G
0.02
-33.33%
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 237.8m
FY2016FY2025
Net income
−THB 10.1m
FY2016FY2025
Free cash flow
THB 7.7m
FY2016FY2025
Shareholders' equity
THB 2.24bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 237.8m | THB 519.6m | THB 677.7m | THB 309.0m | THB 292.9m | THB 48.9m | THB 48.3m | THB 467,183 | THB 117.5m | THB 192.0m |
| Operating income | THB 43.4m | THB 56.3m | −THB 1.28bn | −THB 165.0m | THB 21.1m | −THB 91.5m | −THB 78.7m | −THB 105.3m | −THB 172.5m | −THB 124.8m |
| Net income | −THB 10.1m | −THB 140.0m | −THB 1.41bn | −THB 211.7m | −THB 12.2m | −THB 84.8m | −THB 63.7m | −THB 91.0m | −THB 181.7m | −THB 47.8m |
| Diluted earnings per share | -0.00 | -0.01 | -0.11 | -0.02 | -0.00 | -0.01 | -0.00 | -0.01 | -0.01 | -0.00 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 3.17bn | THB 5.21bn | THB 5.56bn | THB 5.54bn | THB 4.73bn | THB 3.12bn | THB 2.67bn | THB 2.77bn | THB 2.93bn | THB 3.18bn |
| Cash and short-term investments | THB 583.2m | THB 1.02bn | THB 636.1m | THB 593.6m | THB 142.0m | THB 35.9m | THB 731.4m | THB 1.21bn | THB 1.93bn | THB 2.26bn |
| Total liabilities | THB 906.3m | THB 2.69bn | THB 2.83bn | THB 1.42bn | THB 1.52bn | THB 157.6m | THB 145.5m | THB 180.6m | THB 152.8m | THB 215.4m |
| Debt | THB 767.6m | THB 2.25bn | THB 2.39bn | THB 1.20bn | THB 1.01bn | THB 17.0m | THB 5.6m | THB 11.1m | THB 11.8m | THB 47.4m |
| Shareholders' equity | THB 2.24bn | THB 2.31bn | THB 2.49bn | THB 3.89bn | THB 3.03bn | THB 2.96bn | THB 2.52bn | THB 2.58bn | THB 2.78bn | THB 2.96bn |
| Shares outstanding | 13,131m | 13,131m | 13,131m | 13,131m | 10,130m | 13,131m | 13,131m | 13,131m | 13,131m | 13,131m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 7.9m | THB 309.2m | THB 142.1m | THB 28.3m | THB 71.4m | THB 303.2m | −THB 437.0m | −THB 540.8m | −THB 161.0m | −THB 46.1m |
| Capital spending | −THB 154,229 | −THB 1.2m | −THB 6.6m | −THB 6.8m | −THB 27.1m | −THB 1.22bn | −THB 47.7m | −THB 253.4m | −THB 88.7m | −THB 16.9m |
| Free cash flow | THB 7.7m | THB 308.0m | THB 135.4m | THB 21.5m | THB 44.4m | −THB 919.6m | −THB 484.7m | −THB 794.2m | −THB 249.7m | −THB 63.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 62.2m | THB 65.2m | THB 45.9m | THB 60.3m | THB 61.4m | THB 70.2m | THB 59.4m | THB 102.3m |
| Operating income | THB 19.7m | THB 13.7m | −THB 9.0m | THB 21.3m | THB 26.3m | THB 35.0m | −THB 10.1m | THB 13.0m |
| Net income | THB 108.7m | THB 6.2m | −THB 27.6m | −THB 2.6m | THB 8.0m | THB 12.2m | −THB 106.5m | −THB 25.9m |
| Diluted earnings per share | 0.01 | 0.00 | -0.00 | -0.00 | 0.00 | 0.00 | -0.01 | -0.00 |
| Cash from operations | THB 26.0m | −THB 2.0m | −THB 60.0m | THB 18.0m | THB 39.0m | THB 28.0m | THB 126.0m | −THB 4.0m |
| Total assets | THB 3.22bn | THB 3.23bn | THB 3.17bn | THB 3.80bn | THB 3.82bn | THB 5.20bn | THB 5.21bn | THB 5.18bn |
| Cash and short-term investments | THB 517.9m | THB 568.6m | THB 583.2m | THB 967.0m | THB 1.03bn | THB 1.04bn | THB 1.02bn | THB 896.6m |
| Debt | THB 325.7m | THB 367.5m | THB 360.0m | THB 1.04bn | THB 1.06bn | THB 2.24bn | THB 2.24bn | THB 2.17bn |
| Shareholders' equity | THB 2.30bn | THB 2.28bn | THB 2.24bn | THB 2.29bn | THB 2.31bn | THB 2.33bn | THB 2.31bn | THB 2.40bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -8.4% | 37.2% | 10.9% |
| Net income | -63.8% | -34.7% | -30.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 13.2% | -77.2% | -67.9% | -91.0% |
| Net margin | -19.8% | -101.5% | -89.5% | -105.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -39.1 | -14.1 | -1.8 | -13.0 | -306.5 | -31.5 | -37.7 | -43.2 | -29.4 | -132.5 |
| Price to sales | 1.7 | 3.8 | 3.7 | 8.9 | 12.8 | 54.6 | 49.8 | — | 45.5 | 33.0 |
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.