42.9m | −THB 34.0m | THB 54.5m |
| Diluted earnings per share | -0.09 | -0.02 | -0.05 | -0.08 | -0.10 | 0.07 | -0.06 | 0.10 |
| Cash from operations | −THB 21.0m | −THB 6.0m | −THB 85.0m | THB 19.0m | −THB 46.0m | −THB 107.0m | THB 128.0m | THB 6.0m |
| Capital spending | −THB 73.0m | −THB 101.0m | −THB 91.0m | −THB 89.0m | −THB 52.0m | −THB 82.0m | −THB 24.0m | −THB 14.0m |
| Free cash flow | −THB 94.0m | −THB 107.0m | −THB 176.0m | −THB 70.0m | −THB 98.0m | −THB 189.0m | THB 104.0m | −THB 8.0m |
| Total assets | THB 3.87bn | THB 3.76bn | THB 3.73bn | THB 3.68bn | THB 3.60bn | THB 3.80bn | THB 3.89bn | THB 3.66bn |
| Cash and short-term investments | — | THB 93.3m | THB 127.5m | THB 118.2m | THB 104.6m | THB 307.7m | THB 215.1m | THB 82.0m |
| Debt | THB 2.07bn | THB 2.27bn | THB 2.20bn | THB 2.16bn | THB 2.14bn | THB 2.19bn | THB 2.27bn | THB 2.26bn |
| Shareholders' equity | THB 566.5m | THB 600.5m | THB 599.8m | THB 605.4m | THB 644.1m | THB 725.3m | THB 674.4m | THB 695.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 19.8% | 24.3% | 5.6% |
| Operating income | — | -14.9% | 15.3% |
| Net income | 19.7% | -23.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 7.6% | 6.9% | -10.3% | -0.0% |
| Net margin | -6.3% | -19.7% | -48.4% | -25.9% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | -5.1 | 17.3 | -2.9 | -16.1 | -4.6 | -1.6 | 5.7 |
| Price to sales | 1.1 | 1.2 | 1.4 | 3.4 | 9.2 | 3.8 | 3.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 19 Mar 2025.
| FY2025 | FY2019 | |
|---|---|---|
| Paid in the year | 0.052 | 0.109 |
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.