C 
0.13
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 833.0m
FY2016FY2025
Net income
−THB 410.8m
FY2016FY2025
Free cash flow
THB 155.9m
FY2016FY2025
Shareholders' equity
THB 1.14bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 833.0m | THB 1.84bn | THB 1.85bn | THB 2.10bn | THB 2.09bn | THB 1.62bn | THB 1.14bn | THB 2.64bn | THB 2.03bn | THB 1.16bn |
| Gross profit | −THB 22.8m | THB 244.1m | THB 522.7m | THB 612.5m | THB 548.9m | THB 337.1m | THB 305.0m | THB 791.1m | THB 581.9m | THB 317.0m |
| Operating income | −THB 334.9m | −THB 291.5m | THB 13.0m | THB 188.0m | THB 167.6m | −THB 45.2m | −THB 51.7m | THB 376.8m | THB 228.8m | THB 119.6m |
| Net income | −THB 410.8m | −THB 356.4m | −THB 69.1m | THB 115.4m | THB 70.1m | −THB 93.4m | −THB 55.1m | THB 264.8m | THB 155.5m | THB 63.1m |
| Diluted earnings per share | -0.32 | -0.28 | -0.05 | 0.09 | 0.05 | -0.07 | -0.04 | 0.21 | 0.18 | 0.07 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 4.14bn | THB 4.65bn | THB 5.91bn | THB 6.31bn | THB 6.76bn | THB 6.68bn | THB 6.40bn | THB 4.47bn | THB 3.65bn | THB 3.17bn |
| Cash and short-term investments | THB 22.0m | THB 99.3m | THB 26.3m | THB 106.4m | THB 513.3m | THB 59.0m | THB 35.9m | THB 506.9m | THB 126.4m | THB 58.5m |
| Total liabilities | THB 3.00bn | THB 3.10bn | THB 4.01bn | THB 4.32bn | THB 4.86bn | THB 4.82bn | THB 4.66bn | THB 2.62bn | THB 2.54bn | THB 2.20bn |
| Debt | THB 2.56bn | THB 2.64bn | THB 3.44bn | THB 3.51bn | THB 3.63bn | THB 4.06bn | THB 4.21bn | THB 2.39bn | THB 1.89bn | THB 1.83bn |
| Shareholders' equity | THB 1.14bn | THB 1.54bn | THB 1.90bn | THB 1.99bn | THB 1.90bn | THB 1.86bn | THB 1.74bn | THB 1.84bn | THB 1.11bn | THB 976.3m |
| Shares outstanding | 1,275m | 1,275m | 1,275m | 1,275m | 1,338m | 1,275m | 1,275m | 1,275m | 870m | 870m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 168.2m | THB 1.14bn | THB 377.8m | THB 88.3m | THB 731.9m | THB 56.0m | −THB 1.92bn | −THB 419.1m | THB 272.0m | −THB 584.0m |
| Capital spending | −THB 12.2m | −THB 253,553 | −THB 661,653 | −THB 2.6m | −THB 566,598 | −THB 4.1m | −THB 23.4m | −THB 11.2m | −THB 3.1m | −THB 26.6m |
| Free cash flow | THB 155.9m | THB 1.14bn | THB 377.1m | THB 85.7m | THB 731.3m | THB 51.9m | −THB 1.94bn | −THB 430.3m | THB 268.9m | −THB 610.6m |
| Dividends paid | — | — | −THB 23.3m | −THB 33.0m | −THB 26.6m | −THB 26.6m | −THB 44.6m | −THB 70.2m | −THB 22.5m | −THB 180.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 179.5m | THB 191.4m | THB 269.8m | THB 166.4m | THB 240.9m | THB 155.9m | THB 389.7m | THB 474.0m |
| Gross profit | THB 29.1m | THB 44.5m | −THB 170.4m | THB 38.4m | THB 68.8m | THB 44.0m | −THB 181.0m | THB 133.5m |
| Operating income | −THB 28.6m | −THB 19.1m | −THB 258.5m | −THB 22.6m | THB 4.3m | −THB 31.6m | −THB 327.8m | THB 18.7m |
| Net income | −THB 58.7m | −THB 40.3m | −THB 304.3m | −THB 41.5m | −THB 19.7m | −THB 45.2m | −THB 379.5m | THB 1.6m |
| Diluted earnings per share | -0.05 | -0.03 | -0.24 | -0.03 | -0.02 | -0.04 | -0.30 | 0.00 |
| Cash from operations | −THB 6.0m | THB 156.0m | THB 95.0m | THB 64.0m | THB 67.0m | THB 73.0m | THB 235.0m | THB 265.0m |
| Capital spending | — | — | −THB 3.0m | −THB 8.0m | — | — | — | — |
| Free cash flow | — | — | THB 92.0m | THB 56.0m | — | — | — | — |
| Total assets | THB 4.07bn | THB 4.42bn | THB 4.14bn | THB 4.46bn | THB 4.77bn | THB 4.59bn | THB 4.65bn | THB 5.25bn |
| Cash and short-term investments | — | THB 387.1m | THB 22.0m | THB 21.1m | THB 303.6m | THB 55.4m | THB 99.3m | THB 181.4m |
| Debt | THB 683.1m | THB 2.82bn | THB 2.56bn | THB 2.57bn | THB 2.83bn | THB 2.60bn | THB 2.63bn | THB 2.91bn |
| Shareholders' equity | THB 1.04bn | THB 1.10bn | THB 1.14bn | THB 1.44bn | THB 1.48bn | THB 1.50bn | THB 1.54bn | THB 1.92bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -26.5% | -12.5% | -5.1% |
| Operating income | — | 49.2% | — |
| Net income | — | 34.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 8.3% | 20.5% | 21.7% | 24.7% |
| Operating margin | -23.5% | -6.4% | -2.9% | 2.5% |
| Net margin | -28.7% | -10.9% | -7.2% | -1.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.8 | -1.2 | -9.0 | 8.3 | 19.6 | -7.0 | -11.3 | 5.2 | 6.7 | 19.8 |
| Price to sales | 0.4 | 0.2 | 0.3 | 0.5 | 0.7 | 0.4 | 0.6 | 0.5 | 0.5 | 1.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 7 Apr 2023.
| FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|
| Paid in the year | 0.018 | 0.026 | 0.021 | 0.035 | 0.058 | 0.028 |
- 14-for-13 split · 17 Apr 2018
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.