D 
3.50
-2.23%
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 2.14bn
FY2016FY2025
Net income
THB 12.8m
FY2016FY2025
Free cash flow
THB 77.9m
FY2016FY2025
Shareholders' equity
THB 3.61bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.14bn | THB 2.98bn | THB 2.16bn | THB 2.10bn | THB 2.56bn | THB 2.40bn | THB 2.89bn | THB 4.09bn | THB 4.43bn | THB 7.37bn |
| Gross profit | THB 321.1m | THB 222.9m | THB 164.8m | THB 97.7m | THB 200.9m | THB 299.2m | THB 420.4m | THB 460.4m | THB 499.7m | THB 436.0m |
| Operating income | THB 33.6m | THB 149.5m | −THB 540.3m | −THB 54.5m | THB 52.4m | THB 147.8m | −THB 148.5m | THB 9.7m | THB 66.4m | −THB 379.6m |
| Net income | THB 12.8m | −THB 62.7m | −THB 549.9m | −THB 127.8m | THB 100.9m | THB 55.2m | THB 35.0m | THB 148.6m | THB 65.6m | −THB 160.8m |
| Diluted earnings per share | 0.02 | -0.09 | -0.75 | -0.18 | 0.14 | 0.08 | 0.05 | 0.20 | 0.09 | -0.22 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 6.00bn | THB 6.70bn | THB 6.42bn | THB 6.96bn | THB 6.95bn | THB 7.37bn | THB 5.98bn | THB 5.91bn | THB 7.18bn | THB 7.45bn |
| Cash and short-term investments | THB 55.4m | THB 146.7m | THB 102.2m | THB 82.4m | THB 86.8m | THB 90.1m | THB 192.5m | THB 219.8m | THB 500.5m | THB 745.5m |
| Total liabilities | THB 2.39bn | THB 3.04bn | THB 2.83bn | THB 2.88bn | THB 2.60bn | THB 2.76bn | THB 2.81bn | THB 2.72bn | THB 4.14bn | THB 4.47bn |
| Debt | THB 1.14bn | THB 1.39bn | THB 1.25bn | THB 1.67bn | THB 1.45bn | THB 1.37bn | THB 1.75bn | THB 1.47bn | THB 2.08bn | THB 2.57bn |
| Shareholders' equity | THB 3.61bn | THB 3.65bn | THB 3.59bn | THB 4.08bn | THB 4.34bn | THB 4.62bn | THB 3.17bn | THB 3.17bn | THB 3.03bn | THB 2.96bn |
| Shares outstanding | 751m | 732m | 730m | 730m | 730m | 730m | 730m | 730m | 730m | 730m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 112.5m | −THB 230.2m | THB 282.0m | −THB 293.1m | −THB 166.1m | THB 225.7m | −THB 452.7m | THB 55.7m | THB 578.1m | −THB 630.2m |
| Capital spending | −THB 34.6m | −THB 75.4m | −THB 72.1m | −THB 92.6m | −THB 60.6m | −THB 26.7m | −THB 23.5m | −THB 94.4m | −THB 360.5m | −THB 294.7m |
| Free cash flow | THB 77.9m | −THB 305.6m | THB 209.8m | −THB 385.8m | −THB 226.8m | THB 199.0m | −THB 476.2m | −THB 38.7m | THB 217.6m | −THB 924.9m |
| Dividends paid | — | — | — | −THB 21.9m | −THB 6,000 | −THB 21.9m | −THB 36.5m | −THB 742 | −THB 281 | −THB 23,950 |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 546.3m | THB 405.9m | THB 524.7m | THB 510.6m | THB 551.2m | THB 557.6m | THB 943.8m | THB 798.6m |
| Gross profit | THB 83.1m | THB 6.6m | THB 81.3m | THB 87.7m | THB 93.1m | THB 59.1m | THB 9.3m | THB 109.2m |
| Operating income | — | −THB 53.5m | THB 10.2m | THB 24.0m | THB 54.2m | −THB 25.1m | THB 86.6m | THB 78.3m |
