C 
1.22
+1.67%
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 2.19bn
FY2016FY2025
Net income
−THB 543.2m
FY2016FY2025
Free cash flow
−THB 374.1m
FY2016FY2025
Shareholders' equity
THB 3.00bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.19bn | THB 2.03bn | THB 1.53bn | THB 999.2m | THB 720.4m | THB 479.1m | THB 296.9m | THB 257.5m | THB 206.3m | THB 197.1m |
| Research and development | — | — | THB 0 | THB 0 | THB 0 | THB 0 | THB 0 | THB 0 | THB 0 | THB 0 |
| Operating income | −THB 219.8m | THB 721.7m | THB 722.6m | THB 451.6m | THB 295.2m | THB 206.7m | THB 119.7m | THB 102.2m | THB 87.5m | THB 93.9m |
| Net income | −THB 543.2m | THB 241.2m | THB 391.1m | THB 251.2m | THB 219.0m | THB 155.4m | THB 111.4m | THB 85.5m | THB 58.2m | THB 70.9m |
| Diluted earnings per share | -0.47 | 0.21 | 0.34 | 0.22 | 0.19 | 0.14 | 0.13 | 0.11 | 0.10 | 0.12 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 8.80bn | THB 9.71bn | THB 9.33bn | THB 7.20bn | THB 5.09bn | THB 2.81bn | THB 1.82bn | THB 828.8m | THB 415.5m | THB 307.4m |
| Cash and short-term investments | THB 272.9m | THB 414.1m | THB 631.2m | THB 1.03bn | THB 1.33bn | THB 709.8m | THB 460.7m | THB 149.0m | THB 59.0m | THB 80.9m |
| Total liabilities | THB 4.70bn | THB 5.13bn | THB 5.04bn | THB 3.35bn | THB 1.63bn | THB 1.66bn | THB 822.9m | THB 65.6m | THB 82.3m | THB 31.9m |
| Debt | THB 4.29bn | THB 4.68bn | THB 4.67bn | THB 3.12bn | THB 1.47bn | THB 1.59bn | THB 576.7m | THB 33.7m | THB 53.0m | THB 2.7m |
| Shareholders' equity | THB 3.00bn | THB 3.55bn | THB 3.35bn | THB 2.96bn | THB 2.59bn | THB 1.13bn | THB 987.4m | THB 748.3m | THB 333.2m | THB 275.5m |
| Shares outstanding | 1,166m | 1,137m | 1,137m | 1,137m | 1,154m | 1,124m | 857m | 798m | 600m | 600m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 371.1m | −THB 123.4m | −THB 1.90bn | −THB 2.04bn | −THB 1.33bn | −THB 765.7m | −THB 349.2m | −THB 231.6m | −THB 59.6m | THB 102.9m |
| Capital spending | −THB 3.0m | −THB 5.8m | −THB 24.0m | −THB 11.5m | −THB 4.0m | −THB 2.2m | −THB 2.7m | −THB 3.7m | −THB 4.1m | −THB 3.9m |
| Free cash flow | −THB 374.1m | −THB 129.1m | −THB 1.93bn | −THB 2.05bn | −THB 1.33bn | −THB 767.9m | −THB 351.9m | −THB 235.3m | −THB 63.6m | THB 99.0m |
| Dividends paid | −THB 1.6m | −THB 39.8m | −THB 3.9m | −THB 3.7m | −THB 4.8m | −THB 4.8m | −THB 24.0m | −THB 61.6m | −THB 61.6m | −THB 41.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 453.5m | THB 466.3m | THB 517.4m | THB 585.6m | THB 529.2m | THB 548.6m | THB 527.9m | THB 526.4m |
| Operating income | THB 199.2m | THB 228.7m | −THB 840.6m | THB 221.4m | THB 233.1m | THB 226.3m | THB 155.8m | THB 252.4m |
| Net income | THB 98.9m | THB 102.8m | −THB 746.2m | THB 28.3m | THB 94.6m | THB 80.2m | THB 60.7m | THB 100.5m |
