M 
0.66
-4.35%
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 2.33bn
FY2016FY2025
Net income
−THB 672.2m
FY2016FY2025
Free cash flow
THB 220.0m
FY2016FY2025
Shareholders' equity
THB 1.22bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.33bn | THB 3.00bn | THB 3.45bn | THB 3.06bn | THB 2.17bn | THB 2.17bn | THB 2.91bn | THB 3.08bn | THB 2.83bn | THB 2.89bn |
| Gross profit | THB 1.31bn | THB 1.83bn | THB 2.05bn | THB 1.84bn | THB 1.32bn | THB 1.29bn | THB 1.71bn | THB 1.82bn | THB 1.68bn | THB 1.71bn |
| Operating income | −THB 619.2m | −THB 207.6m | THB 111.3m | THB 89.4m | −THB 17.2m | −THB 348.2m | THB 13.1m | THB 27.6m | −THB 10.8m | −THB 132.0m |
| Net income | −THB 672.2m | −THB 306.3m | −THB 12.1m | THB 3.7m | −THB 111.2m | −THB 419.8m | −THB 25.5m | −THB 12.2m | −THB 50.4m | −THB 168.3m |
| Diluted earnings per share | -0.64 | -0.29 | -0.01 | 0.00 | -0.11 | -0.40 | -0.02 | -0.01 | -0.05 | -0.20 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 3.97bn | THB 4.72bn | THB 5.18bn | THB 5.25bn | THB 4.90bn | THB 4.79bn | THB 4.21bn | THB 4.30bn | THB 4.31bn | THB 3.81bn |
| Cash and short-term investments | THB 52.1m | THB 75.5m | THB 113.7m | THB 233.6m | THB 225.8m | THB 164.7m | THB 148.0m | THB 209.6m | THB 195.0m | THB 89.4m |
| Total liabilities | THB 2.91bn | THB 2.94bn | THB 3.10bn | THB 3.12bn | THB 2.79bn | THB 2.56bn | THB 1.51bn | THB 1.51bn | THB 1.47bn | THB 2.00bn |
| Debt | THB 2.20bn | THB 2.32bn | THB 2.37bn | THB 2.44bn | THB 2.08bn | THB 1.89bn | THB 802.5m | THB 779.3m | THB 705.9m | THB 1.07bn |
| Shareholders' equity | THB 1.22bn | THB 1.88bn | THB 2.16bn | THB 2.19bn | THB 2.15bn | THB 2.27bn | THB 2.70bn | THB 2.79bn | THB 2.84bn | THB 1.82bn |
| Shares outstanding | 1,053m | 1,053m | 1,053m | 1,053m | 1,053m | 1,052m | 1,054m | 1,055m | 1,055m | 844m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 260.9m | THB 351.4m | THB 620.4m | THB 457.9m | THB 411.2m | THB 337.5m | THB 168.4m | THB 226.3m | THB 195.2m | THB 329.6m |
| Capital spending | −THB 41.0m | −THB 87.5m | −THB 214.4m | −THB 313.9m | −THB 232.9m | −THB 245.2m | −THB 153.9m | −THB 173.6m | −THB 266.1m | −THB 154.4m |
| Free cash flow | THB 220.0m | THB 264.0m | THB 406.0m | THB 144.0m | THB 178.4m | THB 92.4m | THB 14.5m | THB 52.8m | −THB 70.8m | THB 175.2m |
| Dividends paid | — | — | — | — | −THB 603 | −THB 61.1m | −THB 58.0m | −THB 47.5m | −THB 160.3m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 455.5m | THB 479.8m | THB 552.6m | THB 524.9m | THB 624.7m | THB 631.7m | THB 745.4m | THB 727.1m |
| Gross profit | THB 360.1m | THB 284.1m | THB 325.7m | THB 308.3m | THB 375.3m | THB 382.1m | THB 464.0m | THB 436.4m |
| Operating income | −THB 67.3m | −THB 69.8m | −THB 99.6m | −THB 261.7m | −THB 41.5m | −THB 10.7m | −THB 107.9m | −THB 79.5m |
| Net income | −THB 121.1m | −THB 121.0m | −THB 326.5m | −THB 248.8m | −THB 62.8m | −THB 33.9m | −THB 130.4m | −THB 98.1m |
| Diluted earnings per share | -0.12 | -0.11 | -0.31 | -0.24 | -0.06 | -0.03 | -0.12 | -0.09 |
| Cash from operations | THB 83.0m | — | THB 34.0m | THB 53.0m | THB 172.0m | THB 72.0m | THB 139.0m | THB 52.0m |
| Capital spending | −THB 5.0m | −THB 4.0m | −THB 1.0m | −THB 14.0m | −THB 8.0m | −THB 18.0m | −THB 13.0m | −THB 16.0m |
| Free cash flow | THB 78.0m | — | THB 33.0m | THB 39.0m | THB 164.0m | THB 54.0m | THB 126.0m | THB 36.0m |
| Total assets | THB 3.45bn | THB 3.63bn | THB 3.97bn | THB 4.17bn | THB 4.51bn | THB 4.59bn | THB 4.72bn | THB 4.88bn |
| Cash and short-term investments | — | THB 46.1m | THB 52.1m | THB 28.4m | THB 37.3m | THB 60.8m | THB 75.5m | THB 72.9m |
| Debt | THB 570.5m | THB 1.87bn | THB 2.11bn | THB 1.82bn | THB 1.80bn | THB 1.86bn | THB 1.79bn | THB 1.83bn |
| Shareholders' equity | THB 808.1m | THB 932.5m | THB 1.22bn | THB 1.54bn | THB 1.76bn | THB 1.83bn | THB 1.88bn | THB 2.01bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -8.7% | 1.5% | -1.8% |
| Operating income | — | 12.2% | — |
| Net income | — | 9.9% | 31.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 58.8% | 59.3% | 59.5% | 59.4% |
| Operating margin | -15.5% | -5.3% | -6.1% | -3.5% |
| Net margin | -18.3% | -8.3% | -9.4% | -5.9% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -1.1 | -4.6 | -179.7 | — | -19.7 | -5.1 | -99.1 | -311.9 | -102.2 |
| Price to sales | 0.3 | 0.5 | 0.6 | 0.9 | 1.0 | 1.0 | 0.9 | 1.2 | 1.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 5 May 2020.
| FY2020 | FY2019 | FY2018 | |
|---|---|---|---|
| Paid in the year | 0.058 | 0.055 | 0.045 |
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.