| Net income | THB 14.4m | THB 15.8m | THB 1.4m | THB 18.7m | THB 24.1m | −THB 31.4m | −THB 83.2m | THB 62.5m |
| Diluted earnings per share | 0.02 | 0.02 | 0.00 | 0.02 | 0.03 | -0.04 | -0.11 | 0.09 |
| Cash from operations | THB 69.0m | −THB 13.0m | THB 52.0m | THB 178.0m | −THB 97.0m | −THB 53.0m | THB 222.0m | THB 6.0m |
| Capital spending | −THB 4.0m | −THB 7.0m | −THB 16.0m | −THB 7.0m | −THB 8.0m | −THB 4.0m | −THB 6.0m | −THB 12.0m |
| Free cash flow | THB 65.0m | −THB 20.0m | THB 36.0m | THB 171.0m | −THB 105.0m | −THB 57.0m | THB 216.0m | −THB 6.0m |
| Total assets | THB 6.08bn | THB 5.98bn | THB 6.00bn | THB 6.18bn | THB 6.38bn | THB 6.38bn | THB 6.70bn | THB 6.83bn |
| Cash and short-term investments | — | — | THB 55.4m | THB 105.4m | THB 31.4m | THB 63.8m | THB 146.7m | THB 85.7m |
| Debt | THB 57.0m | THB 59.6m | THB 1.10bn | THB 1.19bn | THB 1.28bn | THB 1.30bn | THB 1.35bn | THB 1.61bn |
| Shareholders' equity | THB 3.65bn | THB 3.63bn | THB 3.61bn | THB 3.68bn | THB 3.66bn | THB 3.64bn | THB 3.65bn | THB 3.63bn |
Financial ratios
Data as of 1 Nov 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 15.0% | 7.5% | 7.6% | 4.7% | 7.8% | 12.4% |
| Operating margin | 1.6% | 0.4% | -26.1% | -9.0% | 0.7% | 8.1% |
| Net margin | 0.6% | -2.1% | -25.5% | -6.1% | 3.9% | 2.3% |
| Return on equity | 0.4% | -1.7% | -15.3% | -3.1% | 2.3% | 1.2% |
| Return on assets | 0.2% | -0.9% | -8.6% | -1.8% | 1.5% | 0.7% |
| Free cash flow yield | 5.5% | -5.9% | 13.5% | -7.7% | -4.0% | 9.7% |
| Revenue growth | -27.9% | 38.0% | 2.6% | -18.0% | 6.5% | -16.9% |
| Earnings growth | -120.4% | -88.6% | 330.2% | -226.7% | 82.7% | 57.9% |
| Current ratio | 0.75x | 0.76x | 0.80x | 0.74x | 0.75x | 0.78x |
| Debt to equity | 0.30x | 0.37x | 0.33x | 0.41x | 0.33x | 0.29x |
| Equity ratio | 60.1% | 54.6% | 55.9% | 58.6% | 62.5% | 62.6% |
| Interest coverage | 0.56x | 0.19x | -8.77x | -3.41x | 0.34x | 2.85x |
| Buybacks as a share of market value | -2.7% | -0.2% | -0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 0.7% | -2.3% | -8.4% |
| Operating income | — | -25.7% | — |
| Net income | — | -25.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 10.6% | 8.6% | 9.1% | 9.2% |
| Operating margin | 3.6% | -4.4% | -1.5% | -3.8% |
| Net margin | -1.0% | -7.8% | -4.0% | -2.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 164.4 | -36.9 | -3.3 | -33.7 | 27.5 | 43.7 | 56.0 | 13.9 | 66.8 | -38.2 |
| Price to sales | 1.0 | 0.8 | 0.8 | 2.0 | 1.1 | 1.0 | 0.7 | 0.5 | 1.0 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 6 May 2022.
| FY2022 | FY2020 | FY2019 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.03 | 0.03 | 0.05 | 0.19 | 0.225 | 0.221 | 0.237 | 0.081 |
- 9-for-8 split · 22 Sept 2008
- 5-for-4 split · 1 Oct 2007
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.