| Diluted earnings per share | 0.08 | 0.09 | -0.64 | 0.02 | 0.08 | 0.07 | 0.05 | 0.09 |
| Cash from operations | THB 6.0m | THB 122.0m | −THB 281.0m | THB 65.0m | THB 34.0m | THB 37.0m | −THB 40.0m | THB 50.0m |
| Capital spending | — | — | — | −THB 1.0m | — | — | −THB 2.0m | −THB 1.0m |
| Free cash flow | — | — | — | THB 64.0m | — | — | −THB 42.0m | THB 49.0m |
| Total assets | THB 8.94bn | THB 8.85bn | THB 8.80bn | THB 9.85bn | THB 9.83bn | THB 9.73bn | THB 9.71bn | THB 9.77bn |
| Cash and short-term investments | THB 277.2m | THB 271.1m | THB 272.9m | THB 318.2m | THB 320.4m | THB 316.8m | THB 414.1m | THB 608.3m |
| Debt | THB 4.15bn | THB 4.17bn | THB 4.28bn | THB 4.47bn | THB 4.53bn | THB 4.55bn | THB 4.67bn | THB 4.82bn |
| Shareholders' equity | THB 3.21bn | THB 3.11bn | THB 3.00bn | THB 3.75bn | THB 3.72bn | THB 3.63bn | THB 3.55bn | THB 3.49bn |
Financial ratios
Data as of 1 Nov 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | -9.9% | 38.9% | 54.1% | 50.9% | 52.6% | 51.8% | — | — |
| Net margin | -24.7% | 11.9% | 25.6% | 25.1% | 30.4% | 32.4% | — | — |
| Return on equity | -18.1% | 6.8% | 11.7% | 8.5% | 8.5% | 13.7% | — | — |
| Return on assets | -6.2% | 2.5% | 4.2% | 3.5% | 4.3% | 5.5% | — | — |
| Free cash flow yield | -24.7% | -8.1% | -129.1% | -139.3% | -89.5% | -53.1% | — | — |
| Revenue growth | 8.3% | 32.7% | 52.8% | 38.7% | 50.4% | 61.4% | — | — |
| Earnings growth | -325.2% | -38.3% | 55.7% | 14.7% | 41.0% | 39.4% | — | — |
| Current ratio | 0.57x | 0.74x | 1.44x | 9.60x | 4.22x | 1.70x | — | — |
| Debt to equity | 1.42x | 1.32x | 1.39x | 1.05x | 0.57x | 1.40x | — | — |
| Equity ratio | 34.1% | 36.6% | 35.9% | 41.1% | 50.8% | 40.2% | — | — |
| Interest coverage | -0.74x | 2.54x | 3.25x | 3.18x | 3.36x | 4.71x | — | — |
| R&D as a share of sales | — | — | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Buybacks as a share of market value | -2.5% | 0.0% | 0.0% | 1.4% | -2.6% | -31.2% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 30.0% | 35.6% | 31.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 11.9% | 24.8% | 27.4% | 29.4% |
| Net margin | -7.2% | 5.0% | 9.0% | 11.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | -2.8 | 13.3 | 15.5 | 36.7 | 61.4 | 47.7 | 23.8 | 17.4 |
| Price to sales | 0.7 | 1.6 | 4.0 | 9.2 | 18.7 | 15.4 | 8.9 | 5.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 2 May 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.001 | 0.034 | 0.002 | 0.003 | 0.005 | 0.004 | 0.023 | 0.06 |
- 41-for-40 split · 2 May 2025
- 1.02-for-1 split · 9 Oct 2023
- 1.02-for-1 split · 8 May 2023
- 1.025-for-1 split · 9 Jan 2023
- 31-for-30 split · 5 Apr 2022
- 31-for-30 split · 7 Jan 2022
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.