J 
0.81
-7.95%
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 463.1m
FY2016FY2025
Net income
THB 40.7m
FY2016FY2025
Free cash flow
THB 161.9m
FY2016FY2025
Shareholders' equity
THB 515.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 463.1m | THB 263.9m | THB 279.1m | THB 86.7m | THB 170.0m | THB 85.9m | THB 154.5m | THB 208.7m | THB 56.1m | THB 66.1m |
| Operating income | THB 62.7m | THB 38.8m | THB 52.9m | THB 9.0m | THB 5.2m | THB 8.0m | THB 44.0m | THB 62.7m | THB 2.5m | −THB 5.7m |
| Net income | THB 40.7m | THB 17.0m | THB 31.8m | THB 2.6m | THB 11.8m | THB 14.2m | THB 33.8m | THB 47.3m | −THB 205,175 | −THB 3.9m |
| Diluted earnings per share | 0.13 | 0.05 | 0.10 | 0.01 | 0.04 | 0.06 | 0.14 | 0.15 | -0.00 | -0.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 774.7m | THB 804.2m | THB 810.3m | THB 812.9m | THB 662.8m | THB 599.2m | THB 537.2m | THB 499.1m | THB 348.5m | THB 217.9m |
| Cash and short-term investments | THB 54.5m | THB 9.7m | THB 14.7m | THB 7.5m | THB 16.1m | THB 3.4m | THB 7.1m | THB 818,043 | THB 2.3m | THB 484,347 |
| Total liabilities | THB 259.2m | THB 348.4m | THB 349.9m | THB 384.2m | THB 237.3m | THB 289.0m | THB 227.0m | THB 222.4m | THB 192.2m | THB 52.9m |
| Debt | THB 178.3m | THB 286.2m | THB 301.9m | THB 353.1m | THB 214.3m | THB 267.7m | THB 211.9m | THB 155.2m | THB 134.6m | THB 35.3m |
| Shareholders' equity | THB 515.5m | THB 455.8m | THB 460.4m | THB 428.6m | THB 425.4m | THB 310.2m | THB 310.2m | THB 276.7m | THB 156.3m | THB 164.9m |
| Shares outstanding | 320m | 320m | 320m | 320m | 309m | 237m | 237m | 320m | 320m | 320m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 163.4m | THB 48.9m | THB 69.0m | −THB 137.7m | −THB 33.3m | −THB 32.6m | −THB 41.8m | −THB 5.1m | −THB 95.5m | — |
| Capital spending | −THB 1.5m | −THB 6.0m | −THB 1.2m | −THB 1.1m | −THB 1.1m | −THB 3.7m | −THB 1.2m | −THB 1.2m | −THB 2.0m | — |
| Free cash flow | THB 161.9m | THB 43.0m | THB 67.8m | −THB 138.7m | −THB 34.5m | −THB 36.3m | −THB 43.0m | −THB 6.3m | −THB 97.5m | — |
| Dividends paid | −THB 8.0m | −THB 16.0m | — | −THB 36,036 | −THB 12.8m | −THB 14.2m | −THB 14.2m | −THB 14.2m | −THB 14.2m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 128.0m | THB 105.2m | THB 131.5m | THB 78.5m | THB 186.7m | THB 66.4m | THB 93.1m | THB 64.2m |
| Operating income | THB 28.1m | THB 20.6m | THB 29.0m | THB 14.0m | THB 14.1m | THB 5.8m | THB 17.0m | THB 10.0m |
| Net income | THB 20.6m | THB 17.5m | THB 22.0m | THB 8.6m | THB 7.8m | THB 2.3m | THB 10.1m | THB 4.2m |
| Diluted earnings per share | 0.06 | 0.05 | 0.07 | 0.03 | 0.02 | 0.01 | 0.03 | 0.01 |
| Cash from operations | −THB 23.0m | −THB 3.0m | THB 49.0m | THB 21.0m | THB 65.0m | THB 33.0m | THB 69.0m | THB 16.0m |
| Capital spending | — | — | — | — | — | — | −THB 4.0m | — |
| Free cash flow | — | — | — | — | — | — | THB 65.0m | — |
| Total assets | THB 814.1m | THB 766.2m | THB 774.7m | THB 737.3m | THB 745.0m | THB 821.0m | THB 804.2m | THB 838.7m |
| Cash and short-term investments | THB 42.4m | THB 47.2m | THB 54.5m | THB 9.8m | THB 8.0m | THB 23.6m | THB 9.7m | THB 7.6m |
| Debt | THB 203.6m | THB 166.6m | THB 178.3m | THB 180.6m | THB 202.7m | THB 271.3m | THB 286.2m | THB 344.9m |
| Shareholders' equity | THB 533.0m | THB 530.5m | THB 515.5m | THB 493.4m | THB 484.8m | THB 485.0m | THB 455.8m | THB 451.2m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 74.8% | 40.1% | — |
| Operating income | 91.3% | 51.0% | — |
| Net income | 150.3% | 23.5% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 5.4 | 26.8 | 13.6 | 180.0 | 44.0 |
| Price to sales | 0.5 | 1.7 | 1.6 | 5.4 | 3.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2021 | |
|---|---|---|---|---|
| Paid in the year | 0.055 | 0.025 | 0.05 | 0.04 |
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.