G 
0.03
-25.00%
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 2.13bn
FY2016FY2025
Net income
−THB 467.2m
FY2016FY2025
Free cash flow
THB 216.5m
FY2016FY2025
Shareholders' equity
THB 2.36bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.13bn | THB 3.71bn | THB 4.11bn | THB 2.77bn | THB 1.66bn | THB 1.60bn | THB 2.03bn | THB 1.95bn | THB 1.76bn | THB 1.59bn |
| Gross profit | −THB 4.6m | THB 154.7m | THB 380.3m | THB 207.2m | THB 58.5m | THB 32.2m | THB 30.2m | THB 34.0m | THB 155.4m | THB 270.8m |
| Operating income | −THB 387.0m | −THB 240.9m | −THB 199.1m | −THB 6.7m | −THB 57.8m | −THB 133.7m | −THB 226.6m | −THB 151.8m | −THB 35.9m | THB 92.6m |
| Net income | −THB 467.2m | −THB 474.2m | −THB 459.7m | −THB 140.8m | −THB 106.7m | −THB 156.3m | −THB 285.0m | −THB 149.6m | −THB 105.5m | THB 84.0m |
| Diluted earnings per share | -0.05 | -0.06 | -0.07 | -0.02 | -0.02 | -0.03 | -0.05 | -0.03 | -0.02 | 0.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 8.45bn | THB 9.63bn | THB 10.54bn | THB 7.07bn | THB 6.54bn | THB 6.21bn | THB 5.89bn | THB 6.72bn | THB 6.23bn | THB 5.82bn |
| Cash and short-term investments | THB 46.8m | THB 149.6m | THB 59.6m | THB 83.7m | THB 20.7m | THB 17.2m | THB 10.2m | THB 38.4m | THB 29.8m | THB 133.7m |
| Total liabilities | THB 5.51bn | THB 6.11bn | THB 6.34bn | THB 3.16bn | THB 2.59bn | THB 2.43bn | THB 2.08bn | THB 2.08bn | THB 1.37bn | THB 999.4m |
| Debt | THB 4.16bn | THB 4.49bn | THB 4.48bn | THB 1.84bn | THB 1.63bn | THB 1.60bn | THB 1.49bn | THB 1.30bn | THB 751.7m | THB 403.9m |
| Shareholders' equity | THB 2.36bn | THB 2.84bn | THB 3.52bn | THB 3.91bn | THB 3.96bn | THB 3.77bn | THB 3.79bn | THB 4.61bn | THB 4.83bn | THB 4.82bn |
| Shares outstanding | 8,612m | 8,612m | 7,039m | 7,039m | 5,605m | 5,605m | 5,605m | 5,605m | 5,605m | 5,777m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 248.6m | THB 261.5m | THB 512.3m | −THB 294.0m | −THB 103.4m | THB 271.5m | −THB 102.9m | −THB 175.3m | THB 41.5m | −THB 69.8m |
| Capital spending | −THB 32.0m | −THB 55.5m | −THB 144.7m | −THB 177.0m | −THB 128.8m | −THB 302.1m | −THB 73.8m | −THB 366.9m | −THB 450.0m | −THB 181.6m |
| Free cash flow | THB 216.5m | THB 206.0m | THB 367.5m | −THB 471.0m | −THB 232.3m | −THB 30.6m | −THB 176.6m | −THB 542.2m | −THB 408.5m | −THB 251.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 296.4m | THB 430.1m | THB 251.8m | THB 455.6m | THB 670.0m | THB 754.1m | THB 886.3m | THB 1.04bn |
| Gross profit | −THB 9.6m | THB 65.1m | THB 32.2m | THB 38.9m | −THB 7.1m | THB 61.6m | THB 12.3m | THB 25.9m |
| Operating income | −THB 151.6m | −THB 86.7m | −THB 129.8m | −THB 85.0m | −THB 86.0m | −THB 46.7m | −THB 73.5m | −THB 37.8m |
| Net income | −THB 128.9m | −THB 89.8m | −THB 138.3m | −THB 112.8m | −THB 133.4m | −THB 82.7m | −THB 203.0m | −THB 92.1m |
| Diluted earnings per share | -0.01 | -0.01 | -0.02 | -0.01 | -0.02 | -0.01 | -0.02 | -0.01 |
| Cash from operations | THB 55.0m | THB 44.0m | THB 99.0m | THB 90.0m | −THB 46.0m | THB 204.0m | THB 59.0m | THB 165.0m |
| Capital spending | −THB 4.0m | −THB 6.0m | −THB 8.0m | −THB 6.0m | −THB 9.0m | −THB 7.0m | −THB 10.0m | −THB 7.0m |
| Free cash flow | THB 51.0m | THB 38.0m | THB 91.0m | THB 84.0m | −THB 55.0m | THB 197.0m | THB 49.0m | THB 158.0m |
| Total assets | THB 8.09bn | THB 8.33bn | THB 8.45bn | THB 8.87bn | THB 9.11bn | THB 9.36bn | THB 9.63bn | THB 9.88bn |
| Cash and short-term investments | — | THB 27.3m | THB 46.8m | THB 51.3m | THB 54.3m | THB 174.5m | THB 149.6m | THB 184.6m |
| Debt | THB 1.24bn | THB 3.39bn | THB 3.62bn | THB 3.48bn | THB 3.51bn | THB 3.51bn | THB 3.62bn | THB 3.67bn |
| Shareholders' equity | THB 2.11bn | THB 2.26bn | THB 2.36bn | THB 2.49bn | THB 2.61bn | THB 2.75bn | THB 2.84bn | THB 3.06bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -8.4% | 6.0% | 0.7% |
| Operating income | 286.4% | 23.7% | — |
| Net income | 49.2% | 24.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 2.6% | 5.8% | 5.2% | 5.8% |
| Operating margin | -10.7% | -6.6% | -6.4% | -4.9% |
| Net margin | -16.1% | -12.1% | -11.3% | -8.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.4 | -1.4 | -2.9 | -13.0 | -19.7 | -9.0 | -2.8 | -10.1 | -21.0 | 33.1 |
| Price to sales | 0.1 | 0.2 | 0.3 | 0.7 | 1.3 | 0.9 | 0.4 | 0.8 | 1.3 | 1.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 28 Apr 2015.
| FY2015 | FY1997 | |
|---|---|---|
| Paid in the year | 0.01 | 12.00 |
- 3-to-1 reverse split · 3 Apr 2013
- 10-to-1 reverse split · 12 Apr 2011
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.