I 
1.26
-0.79%
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 745.9m
FY2016FY2025
Net income
−THB 388.1m
FY2016FY2025
Free cash flow
−THB 44.1m
FY2016FY2025
Shareholders' equity
THB 233.2m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 745.9m | THB 1.08bn | THB 935.8m | THB 947.8m | THB 684.3m | THB 549.5m | THB 394.7m | THB 201.8m | THB 174.8m | THB 68.2m |
| Gross profit | THB 103.4m | THB 166.8m | −THB 46.4m | THB 215.9m | THB 191.1m | THB 158.3m | THB 125.4m | THB 52.1m | THB 47.8m | THB 19.5m |
| Operating income | −THB 343.2m | −THB 10.5m | −THB 326.3m | THB 111.9m | THB 101.2m | THB 78.6m | THB 58.5m | THB 25.6m | THB 26.3m | THB 3.7m |
| Net income | −THB 388.1m | −THB 49.3m | −THB 313.5m | THB 83.5m | THB 79.3m | THB 62.8m | THB 47.8m | THB 18.2m | THB 23.0m | THB 1.2m |
| Diluted earnings per share | -3.17 | -0.41 | -2.88 | 0.84 | 0.79 | 0.63 | 0.48 | 0.91 | 0.19 | 0.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 970.0m | THB 1.55bn | THB 1.53bn | THB 1.14bn | THB 797.0m | THB 633.9m | THB 444.8m | THB 75.7m | THB 61.2m | THB 111.4m |
| Cash and short-term investments | THB 45.7m | THB 79.3m | THB 83.2m | THB 114.5m | THB 159.4m | THB 159.0m | THB 34.7m | THB 7.6m | THB 8.5m | THB 4.2m |
| Total liabilities | THB 732.0m | THB 867.2m | THB 877.0m | THB 537.9m | THB 243.0m | THB 146.2m | THB 144.9m | THB 50.5m | THB 54.2m | THB 132.4m |
| Debt | THB 368.8m | THB 475.7m | THB 460.1m | THB 159.7m | THB 3.4m | THB 998,627 | — | THB 12.0m | THB 25.1m | THB 21.9m |
| Shareholders' equity | THB 233.2m | THB 608.1m | THB 595.8m | THB 599.4m | THB 553.4m | THB 487.7m | THB 300.0m | THB 25.2m | THB 6.9m | −THB 21.0m |
| Shares outstanding | 122m | 120m | 109m | 100m | 100m | 100m | 100m | 20m | 123m | 123m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 43.6m | −THB 17.3m | −THB 200.8m | −THB 102.0m | THB 55.2m | THB 8.0m | THB 46.9m | THB 17.0m | −THB 3.6m | — |
| Capital spending | −THB 484,790 | −THB 28.7m | −THB 23.4m | −THB 5.5m | −THB 6.7m | −THB 1.9m | −THB 223,712 | −THB 331,895 | −THB 328,858 | — |
| Free cash flow | −THB 44.1m | −THB 46.0m | −THB 224.2m | −THB 107.4m | THB 48.4m | THB 6.1m | THB 46.6m | THB 16.7m | −THB 3.9m | — |
| Dividends paid | — | — | — | −THB 40.0m | −THB 15.0m | −THB 33.0m | −THB 37.3m | −THB 37.3m | −THB 37.3m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 161.2m | THB 158.3m | THB 184.7m | THB 178.7m | THB 156.8m | THB 225.7m | THB 273.6m | THB 284.7m |
| Gross profit | THB 24.2m | THB 26.6m | THB 32.6m | THB 22.9m | THB 12.0m | THB 35.8m | THB 57.1m | THB 57.4m |
| Operating income | −THB 15.2m | −THB 11.9m | −THB 68.0m | −THB 40.2m | −THB 34.5m | −THB 91.1m | THB 10.6m | THB 14.1m |
| Net income | −THB 18.4m | −THB 15.5m | −THB 202.0m | −THB 47.5m | −THB 38.6m | −THB 100.0m | THB 3.6m | THB 60,140 |
| Diluted earnings per share | -0.15 | -0.13 | -1.65 | -0.39 | -0.32 | -0.82 | 0.03 | 0.00 |
| Cash from operations | THB 3.0m | −THB 1.0m | −THB 29.0m | −THB 6.0m | −THB 5.0m | THB 4.0m | −THB 15.0m | −THB 28.0m |
| Capital spending | −THB 6.0m | — | — | −THB 1.0m | −THB 3.0m | −THB 7.0m | −THB 3.0m | −THB 8.0m |
| Free cash flow | −THB 3.0m | — | — | −THB 7.0m | −THB 8.0m | −THB 3.0m | −THB 18.0m | −THB 36.0m |
| Total assets | THB 997.1m | THB 1.00bn | THB 970.0m | THB 1.38bn | THB 1.42bn | THB 1.52bn | THB 1.55bn | THB 1.54bn |
| Cash and short-term investments | — | THB 34.1m | THB 45.7m | THB 31.1m | THB 22.6m | THB 39.9m | THB 79.3m | THB 66.9m |
| Debt | THB 51.1m | THB 346.8m | THB 369.7m | THB 488.3m | THB 475.3m | THB 487.8m | THB 475.1m | THB 462.9m |
| Shareholders' equity | THB 199.3m | THB 217.7m | THB 233.2m | THB 432.0m | THB 479.4m | THB 513.0m | THB 608.1m | THB 571.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -7.7% | 6.3% | 25.1% |
| Operating income | — | — | 41.6% |
| Net income | — | — | 41.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 14.8% | 11.9% | 16.0% | 17.7% |
| Operating margin | -19.4% | -15.3% | -7.9% | -4.9% |
| Net margin | -24.0% | -18.0% | -10.6% | -7.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | -0.4 | -9.6 | -3.6 | 44.3 | 63.0 | 35.9 |
| Price to sales | 0.2 | 0.4 | 1.2 | 3.9 | 7.3 | 4.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 3 May 2022.
| FY2022 | FY2021 | |
|---|---|---|
| Paid in the year | 0.40 | 0.15 |
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.