M 
0.38
-2.56%
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 285.8m
FY2016FY2025
Net income
−THB 50.9m
FY2016FY2025
Free cash flow
THB 35.0m
FY2016FY2025
Shareholders' equity
THB 1.24bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 285.8m | THB 464.8m | THB 450.8m | THB 343.1m | THB 350.8m | THB 249.7m | THB 479.2m | THB 488.0m | THB 448.4m | THB 456.7m |
| Gross profit | THB 47.4m | THB 144.8m | THB 141.5m | THB 60.4m | THB 96.0m | −THB 15.1m | THB 141.2m | THB 134.2m | THB 104.8m | THB 125.1m |
| Operating income | −THB 86.5m | THB 24.9m | THB 26.6m | −THB 55.4m | −THB 3.6m | −THB 182.0m | −THB 30.8m | −THB 48.2m | −THB 64.9m | −THB 58.1m |
| Net income | −THB 50.9m | THB 12.4m | THB 20.1m | −THB 65.3m | −THB 16.5m | −THB 169.9m | −THB 29.7m | −THB 38.7m | −THB 77.1m | −THB 65.8m |
| Diluted earnings per share | -0.07 | 0.02 | 0.03 | -0.08 | -0.02 | -0.22 | -0.04 | -0.05 | -0.10 | -0.10 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.41bn | THB 1.49bn | THB 1.54bn | THB 1.54bn | THB 1.61bn | THB 1.62bn | THB 1.75bn | THB 1.74bn | THB 1.81bn | THB 1.84bn |
| Cash and short-term investments | THB 42.3m | THB 27.1m | THB 33.4m | THB 30.6m | THB 68.1m | THB 22.4m | THB 67.0m | THB 21.2m | THB 22.8m | THB 307.8m |
| Total liabilities | THB 173.4m | THB 205.5m | THB 263.8m | THB 280.6m | THB 290.4m | THB 282.1m | THB 247.6m | THB 190.9m | THB 224.5m | THB 448.5m |
| Debt | THB 117.7m | THB 141.6m | THB 186.1m | THB 208.2m | THB 217.4m | THB 237.0m | THB 157.0m | THB 107.8m | THB 142.8m | THB 302.4m |
| Shareholders' equity | THB 1.24bn | THB 1.29bn | THB 1.28bn | THB 1.26bn | THB 1.32bn | THB 1.34bn | THB 1.51bn | THB 1.55bn | THB 1.59bn | THB 1.39bn |
| Shares outstanding | 782m | 782m | 782m | 782m | 783m | 781m | 784m | 823m | 782m | 644m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 53.6m | THB 100.1m | THB 81.3m | THB 12.7m | THB 94.4m | −THB 91.4m | THB 95.4m | THB 48.6m | −THB 12.1m | THB 60.1m |
| Capital spending | −THB 18.5m | −THB 52.3m | −THB 63.2m | −THB 2.9m | −THB 14,880 | −THB 12,980 | −THB 1.5m | −THB 1.1m | −THB 339.7m | −THB 373.3m |
| Free cash flow | THB 35.0m | THB 47.8m | THB 18.1m | THB 9.9m | THB 94.4m | −THB 91.4m | THB 93.8m | THB 47.5m | −THB 351.8m | −THB 313.1m |
| Dividends paid | — | −THB 10 | — | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 57.2m | THB 93.3m | THB 66.4m | THB 67.0m | THB 65.2m | THB 87.2m | THB 73.8m | THB 90.1m |
| Gross profit | THB 4.4m | THB 18.4m | THB 3.4m | THB 13.6m | THB 11.2m | THB 19.1m | THB 11.1m | THB 19.9m |
| Operating income | −THB 20.3m | −THB 7.6m | −THB 34.9m | −THB 14.4m | −THB 18.9m | −THB 11.5m | −THB 18.5m | −THB 9.4m |
| Net income | −THB 20.8m | −THB 6.5m | −THB 2.5m | −THB 15.6m | −THB 19.7m | −THB 13.2m | −THB 21.2m | −THB 8.9m |
| Diluted earnings per share | -0.03 | -0.01 | -0.00 | -0.02 | -0.03 | -0.02 | -0.03 | -0.01 |
| Cash from operations | −THB 8.0m | THB 15.0m | THB 40.0m | THB 3.0m | — | THB 9.0m | −THB 12.0m | THB 18.0m |
| Capital spending | −THB 3.0m | −THB 3.0m | — | −THB 1.0m | −THB 10.0m | −THB 5.0m | −THB 51.0m | −THB 9.0m |
| Free cash flow | −THB 11.0m | THB 12.0m | — | THB 2.0m | — | THB 4.0m | −THB 63.0m | THB 9.0m |
| Total assets | THB 1.37bn | THB 1.41bn | THB 1.41bn | THB 1.44bn | THB 1.47bn | THB 1.48bn | THB 1.49bn | THB 1.53bn |
| Cash and short-term investments | THB 22.1m | THB 41.5m | THB 42.3m | THB 15.7m | THB 21.1m | THB 19.4m | THB 27.1m | THB 56.7m |
| Debt | THB 97.0m | THB 103.9m | THB 117.6m | THB 129.7m | THB 133.5m | THB 118.3m | THB 129.1m | THB 138.8m |
| Shareholders' equity | THB 1.21bn | THB 1.23bn | THB 1.24bn | THB 1.24bn | THB 1.26bn | THB 1.28bn | THB 1.29bn | THB 1.31bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -5.9% | 2.7% | -7.1% |
| Operating income | 16.0% | -13.8% | 6.8% |
| Net income | -8.0% | -21.4% | 0.1% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 25.6% | 25.5% | 22.1% | 25.0% |
| Operating margin | -8.2% | -5.9% | -12.9% | -11.3% |
| Net margin | -5.1% | -5.4% | -12.6% | -11.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -12.6 | 69.9 | 55.9 | -23.5 | -89.0 | -7.1 | -41.4 | -44.6 | -18.2 | -17.6 |
| Price to sales | 2.2 | 1.9 | 2.5 | 4.5 | 4.2 | 4.8 | 2.6 | 3.5 | 3.1 | 2.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 8 May 2015.
| FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2004 | FY2003 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.055 | 0.10 | 0.06 | 0.04 | 0.07 | 0.10 | 0.05 | 0.182 |
- 5-for-1 split · 29 Aug 2003
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.