T 
0.53
-3.64%
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 302.4m
FY2016FY2025
Net income
−THB 68.1m
FY2016FY2025
Free cash flow
−THB 13.0m
FY2016FY2025
Shareholders' equity
THB 211.0m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 302.4m | THB 376.7m | THB 477.3m | THB 467.6m | THB 536.1m | THB 609.4m | THB 867.1m | THB 1.17bn | THB 1.32bn | THB 1.29bn |
| Gross profit | THB 25.3m | THB 58.8m | THB 49.9m | THB 75.9m | THB 81.7m | THB 79.6m | THB 90.5m | THB 150.2m | THB 173.6m | THB 139.2m |
| Operating income | −THB 54.9m | −THB 42.9m | −THB 69.0m | −THB 49.9m | −THB 68.1m | −THB 30.1m | −THB 32.4m | THB 20.4m | THB 16.3m | −THB 1.0m |
| Net income | −THB 68.1m | −THB 57.4m | −THB 80.5m | −THB 28.1m | −THB 69.0m | −THB 29.6m | −THB 36.5m | THB 15.9m | THB 10.2m | −THB 10.2m |
| Diluted earnings per share | -0.24 | -0.21 | -0.29 | -0.10 | -0.25 | -0.11 | -0.13 | 0.06 | 0.04 | -0.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 630.0m | THB 693.8m | THB 702.9m | THB 778.0m | THB 670.0m | THB 627.6m | THB 641.2m | THB 737.2m | THB 717.0m | THB 692.8m |
| Cash and short-term investments | THB 9.2m | THB 10.5m | THB 19.1m | THB 17.1m | THB 31.1m | THB 36.3m | THB 52.4m | THB 13.1m | THB 13.9m | THB 20.8m |
| Total liabilities | THB 419.0m | THB 411.6m | THB 392.4m | THB 383.4m | THB 433.6m | THB 327.3m | THB 316.1m | THB 370.4m | THB 366.1m | THB 352.7m |
| Debt | THB 322.0m | THB 311.2m | THB 293.3m | THB 230.9m | THB 318.0m | THB 236.0m | THB 229.0m | THB 251.0m | THB 245.0m | THB 252.0m |
| Shareholders' equity | THB 211.0m | THB 282.3m | THB 310.4m | THB 394.7m | THB 236.4m | THB 300.3m | THB 325.0m | THB 366.9m | THB 350.9m | THB 340.1m |
| Shares outstanding | 278m | 278m | 278m | 278m | 278m | 276m | 278m | 278m | 278m | 278m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 5.6m | −THB 17.0m | −THB 26.3m | THB 17.6m | −THB 38.9m | THB 38.9m | THB 120.3m | THB 18.8m | THB 17.3m | THB 72.6m |
| Capital spending | −THB 7.4m | −THB 5.9m | −THB 30.3m | −THB 13.4m | −THB 62.9m | −THB 54.6m | −THB 44.1m | −THB 18.4m | −THB 11.7m | −THB 15.2m |
| Free cash flow | −THB 13.0m | −THB 22.9m | −THB 56.6m | THB 4.1m | −THB 101.8m | −THB 15.6m | THB 76.2m | THB 348,139 | THB 5.6m | THB 57.5m |
| Dividends paid | — | −THB 3.7m | — | — | — | −THB 223 | −THB 11.0m | −THB 11.0m | −THB 11.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 80.9m | THB 69.1m | THB 77.0m | THB 56.8m | THB 84.1m | THB 84.5m | THB 95.1m | THB 86.0m |
| Gross profit | THB 11.6m | THB 6.5m | −THB 1.1m | THB 6.8m | THB 10.1m | THB 9.5m | THB 14.6m | THB 12.0m |
| Operating income | −THB 6.9m | −THB 17.3m | −THB 20.2m | −THB 11.4m | −THB 11.1m | −THB 12.1m | −THB 7.9m | −THB 14.5m |
| Net income | −THB 5.5m | −THB 20.8m | −THB 22.0m | −THB 15.4m | −THB 14.9m | −THB 15.8m | −THB 12.9m | −THB 18.2m |
| Diluted earnings per share | -0.02 | -0.07 | -0.08 | -0.06 | -0.05 | -0.06 | -0.05 | -0.07 |
| Cash from operations | −THB 17.0m | −THB 1.0m | −THB 6.0m | THB 16.0m | THB 1.0m | −THB 14.0m | −THB 4.0m | −THB 5.0m |
| Capital spending | — | — | −THB 4.0m | −THB 2.0m | — | — | — | −THB 2.0m |
| Free cash flow | — | — | −THB 10.0m | THB 14.0m | — | — | — | −THB 7.0m |
| Total assets | THB 628.9m | THB 598.2m | THB 630.0m | THB 644.3m | THB 668.4m | THB 684.7m | THB 693.8m | THB 658.4m |
| Cash and short-term investments | — | — | THB 9.2m | THB 22.4m | THB 19.1m | THB 7.3m | THB 10.5m | THB 11.5m |
| Debt | THB 3.0m | THB 50.0m | THB 320.4m | THB 324.5m | THB 334.5m | THB 323.0m | THB 311.2m | THB 307.1m |
| Shareholders' equity | THB 212.7m | THB 212.3m | THB 211.0m | THB 233.4m | THB 249.7m | THB 265.5m | THB 282.3m | THB 263.1m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -13.5% | -13.1% | -12.6% |
| Operating income | 3.2% | 12.7% | — |
| Net income | 34.2% | 18.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 12.4% | 12.9% | 13.4% | 12.4% |
| Operating margin | -14.4% | -13.3% | -11.4% | -3.6% |
| Net margin | -18.5% | -14.4% | -12.0% | -4.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -2.5 | -4.4 | -4.8 | -15.8 | -6.8 | -10.0 | -9.2 | 31.7 | 63.1 | -77.1 |
| Price to sales | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 | 0.5 | 0.4 | 0.4 | 0.5 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 11 Mar 2019.
| FY2019 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | |
|---|---|---|---|---|---|---|
| Paid in the year | 0.04 | 0.039 | 0.039 | 0.039 | 0.205 | 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.