D
0.28
—
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 196.9m
FY2016FY2025
Net income
−THB 30.0m
FY2016FY2025
Free cash flow
−THB 18.6m
FY2016FY2025
Shareholders' equity
THB 436.9m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 196.9m | THB 237.9m | THB 148.8m | THB 32.1m | THB 60.8m | THB 92.1m | THB 141.8m | THB 67.5m | THB 47.4m | THB 36.5m |
| Operating income | −THB 7.4m | THB 20.2m | −THB 5.9m | −THB 13.8m | −THB 4.6m | THB 23.3m | THB 54.3m | THB 18.4m | THB 1.5m | −THB 4.5m |
| Net income | −THB 30.0m | THB 4.9m | −THB 20.4m | −THB 23.8m | −THB 6.8m | THB 14.9m | THB 40.7m | THB 9.5m | −THB 5.7m | −THB 12.7m |
| Diluted earnings per share | -0.03 | 0.01 | -0.02 | -0.03 | -0.01 | 0.02 | 0.05 | 0.01 | -0.01 | -0.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 833.3m | THB 838.6m | THB 824.0m | THB 737.7m | THB 733.0m | THB 829.0m | THB 729.7m | THB 735.7m | THB 722.1m | THB 490.3m |
| Cash and short-term investments | THB 27.1m | THB 31.2m | THB 29.1m | THB 18.6m | THB 37.6m | THB 133.7m | THB 31.3m | THB 245,076 | THB 2.6m | THB 1.9m |
| Total liabilities | THB 396.4m | THB 373.7m | THB 364.1m | THB 311.4m | THB 282.9m | THB 346.4m | THB 378.4m | THB 425.2m | THB 420.9m | THB 305.4m |
| Debt | THB 379.7m | THB 356.2m | THB 349.8m | THB 290.1m | THB 268.4m | THB 324.0m | THB 365.4m | THB 406.4m | THB 402.4m | THB 303.9m |
| Shareholders' equity | THB 436.9m | THB 464.9m | THB 459.9m | THB 426.3m | THB 450.1m | THB 482.6m | THB 351.2m | THB 310.5m | THB 301.2m | THB 184.9m |
| Shares outstanding | 907m | 907m | 907m | 840m | 840m | 794m | 840m | 907m | 907m | 907m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 8.8m | THB 14.8m | −THB 22.8m | −THB 4.8m | −THB 6.1m | THB 40.3m | THB 85.0m | THB 4.6m | −THB 8.1m | — |
| Capital spending | −THB 9.8m | −THB 2.2m | −THB 12.2m | −THB 26.3m | −THB 4.8m | −THB 3.5m | −THB 5.4m | −THB 1.6m | −THB 1.6m | — |
| Free cash flow | −THB 18.6m | THB 12.6m | −THB 34.9m | −THB 31.1m | −THB 10.9m | THB 36.8m | THB 79.6m | THB 3.1m | −THB 9.8m | — |
| Dividends paid | — | — | — | — | −THB 25.2m | −THB 25.2m | −THB 25.2m | −THB 25.2m | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 53.3m | THB 39.6m | THB 69.8m | THB 47.0m | THB 42.1m | THB 38.0m | THB 64.7m | THB 70.2m |
| Operating income | −THB 5.2m | −THB 1.0m | THB 722,560 | −THB 628,000 | −THB 3.5m | −THB 3.5m | THB 1.5m | THB 16.6m |
| Net income | −THB 12.3m | −THB 7.6m | −THB 5.9m | −THB 6.3m | −THB 9.0m | −THB 8.8m | −THB 2.5m | THB 11.9m |
| Diluted earnings per share | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.00 | 0.01 |
| Cash from operations | — | −THB 4.0m | THB 19.0m | −THB 7.0m | THB 1.0m | −THB 8.0m | −THB 8.0m | THB 13.0m |
| Capital spending | — | — | −THB 4.0m | −THB 1.0m | — | −THB 3.0m | — | — |
| Free cash flow | — | — | THB 15.0m | −THB 8.0m | — | −THB 11.0m | — | — |
| Total assets | THB 840.8m | THB 840.8m | THB 833.3m | THB 836.7m | THB 840.7m | THB 832.7m | THB 838.6m | THB 825.6m |
| Cash and short-term investments | — | — | THB 27.1m | THB 16.7m | THB 26.5m | THB 18.2m | THB 31.2m | THB 33.3m |
| Debt | THB 308.1m | THB 307.7m | THB 377.1m | THB 377.0m | THB 371.4m | THB 358.5m | THB 354.2m | THB 341.6m |
| Shareholders' equity | THB 417.0m | THB 429.3m | THB 436.9m | THB 442.8m | THB 449.1m | THB 458.1m | THB 464.9m | THB 467.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 83.1% | 16.4% | — |
| Operating income | -18.6% | — | — |
| Net income | 8.0% | — | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | -12.7 | 112.0 | -33.4 | -22.6 | -151.3 | 29.2 |
| Price to sales | 1.9 | 2.3 | 4.6 | 16.7 | 17.0 | 4.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 23 Mar 2021.
| FY2021 | |
|---|---|
| Paid in the year | 0.03 |
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.