B 
0.15
+7.14%
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 533.6m
FY2016FY2025
Net income
−THB 102.5m
FY2016FY2025
Free cash flow
−THB 34.1m
FY2016FY2025
Shareholders' equity
THB 161.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 533.6m | THB 361.9m | THB 547.3m | THB 2.23bn | THB 1.25bn | THB 1.44bn | THB 1.41bn | THB 1.24bn | THB 1.41bn | THB 1.78bn |
| Gross profit | THB 1.2m | −THB 30.4m | −THB 536.6m | THB 155.5m | −THB 62.3m | THB 134.9m | −THB 115.4m | THB 36.7m | THB 101.9m | THB 205.9m |
| Operating income | −THB 91.0m | −THB 28.1m | −THB 746.4m | THB 55.5m | −THB 125.8m | THB 76.3m | −THB 181.0m | −THB 33.3m | THB 2.9m | THB 92.9m |
| Net income | −THB 102.5m | −THB 39.1m | −THB 769.5m | THB 34.5m | −THB 143.3m | THB 42.8m | −THB 198.8m | −THB 24.7m | −THB 10.0m | THB 106.9m |
| Diluted earnings per share | -0.14 | -0.05 | -1.02 | 0.05 | -0.15 | 0.06 | -0.31 | -0.03 | -0.02 | 0.14 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 602.4m | THB 640.2m | THB 773.6m | THB 1.90bn | THB 1.65bn | THB 1.78bn | THB 1.92bn | THB 1.74bn | THB 1.90bn | THB 2.02bn |
| Cash and short-term investments | THB 3.0m | THB 15.3m | THB 19.2m | THB 88.8m | THB 40.9m | THB 98.9m | THB 30.3m | THB 45.1m | THB 291.9m | THB 216.1m |
| Total liabilities | THB 443.7m | THB 399.4m | THB 496.4m | THB 858.2m | THB 647.3m | THB 621.4m | THB 801.7m | THB 400.8m | THB 531.6m | THB 590.5m |
| Debt | THB 205.6m | THB 141.1m | THB 226.6m | THB 451.1m | THB 384.9m | THB 342.6m | THB 500.3m | THB 149.5m | THB 112.9m | THB 134.3m |
| Shareholders' equity | THB 161.5m | THB 243.4m | THB 279.7m | THB 1.04bn | THB 1.00bn | THB 1.16bn | THB 1.12bn | THB 1.34bn | THB 1.37bn | THB 1.43bn |
| Shares outstanding | 756m | 756m | 756m | 756m | 938m | 693m | 633m | 873m | 617m | 756m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 33.4m | THB 22.6m | THB 121.4m | −THB 70,971 | −THB 48.8m | THB 343.7m | −THB 295.9m | −THB 201.1m | THB 217.3m | −THB 256.9m |
| Capital spending | −THB 758,207 | −THB 2.9m | −THB 2.2m | −THB 25.3m | −THB 30.8m | −THB 80.6m | −THB 51.8m | −THB 90.7m | −THB 68.9m | −THB 147.2m |
| Free cash flow | −THB 34.1m | THB 19.7m | THB 119.3m | −THB 25.4m | −THB 79.6m | THB 263.1m | −THB 347.7m | −THB 291.8m | THB 148.3m | −THB 404.2m |
| Dividends paid | — | — | — | — | −THB 15.1m | −THB 15.1m | −THB 15.1m | −THB 15.1m | −THB 52.9m | −THB 324.1m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 14.3m | THB 34.5m | THB 119.0m | THB 163.5m | THB 143.4m | THB 107.8m | THB 111.0m | THB 90.9m |
| Gross profit | −THB 41.5m | −THB 35.3m | THB 25.6m | −THB 13.3m | −THB 1.5m | −THB 8.5m | −THB 15.7m | −THB 14.7m |
| Operating income | −THB 65.2m | −THB 49.2m | −THB 29.4m | −THB 25.3m | −THB 20.1m | −THB 17.7m | THB 12.4m | −THB 23.9m |
| Net income | −THB 68.7m | −THB 47.5m | −THB 29.4m | −THB 30.1m | −THB 22.7m | −THB 20.3m | THB 9.1m | −THB 26.6m |
| Diluted earnings per share | -0.09 | -0.06 | -0.04 | -0.04 | -0.03 | -0.03 | 0.01 | -0.04 |
| Cash from operations | THB 22.0m | −THB 8.0m | −THB 28.0m | THB 7.0m | THB 4.0m | −THB 5.0m | −THB 32.0m | −THB 13.0m |
| Capital spending | — | — | — | — | — | — | −THB 1.0m | −THB 1.0m |
| Free cash flow | — | — | — | — | — | — | −THB 33.0m | −THB 14.0m |
| Total assets | THB 424.4m | THB 552.4m | THB 602.4m | THB 644.8m | THB 687.0m | THB 645.7m | THB 640.2m | THB 685.9m |
| Cash and short-term investments | — | THB 3.6m | THB 3.0m | THB 6.8m | THB 4.6m | THB 10.1m | THB 15.3m | THB 1.9m |
| Debt | THB 18.6m | THB 208.4m | THB 205.6m | THB 137.2m | THB 138.8m | THB 142.4m | THB 141.1m | THB 196.9m |
| Shareholders' equity | THB 33.7m | THB 114.0m | THB 161.5m | THB 197.7m | THB 227.8m | THB 223.1m | THB 243.4m | THB 231.5m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -38.0% | -18.0% | -11.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | -3.3% | -11.2% | -5.3% | 4.8% |
| Operating margin | -13.3% | -22.0% | -13.5% | -2.2% |
| Net margin | -15.8% | -23.8% | -15.3% | -3.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.8 | -4.3 | -0.3 | 13.2 | -6.2 | 12.5 | -2.4 | -46.4 | -144.4 | 22.8 |
| Price to sales | 0.2 | 0.5 | 0.4 | 0.2 | 0.7 | 0.4 | 0.3 | 0.9 | 1.0 | 1.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 9 Mar 2021.
| FY2021 | FY2019 | FY2017 | FY2016 | |
|---|---|---|---|---|
| Paid in the year | 0.02 | 0.02 | 0.001 | 0.003 |
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.