D 
0.05
—
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 146.7m
FY2017FY2026
Net income
−THB 29.3m
FY2017FY2026
Free cash flow
−THB 26.2m
FY2017FY2026
Shareholders' equity
THB 144.1m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 146.7m | THB 145.0m | THB 101.2m | THB 131.0m | THB 141.9m | THB 272.5m | THB 365.4m | THB 333.2m | THB 276.9m | THB 301.9m |
| Operating income | −THB 22.3m | −THB 198.4m | −THB 89.7m | −THB 139.7m | −THB 85.1m | −THB 70.5m | −THB 84.9m | −THB 104.4m | −THB 35.8m | −THB 23.5m |
| Net income | −THB 29.3m | −THB 197.4m | −THB 90.7m | −THB 142.0m | −THB 89.3m | −THB 124.6m | −THB 84.0m | −THB 112.6m | −THB 38.5m | −THB 22.9m |
| Diluted earnings per share | -0.01 | -0.08 | -0.04 | -0.06 | -0.04 | -0.07 | -0.05 | -0.12 | -0.05 | -0.04 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 274.1m | THB 280.0m | THB 427.8m | THB 525.1m | THB 393.3m | THB 333.9m | THB 342.1m | THB 333.8m | THB 162.2m | THB 190.9m |
| Cash and short-term investments | — | THB 4.4m | — | THB 12.6m | THB 178.1m | THB 72.0m | THB 11.3m | THB 18.0m | THB 12.5m | THB 16.4m |
| Total liabilities | THB 130.0m | THB 116.1m | THB 66.6m | THB 79.0m | THB 113.8m | THB 144.5m | THB 188.0m | THB 95.4m | THB 80.2m | THB 78.6m |
| Debt | THB 57.4m | THB 53.3m | — | THB 31.1m | THB 49.1m | — | THB 89.3m | THB 95.6m | THB 444,000 | THB 1.0m |
| Shareholders' equity | THB 144.1m | THB 163.9m | THB 361.2m | THB 446.1m | THB 279.6m | THB 454.3m | THB 154.1m | THB 238.4m | THB 82.2m | THB 112.2m |
| Shares outstanding | 2,691m | 2,569m | 2,438m | 2,438m | 2,197m | 1,917m | 1,615m | 955m | 788m | 584m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 26.2m | −THB 39.8m | THB 302,755 | −THB 124.4m | −THB 35.9m | −THB 99.0m | −THB 36.5m | −THB 77.9m | −THB 7.3m | −THB 9.8m |
| Capital spending | — | −THB 1.4m | −THB 791,315 | −THB 10.5m | −THB 95,700 | −THB 17.6m | −THB 21.2m | −THB 1.3m | −THB 2.4m | −THB 2.0m |
| Free cash flow | −THB 26.2m | −THB 41.2m | −THB 488,560 | −THB 134.9m | −THB 36.0m | −THB 116.7m | −THB 57.7m | −THB 79.3m | −THB 9.7m | −THB 11.9m |
Latest quarters
By quarter end
| Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 36.5m | THB 36.0m | THB 48.0m | THB 34.0m | THB 28.7m | THB 40.1m | THB 39.9m | THB 28.5m |
| Operating income | −THB 2.2m | −THB 3.1m | −THB 2.1m | −THB 5.0m | −THB 9.4m | −THB 152.5m | −THB 24.0m | −THB 12.7m |
| Net income | −THB 3.9m | −THB 4.3m | −THB 3.6m | −THB 10.4m | −THB 11.0m | −THB 154.4m | −THB 25.3m | −THB 13.4m |
| Diluted earnings per share | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.06 | -0.01 | -0.01 |
| Cash from operations | −THB 9.0m | THB 1.0m | −THB 8.0m | −THB 6.0m | −THB 12.0m | THB 18.0m | −THB 28.0m | −THB 15.0m |
| Capital spending | — | — | — | — | — | — | −THB 1.0m | — |
| Free cash flow | — | — | — | — | — | — | −THB 29.0m | — |
| Total assets | THB 286.0m | THB 274.1m | THB 295.5m | THB 294.7m | THB 284.0m | THB 280.0m | THB 463.6m | THB 443.4m |
| Cash and short-term investments | — | THB 8.0m | THB 7.2m | THB 16.6m | THB 3.9m | THB 4.4m | — | — |
| Debt | THB 58.4m | THB 62.0m | THB 63.0m | THB 63.9m | THB 65.6m | THB 53.3m | THB 33.7m | THB 34.4m |
| Shareholders' equity | THB 140.3m | THB 144.1m | THB 148.4m | THB 152.0m | THB 152.9m | THB 163.9m | THB 318.1m | THB 343.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 3.9% | -11.6% | -7.7% |
| Operating income | -45.8% | -20.6% | — |
| Net income | -40.9% | -25.1% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -75.6% | -85.9% | -64.6% | -33.5% |
| Net margin | -77.7% | -87.7% | -71.7% | -36.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -4.6 | -0.7 | -6.5 | -4.5 | -11.8 | -9.8 | -2.1 | -1.7 | -8.3 | -16.0 |
| Price to sales | 0.9 | 0.9 | 5.8 | 4.8 | 7.4 | 4.5 | 0.5 | 0.6 | 1.2 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 26 Oct 2010.
| FY2011 | FY2010 | FY2009 | |
|---|---|---|---|
| Paid in the year | 0.005 | 0.005 | 0.004 |
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.