0.71
+1.43%
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 128.5m
FY2017FY2025
Net income
−THB 36.8m
FY2017FY2025
Free cash flow
THB 6.6m
FY2017FY2025
Shareholders' equity
THB 159.4m
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 128.5m | THB 134.5m | THB 85.6m | THB 133.0m | THB 91.1m | THB 78.4m | THB 73.5m | THB 42.5m | THB 1.1m |
| Gross profit | THB 33.6m | THB 36.0m | THB 25.7m | THB 68.8m | THB 50.9m | THB 43.5m | THB 40.2m | THB 23.5m | −THB 633,963 |
| Operating income | −THB 14.9m | −THB 45.3m | −THB 27.0m | THB 39.5m | THB 18.6m | THB 18.5m | THB 18.3m | THB 14.1m | −THB 1.2m |
| Net income | −THB 36.8m | −THB 67.8m | −THB 40.6m | THB 29.0m | THB 15.1m | THB 14.0m | THB 14.0m | THB 12.5m | −THB 1.2m |
| Diluted earnings per share | -0.14 | -0.25 | -0.15 | 0.11 | 0.06 | 0.05 | 0.05 | 0.04 | -0.00 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 205.1m | THB 236.9m | THB 294.9m | THB 355.6m | THB 315.8m | THB 136.6m | THB 32.6m | THB 26.1m | THB 6.2m |
| Cash and short-term investments | THB 50.8m | THB 67.0m | THB 109.7m | THB 190.4m | THB 210.8m | THB 48.1m | THB 5.2m | THB 4.8m | THB 2.6m |
| Total liabilities | THB 32.3m | THB 32.2m | THB 26.7m | THB 35.4m | THB 19.1m | THB 22.0m | THB 18.0m | THB 10.6m | THB 3.1m |
| Debt | THB 1.0m | — | THB 198,265 | — | −THB 4.7m | — | — | — | THB 2.5m |
| Shareholders' equity | THB 159.4m | THB 196.2m | THB 263.9m | THB 320.2m | THB 296.7m | THB 114.5m | THB 14.5m | THB 15.5m | THB 3.0m |
| Shares outstanding | 270m | 270m | 270m | 270m | 257m | 270m | 297m | 297m | 297m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 9.7m | −THB 12.5m | −THB 2.8m | THB 46.4m | THB 17.1m | THB 23.1m | THB 22.9m | THB 21.9m | −THB 170,706 |
| Capital spending | −THB 3.1m | −THB 38.1m | −THB 48.2m | −THB 34.2m | −THB 31.6m | −THB 74.9m | −THB 13.0m | −THB 2.5m | −THB 1.1m |
| Free cash flow | THB 6.6m | −THB 50.6m | −THB 51.0m | THB 12.2m | −THB 14.5m | −THB 51.8m | THB 9.9m | THB 19.4m | −THB 1.3m |
| Dividends paid | — | — | −THB 16.2m | −THB 5.4m | −THB 19.0m | −THB 10.0m | −THB 15.0m | −THB 15.0m | −THB 15.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 24.9m | THB 29.8m | THB 28.0m | THB 32.3m | THB 35.2m | THB 32.9m | THB 37.7m | THB 38.3m |
| Gross profit | THB 6.7m | THB 8.0m | THB 5.6m | THB 9.7m | THB 10.0m | THB 10.1m | THB 9.3m | THB 10.3m |
| Operating income | −THB 5.6m | −THB 4.0m | −THB 7.0m | −THB 2.8m | −THB 2.1m | −THB 1.3m | −THB 39.8m | −THB 1.2m |
| Net income | THB 3.8m | −THB 4.8m | −THB 25.0m | −THB 4.4m | −THB 4.3m | −THB 3.1m | −THB 52.7m | −THB 4.6m |
| Diluted earnings per share | 0.01 | -0.02 | -0.09 | -0.02 | -0.02 | -0.01 | -0.19 | -0.02 |
| Cash from operations | — | — | — | THB 2.0m | THB 3.0m | THB 3.0m | −THB 5.0m | −THB 1.0m |
| Capital spending | −THB 1.0m | — | — | −THB 7.0m | −THB 7.0m | −THB 6.0m | −THB 7.0m | −THB 12.0m |
| Free cash flow | — | — | — | −THB 5.0m | −THB 4.0m | −THB 3.0m | −THB 12.0m | −THB 13.0m |
| Total assets | THB 202.4m | THB 201.3m | THB 205.1m | THB 225.9m | THB 232.9m | THB 235.8m | THB 236.9m | THB 289.8m |
| Cash and short-term investments | THB 49.8m | THB 45.9m | THB 50.8m | THB 55.5m | THB 60.6m | THB 64.4m | THB 67.0m | THB 79.7m |
| Debt | THB 270,000 | THB 267,000 | THB 264,058 | THB 241,000 | — | — | — | — |
| Shareholders' equity | THB 158.4m | THB 154.6m | THB 159.4m | THB 184.4m | THB 188.8m | THB 193.1m | THB 196.2m | THB 248.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -1.1% | 10.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 26.4% | 34.0% | 39.7% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | -5.9 | -4.5 | -11.4 | 25.4 | 69.5 |
| Price to sales | 1.7 | 2.3 | 5.4 | 5.5 | 11.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 5 Apr 2023.
| FY2023 | FY2022 | |
|---|---|---|
| Paid in the year | 0.06 | 0.02 |
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.