F 
0.41
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 460.7m
FY2016FY2025
Net income
−THB 64.4m
FY2016FY2025
Free cash flow
−THB 31.2m
FY2016FY2025
Shareholders' equity
THB 888.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 460.7m | THB 401.8m | THB 472.0m | THB 477.7m | THB 519.5m | THB 730.7m | THB 1.00bn | THB 1.06bn | THB 1.05bn | THB 1.06bn |
| Gross profit | THB 172.0m | THB 192.7m | THB 34.2m | THB 199.6m | THB 230.8m | THB 296.3m | THB 435.1m | THB 432.5m | THB 469.3m | THB 481.6m |
| Operating income | −THB 94.2m | −THB 51.7m | −THB 292.7m | −THB 80.8m | −THB 68.5m | −THB 27.7m | THB 13.3m | THB 32.8m | THB 60.8m | THB 165.3m |
| Net income | −THB 64.4m | −THB 85.3m | −THB 240.9m | −THB 86.1m | −THB 62.7m | −THB 27.7m | THB 8.7m | THB 29.2m | THB 86.2m | THB 146.4m |
| Diluted earnings per share | -0.06 | -0.09 | -0.24 | -0.09 | -0.06 | -0.03 | 0.01 | 0.03 | 0.09 | 0.15 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.12bn | THB 1.14bn | THB 1.24bn | THB 1.53bn | THB 1.67bn | THB 1.78bn | THB 1.73bn | THB 1.78bn | THB 1.62bn | THB 1.59bn |
| Cash and short-term investments | THB 39.2m | THB 32.0m | THB 140.9m | THB 153.5m | THB 283.0m | THB 275.6m | THB 198.0m | THB 315.7m | THB 377.3m | THB 559.9m |
| Total liabilities | THB 236.2m | THB 179.1m | THB 200.3m | THB 250.0m | THB 294.8m | THB 346.1m | THB 247.2m | THB 292.6m | THB 131.5m | THB 125.9m |
| Debt | THB 223.7m | THB 121.7m | THB 149.0m | THB 177.5m | THB 203.8m | THB 248.3m | THB 121.5m | THB 111.3m | THB 2.9m | THB 2.0m |
| Shareholders' equity | THB 888.5m | THB 962.5m | THB 1.04bn | THB 1.28bn | THB 1.37bn | THB 1.44bn | THB 1.48bn | THB 1.48bn | THB 1.49bn | THB 1.47bn |
| Shares outstanding | 1,000m | 1,000m | 1,000m | 1,000m | 991m | 1,000m | 1,000m | 1,000m | 1,000m | 1,000m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 19.6m | THB 28.5m | THB 35.5m | −THB 47.0m | THB 78.6m | THB 166.6m | −THB 31.4m | THB 18.4m | THB 157.7m | THB 272.6m |
| Capital spending | −THB 11.5m | −THB 10.1m | −THB 14.8m | −THB 23.8m | −THB 10.4m | −THB 33.5m | −THB 81.9m | −THB 154.5m | −THB 285.0m | −THB 162.8m |
| Free cash flow | −THB 31.2m | THB 18.4m | THB 20.7m | −THB 70.8m | THB 68.2m | THB 133.1m | −THB 113.3m | −THB 136.1m | −THB 127.3m | THB 109.8m |
| Dividends paid | — | −THB 233 | −THB 289 | −THB 3.7m | −THB 3.6m | −THB 3.7m | −THB 13.0m | −THB 36.0m | −THB 60.0m | −THB 222.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 154.2m | THB 128.0m | THB 151.5m | THB 140.0m | THB 88.2m | THB 81.1m | THB 111.4m | THB 88.9m |
| Gross profit | THB 77.4m | THB 65.0m | THB 71.8m | THB 56.4m | THB 43.3m | THB 40.7m | THB 54.1m | THB 44.3m |
| Operating income | −THB 18.5m | −THB 8.4m | −THB 20.6m | THB 20.8m | −THB 12.5m | −THB 16.4m | −THB 12.0m | −THB 13.4m |
| Net income | −THB 20.4m | −THB 10.8m | −THB 14.1m | −THB 14.8m | −THB 21.2m | −THB 14.2m | −THB 49.7m | −THB 12.0m |
| Diluted earnings per share | -0.02 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.05 | -0.01 |
| Cash from operations | −THB 20.0m | −THB 17.0m | −THB 6.0m | THB 9.0m | −THB 8.0m | −THB 15.0m | −THB 1.0m | — |
| Capital spending | −THB 1.0m | −THB 1.0m | −THB 3.0m | −THB 2.0m | −THB 3.0m | −THB 2.0m | — | — |
| Free cash flow | −THB 21.0m | −THB 18.0m | −THB 9.0m | THB 7.0m | −THB 11.0m | −THB 17.0m | — | — |
| Total assets | THB 1.07bn | THB 1.10bn | THB 1.12bn | THB 1.08bn | THB 1.12bn | THB 1.13bn | THB 1.14bn | THB 1.18bn |
| Cash and short-term investments | — | — | THB 39.2m | THB 26.1m | THB 14.6m | THB 16.7m | THB 32.0m | THB 35.2m |
| Debt | — | — | THB 38.0m | THB 9.0m | THB 24.5m | THB 14.1m | THB 8.0m | THB 8.4m |
| Shareholders' equity | THB 856.1m | THB 875.1m | THB 888.5m | THB 902.7m | THB 942.9m | THB 951.0m | THB 962.5m | THB 1.00bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -1.2% | -8.8% | -8.4% |
| Operating income | 5.2% | 27.7% | — |
| Net income | -9.2% | 18.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 42.3% | 33.0% | 36.8% | 41.5% |
| Operating margin | -16.9% | -28.7% | -20.1% | -2.1% |
| Net margin | -17.3% | -26.3% | -18.5% | -1.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -7.6 | -9.0 | -6.9 | -22.2 | -33.2 | -42.6 | 123.0 | 48.3 | 61.5 | 64.9 |
| Price to sales | 1.1 | 1.9 | 3.5 | 4.0 | 4.0 | 1.6 | 1.1 | 1.3 | 5.0 | 8.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 22 Mar 2022.
| FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|
| Paid in the year | 0.004 | 0.004 | 0.004 | 0.013 | 0.036 | 0.06 |
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.