M 
0.04
+33.33%
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 101.5m
FY2015FY2024
Net income
−THB 96.9m
FY2015FY2024
Free cash flow
−THB 289.4m
FY2015FY2024
Shareholders' equity
THB 1.90bn
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 101.5m | — | THB 21.7m | THB 74.5m | THB 8.2m | THB 742.4m | THB 1.35bn | THB 659.6m | THB 1.63bn | THB 460.0m |
| Operating income | −THB 142.4m | −THB 106.1m | −THB 15.8m | −THB 53.3m | THB 110.5m | −THB 11.3m | THB 34.5m | −THB 102.6m | THB 84.3m | −THB 99.9m |
| Net income | −THB 96.9m | −THB 116.5m | −THB 134.1m | −THB 99.9m | −THB 138.6m | −THB 61.3m | THB 85.5m | −THB 269.7m | THB 49.8m | −THB 106.1m |
| Diluted earnings per share | -0.03 | -0.05 | -0.06 | -0.06 | -0.11 | -0.05 | 0.07 | -0.25 | 0.06 | -0.13 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 4.37bn | THB 4.47bn | THB 4.43bn | THB 5.89bn | THB 5.19bn | THB 4.81bn | THB 4.35bn | THB 3.22bn | THB 3.63bn | THB 1.82bn |
| Cash and short-term investments | — | THB 12.9m | THB 24.6m | THB 10.6m | THB 6.7m | THB 10.7m | THB 14.0m | THB 141.6m | THB 685.1m | THB 396.2m |
| Total liabilities | THB 2.40bn | THB 2.40bn | THB 2.39bn | THB 3.74bn | THB 3.38bn | THB 2.87bn | THB 2.22bn | THB 1.75bn | THB 2.08bn | THB 515.6m |
| Debt | THB 61.0m | THB 213.3m | THB 193.4m | THB 294.5m | THB 247.4m | THB 673.1m | THB 578.8m | THB 1.15bn | THB 1.44bn | THB 100.4m |
| Shareholders' equity | THB 1.90bn | THB 2.00bn | THB 2.00bn | THB 2.05bn | THB 1.75bn | THB 1.87bn | THB 2.02bn | THB 1.47bn | THB 1.55bn | THB 1.31bn |
| Shares outstanding | 2,790m | 2,405m | 2,146m | 1,651m | 1,275m | 1,275m | 1,275m | 1,058m | 834m | 791m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 255.4m | −THB 139.3m | THB 198.7m | −THB 77.4m | THB 399.2m | THB 1.1m | −THB 381.8m | −THB 362.4m | −THB 903.8m | −THB 28.2m |
| Capital spending | −THB 34.0m | −THB 1.2m | −THB 2.8m | −THB 2.6m | −THB 164,871 | −THB 225,746 | −THB 9.6m | −THB 17.7m | −THB 121.5m | −THB 157.3m |
| Free cash flow | −THB 289.4m | −THB 140.5m | THB 195.9m | −THB 79.9m | THB 399.0m | THB 862,019 | −THB 391.3m | −THB 380.1m | −THB 1.03bn | −THB 185.5m |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 5.8m | THB 8.8m | THB 9.2m | THB 14.1m | THB 87.4m | — | THB 3.2m | −THB 10.0m |
| Operating income | −THB 32.7m | −THB 32.9m | −THB 34.0m | −THB 36.1m | −THB 21.0m | −THB 23.4m | −THB 36.0m | −THB 38.8m |
| Net income | −THB 14.3m | −THB 17.3m | −THB 17.2m | −THB 23.8m | −THB 27.5m | −THB 26.6m | −THB 19.0m | −THB 49.1m |
| Diluted earnings per share | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 |
| Cash from operations | THB 7.0m | THB 17.0m | THB 2.0m | −THB 74.0m | −THB 120.0m | −THB 33.0m | −THB 25.0m | −THB 63.0m |
| Capital spending | — | — | — | −THB 3.0m | — | — | −THB 30.0m | −THB 57.0m |
| Free cash flow | — | — | — | −THB 77.0m | — | — | −THB 55.0m | −THB 120.0m |
| Total assets | THB 3.87bn | THB 3.78bn | THB 4.46bn | THB 4.37bn | THB 4.53bn | THB 4.79bn | THB 4.70bn | THB 4.47bn |
| Cash and short-term investments | — | — | — | — | THB 4.5m | THB 6.6m | THB 4.4m | THB 12.9m |
| Debt | THB 118.7m | THB 75.1m | THB 69.5m | THB 61.0m | THB 436.9m | THB 281.6m | THB 213.1m | THB 191.7m |
| Shareholders' equity | THB 1.81bn | THB 1.85bn | THB 1.90bn | THB 1.90bn | THB 1.85bn | THB 1.99bn | THB 2.03bn | THB 2.00bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 10.8% | -32.8% | -14.3% |
| Operating income | 38.7% | 66.0% | -8.8% |
| Net income | -1.0% | 9.6% | -12.3% |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.6 | -0.6 | -0.8 | -1.4 | -0.5 | -4.1 | 4.5 | -1.1 | 7.9 | -3.0 |
| Price to sales | 0.5 | — | 5.0 | 1.9 | 8.9 | 0.3 | 0.3 | 0.4 | 0.2 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 15 Mar 2013.
| FY2013 | FY2012 | FY2011 | |
|---|---|---|---|
| Paid in the year | 0.00 | 0.00 | 0.001 |
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.