M 
3.10
+2.65%
Close of 5 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 464.2m
FY2016FY2025
Net income
−THB 109.8m
FY2016FY2025
Free cash flow
−THB 112.4m
FY2016FY2025
Shareholders' equity
THB 1.39bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 464.2m | THB 590.4m | THB 702.0m | THB 682.5m | THB 673.6m | THB 664.1m | THB 793.7m | THB 846.9m | THB 918.3m | THB 931.6m |
| Gross profit | THB 62.1m | THB 145.6m | THB 235.7m | THB 260.5m | THB 267.4m | THB 248.5m | THB 251.0m | THB 242.6m | THB 284.3m | THB 245.5m |
| Operating income | −THB 132.0m | −THB 29.3m | THB 42.6m | THB 87.2m | THB 247.9m | THB 33.8m | −THB 44.6m | THB 40.1m | THB 96.6m | −THB 99.5m |
| Net income | −THB 109.8m | −THB 33.4m | THB 30.6m | THB 69.5m | THB 218.9m | THB 26.7m | −THB 38.1m | THB 19.0m | THB 89.8m | −THB 63.7m |
| Diluted earnings per share | -0.59 | -0.18 | 0.16 | 0.37 | 1.18 | 0.14 | -0.21 | 0.10 | 0.48 | -0.34 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.56bn | THB 1.78bn | THB 1.89bn | THB 1.92bn | THB 1.97bn | THB 1.78bn | THB 1.78bn | THB 1.79bn | THB 1.78bn | THB 1.72bn |
| Cash and short-term investments | THB 635.2m | THB 763.5m | THB 700.7m | THB 816.7m | THB 1.01bn | THB 846.3m | THB 828.1m | THB 813.5m | THB 812.8m | THB 721.3m |
| Total liabilities | THB 173.9m | THB 318.4m | THB 348.4m | THB 350.2m | THB 420.2m | THB 415.5m | THB 420.0m | THB 323.8m | THB 311.1m | THB 328.8m |
| Debt | THB 11.4m | THB 16.0m | THB 20.2m | THB 6.1m | THB 12.4m | THB 12.1m | THB 3.0m | THB 8.5m | THB 12.8m | THB 8.5m |
| Shareholders' equity | THB 1.39bn | THB 1.46bn | THB 1.54bn | THB 1.57bn | THB 1.55bn | THB 1.36bn | THB 1.36bn | THB 1.47bn | THB 1.47bn | THB 1.39bn |
| Shares outstanding | 185m | 185m | 185m | 185m | 185m | 185m | 185m | 185m | 185m | 185m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 100.3m | −THB 28.6m | −THB 2.6m | THB 74.4m | THB 78.1m | THB 84.2m | THB 38.1m | −THB 14.1m | THB 23.3m | −THB 74.8m |
| Capital spending | −THB 12.2m | −THB 19.3m | −THB 14.8m | −THB 13.2m | −THB 3.5m | −THB 2.2m | −THB 11.6m | −THB 8.1m | −THB 13.2m | −THB 2.8m |
| Free cash flow | −THB 112.4m | −THB 47.8m | −THB 17.5m | THB 61.2m | THB 74.6m | THB 82.0m | THB 26.4m | −THB 22.1m | THB 10.2m | −THB 77.7m |
| Dividends paid | −THB 18.5m | −THB 46.3m | −THB 46.3m | −THB 83.3m | −THB 37.0m | −THB 19.1m | −THB 17.9m | −THB 27.8m | −THB 1,125 | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 112.5m | THB 111.0m | THB 129.3m | THB 115.1m | THB 118.6m | THB 101.3m | THB 102.2m | THB 136.7m |
| Gross profit | THB 22.5m | THB 23.9m | THB 15.7m | THB 20.1m | THB 22.4m | THB 3.9m | −THB 655,969 | THB 27.2m |
| Operating income | −THB 14.2m | −THB 11.5m | −THB 38.5m | −THB 16.2m | −THB 15.2m | −THB 33.1m | −THB 41.1m | −THB 17.4m |
| Net income | −THB 11.2m | −THB 11.6m | −THB 44.1m | −THB 16.7m | −THB 16.5m | −THB 32.5m | −THB 41.7m | −THB 14.3m |
| Diluted earnings per share | -0.06 | -0.06 | -0.24 | -0.09 | -0.09 | -0.18 | -0.23 | -0.08 |
| Cash from operations | −THB 36.0m | THB 4.0m | −THB 75.0m | −THB 2.0m | −THB 30.0m | −THB 8.0m | −THB 3.0m | THB 13.0m |
| Capital spending | — | −THB 2.0m | −THB 3.0m | −THB 6.0m | −THB 2.0m | — | −THB 1.0m | −THB 3.0m |
| Free cash flow | — | THB 2.0m | −THB 78.0m | −THB 8.0m | −THB 32.0m | — | −THB 4.0m | THB 10.0m |
| Total assets | THB 1.56bn | THB 1.57bn | THB 1.56bn | THB 1.70bn | THB 1.70bn | THB 1.75bn | THB 1.78bn | THB 1.85bn |
| Cash and short-term investments | — | — | THB 635.2m | THB 710.3m | THB 720.9m | THB 778.3m | THB 763.5m | THB 711.4m |
| Debt | — | — | THB 5.7m | THB 11.3m | THB 6.4m | THB 6.1m | THB 5.5m | THB 5.5m |
| Shareholders' equity | THB 1.27bn | THB 1.29bn | THB 1.39bn | THB 1.37bn | THB 1.38bn | THB 1.42bn | THB 1.46bn | THB 1.51bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -12.1% | -6.9% | -7.6% |
| Operating income | — | — | 2.9% |
| Net income | — | — | 0.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 19.7% | 28.9% | 32.3% | 30.2% |
| Operating margin | -15.3% | -1.3% | 6.6% | 1.7% |
| Net margin | -13.6% | -1.8% | 5.4% | 1.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -5.3 | -35.8 | 46.4 | 21.5 | 7.6 | 30.7 | -22.6 | 47.8 | 17.3 | -17.8 |
| Price to sales | 1.3 | 2.0 | 2.0 | 2.2 | 2.5 | 1.2 | 1.1 | 1.1 | 1.7 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 7 May 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.10 | 0.25 | 0.25 | 0.45 | 0.20 | 0.10 | 0.10 | 0.15 |
- 10-for-1 split · 27 May 2005
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.