F 
0.31
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 1.15bn
FY2016FY2025
Net income
THB 29.9m
FY2016FY2025
Free cash flow
−THB 196.5m
FY2016FY2025
Shareholders' equity
THB 1.42bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.15bn | THB 1.05bn | THB 901.7m | THB 768.3m | THB 644.5m | THB 558.8m | THB 819.1m | THB 658.2m | THB 461.1m | THB 396.0m |
| Gross profit | THB 266.9m | THB 222.1m | THB 204.5m | THB 197.6m | THB 179.0m | THB 147.1m | THB 183.1m | THB 127.0m | THB 122.8m | THB 114.4m |
| Operating income | THB 89.6m | THB 41.3m | THB 46.6m | THB 59.6m | THB 55.6m | −THB 5.2m | −THB 31.2m | THB 765,961 | THB 28.2m | THB 17.2m |
| Net income | THB 29.9m | THB 18.7m | THB 90.5m | THB 32.9m | THB 38.0m | −THB 15.6m | −THB 252.0m | −THB 3.9m | THB 22.1m | THB 12.3m |
| Diluted earnings per share | 0.01 | 0.03 | 0.16 | 0.06 | 0.07 | -0.03 | -0.45 | -0.01 | 0.03 | 0.03 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 2.99bn | THB 1.25bn | THB 1.17bn | THB 1.14bn | THB 843.8m | THB 736.9m | THB 772.5m | THB 954.8m | THB 787.1m | THB 466.9m |
| Cash and short-term investments | THB 182.3m | THB 159.1m | THB 74.5m | THB 289.4m | THB 93.2m | THB 76.5m | THB 10.8m | THB 10.6m | THB 148.4m | THB 68.5m |
| Total liabilities | THB 1.32bn | THB 453.0m | THB 361.7m | THB 428.7m | THB 407.3m | THB 423.2m | THB 362.0m | THB 283.7m | THB 123.4m | THB 107.9m |
| Debt | THB 625.4m | THB 152.5m | THB 156.5m | THB 182.9m | THB 170.5m | THB 170.5m | THB 108.3m | THB 100.0m | THB 38.9m | THB 19.7m |
| Shareholders' equity | THB 1.42bn | THB 571.4m | THB 584.8m | THB 495.6m | THB 326.5m | THB 307.7m | THB 395.6m | THB 656.4m | THB 650.2m | THB 354.1m |
| Shares outstanding | 2,191m | 543m | 564m | 566m | 565m | 563m | 565m | 565m | 656m | 371m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 127.2m | THB 142.6m | THB 9.7m | THB 54.4m | −THB 8.7m | THB 100.0m | THB 29.0m | −THB 52.6m | −THB 5.0m | THB 8.8m |
| Capital spending | −THB 69.3m | −THB 75.9m | −THB 129.1m | −THB 89.5m | −THB 43.5m | −THB 49.3m | −THB 27.4m | −THB 61.5m | −THB 99.9m | −THB 11.7m |
| Free cash flow | −THB 196.5m | THB 66.8m | −THB 119.4m | −THB 35.1m | −THB 52.1m | THB 50.6m | THB 1.5m | −THB 114.1m | −THB 105.0m | −THB 2.9m |
| Dividends paid | −THB 3.3m | −THB 12.9m | −THB 4.6m | −THB 4.6m | — | −THB 655 | −THB 5.6m | −THB 1.3m | −THB 6.8m | −THB 12.9m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 111.4m | THB 531.6m | THB 307.5m | THB 293.2m | THB 274.6m | THB 278.9m | THB 272.0m | THB 264.4m |
| Gross profit | THB 38.0m | THB 70.8m | THB 77.1m | THB 76.8m | THB 64.6m | THB 69.7m | THB 63.4m | THB 44.7m |
| Operating income | THB 6.0m | THB 17.1m | THB 24.5m | THB 28.1m | THB 16.3m | THB 24.8m | THB 8.6m | THB 3.3m |
| Net income | −THB 97.4m | −THB 16.8m | −THB 2.7m | THB 13.0m | THB 6.1m | THB 13.5m | THB 4.6m | −THB 2.9m |
| Diluted earnings per share | -0.04 | -0.01 | -0.00 | 0.01 | 0.00 | 0.01 | 0.01 | -0.01 |
| Cash from operations | −THB 18.0m | THB 15.0m | −THB 168.0m | THB 34.0m | THB 15.0m | — | THB 51.0m | THB 28.0m |
| Capital spending | −THB 13.0m | −THB 11.0m | −THB 15.0m | −THB 23.0m | −THB 10.0m | −THB 23.0m | −THB 20.0m | −THB 18.0m |
| Free cash flow | −THB 31.0m | THB 4.0m | −THB 183.0m | THB 11.0m | THB 5.0m | — | THB 31.0m | THB 10.0m |
| Total assets | THB 2.74bn | THB 2.82bn | THB 2.99bn | THB 2.13bn | THB 1.26bn | THB 1.23bn | THB 1.25bn | THB 1.24bn |
| Cash and short-term investments | — | THB 181.2m | THB 182.3m | THB 207.5m | THB 138.3m | THB 154.5m | THB 159.1m | THB 148.6m |
| Debt | THB 228.6m | THB 591.0m | THB 570.2m | THB 130.8m | THB 116.6m | THB 138.4m | THB 139.2m | THB 149.6m |
| Shareholders' equity | THB 1.32bn | THB 1.41bn | THB 1.42bn | THB 1.42bn | THB 599.2m | THB 593.1m | THB 571.4m | THB 576.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 14.5% | 15.6% | 12.2% |
| Operating income | 14.6% | — | 19.1% |
| Net income | -3.2% | — | 8.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 22.2% | 23.0% | 24.0% | 24.0% |
| Operating margin | 5.9% | 6.1% | 5.7% | 4.1% |
| Net margin | 2.2% | 4.4% | 3.8% | -0.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 36.0 | 12.8 | 5.2 | 21.3 | 19.8 | -15.9 | -0.9 | -99.0 | 62.0 | 98.1 |
| Price to sales | 0.9 | 0.2 | 0.5 | 0.9 | 1.2 | 0.4 | 0.3 | 0.6 | 3.0 | 3.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 28 Nov 2024.
| FY2024 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 0.02 | 0.01 | 0.002 | 0.021 | 0.048 | 0.04 | 0.034 |
- 1.045-for-1 split · 9 May 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.