H 
0.05
+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 524.7m
FY2016FY2025
Net income
THB 84.9m
FY2016FY2025
Free cash flow
−THB 163.2m
FY2016FY2025
Shareholders' equity
THB 137.8m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 524.7m | THB 99.9m | THB 74.2m | THB 130.3m | THB 270.5m | THB 164.3m | THB 269.5m | THB 178.9m | THB 252.3m | THB 405.9m |
| Research and development | — | — | — | — | — | — | THB 9.0m | — | — | — |
| Operating income | THB 107.4m | −THB 199.1m | −THB 62.4m | −THB 71.2m | −THB 4.3m | −THB 61.4m | −THB 274.3m | −THB 284.3m | −THB 43.8m | −THB 113.8m |
| Net income | THB 84.9m | −THB 218.4m | −THB 71.7m | −THB 80.7m | −THB 20.0m | −THB 74.3m | −THB 296.0m | −THB 243.5m | −THB 59.8m | −THB 130.6m |
| Diluted earnings per share | 0.03 | -0.06 | -0.03 | -0.03 | -0.01 | -0.04 | -0.21 | -0.17 | -0.06 | -0.19 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 752.0m | THB 237.4m | THB 370.0m | THB 405.0m | THB 459.6m | THB 427.6m | THB 408.6m | THB 1.34bn | THB 564.7m | THB 468.4m |
| Cash and short-term investments | THB 8.2m | THB 1.2m | THB 2.5m | THB 20.9m | THB 67.7m | THB 46.0m | THB 26.6m | THB 38.2m | THB 172.8m | THB 27.4m |
| Total liabilities | THB 614.2m | THB 385.7m | THB 349.5m | THB 314.7m | THB 337.8m | THB 424.2m | THB 434.7m | THB 900.2m | THB 358.8m | THB 397.9m |
| Debt | THB 265.4m | THB 138.9m | THB 146.6m | THB 131.8m | THB 134.3m | THB 146.3m | THB 166.0m | THB 414.9m | THB 155.5m | THB 220.1m |
| Shareholders' equity | THB 137.8m | −THB 148.3m | THB 20.4m | THB 90.3m | THB 121.5m | THB 3.1m | −THB 26.4m | THB 251.6m | THB 202.0m | THB 67.7m |
| Shares outstanding | 3,281m | 3,761m | 2,619m | 2,619m | 2,495m | 1,813m | 1,413m | 1,413m | 1,062m | 702m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 163.0m | −THB 36.9m | −THB 37.0m | −THB 104.1m | −THB 133.3m | −THB 54.4m | −THB 39.8m | −THB 166.8m | THB 2.3m | THB 30.8m |
| Capital spending | −THB 157,857 | −THB 15,691 | −THB 86,895 | −THB 1.7m | −THB 4.2m | −THB 1.2m | −THB 123,353 | −THB 2.1m | −THB 2.1m | −THB 22.6m |
| Free cash flow | −THB 163.2m | −THB 36.9m | −THB 37.0m | −THB 105.7m | −THB 137.5m | −THB 55.7m | −THB 39.9m | −THB 168.9m | THB 203,186 | THB 8.2m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 21.0m | THB 56.0m | THB 109.7m | THB 162.0m | THB 208.7m | THB 44.4m | THB 4.7m | THB 46.0m |
| Operating income | −THB 31.7m | −THB 45.2m | THB 19.9m | THB 70.3m | THB 13.1m | THB 5.5m | −THB 139.1m | −THB 39.8m |
| Net income | −THB 37.0m | −THB 50.5m | THB 13.9m | THB 63.9m | THB 7.1m | THB 413,000 | −THB 154.3m | −THB 39.8m |
| Diluted earnings per share | -0.02 | -0.02 | 0.00 | 0.02 | 0.00 | 0.00 | -0.04 | -0.01 |
| Cash from operations | — | −THB 4.0m | −THB 3.0m | THB 4.0m | — | −THB 155.0m | −THB 7.0m | −THB 4.0m |
| Total assets | THB 635.5m | THB 699.2m | THB 752.0m | THB 749.5m | THB 721.1m | THB 575.5m | THB 237.4m | THB 348.0m |
| Cash and short-term investments | — | THB 3.0m | THB 8.2m | THB 1.2m | THB 2.7m | THB 3.5m | THB 1.2m | THB 7.7m |
| Debt | — | THB 185.5m | THB 155.8m | THB 155.2m | THB 154.5m | THB 152.8m | THB 132.7m | THB 131.4m |
| Shareholders' equity | THB 55.0m | THB 87.4m | THB 137.8m | THB 111.8m | THB 47.9m | THB 40.8m | −THB 148.3m | THB 6.0m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 59.1% | 26.1% | -3.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -14.7% | -27.2% | -23.0% | -35.2% |
| Net margin | -21.4% | -34.5% | -30.1% | -38.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 12.8 | -1.1 | -5.4 | -14.8 | -169.6 | -17.5 | -3.8 | -18.4 | -74.6 | -17.7 |
| Price to sales | 2.1 | 2.4 | 5.3 | 9.2 | 12.5 | 7.9 | 4.2 | 25.0 | 17.7 | 5.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 12 Apr 2013.
| FY2013 | FY2012 | |
|---|---|---|
| Paid in the year | 0.001 | 0.004 |
- 8-to-1 reverse split · 4 Mar 2025
- 2-to-1 reverse split · 4 Jul 2022
- 4-to-1 reverse split · 24 Jan 2022
- 3-for-2 split · 12 Apr 2013
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.