N 
0.39
0.00%
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 1.11bn
FY2016FY2025
Net income
−THB 128.0m
FY2016FY2025
Free cash flow
THB 425.6m
FY2016FY2025
Shareholders' equity
THB 2.94bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.11bn | THB 1.27bn | THB 2.37bn | THB 2.64bn | THB 2.53bn | THB 1.78bn | THB 1.23bn | THB 1.76bn | THB 1.45bn | THB 1.42bn |
| Gross profit | THB 241.6m | THB 405.3m | THB 774.3m | THB 945.7m | THB 785.3m | THB 552.3m | THB 391.1m | THB 575.4m | THB 483.4m | THB 456.2m |
| Research and development | — | — | THB 0 | THB 0 | THB 0 | THB 0 | THB 0 | THB 0 | THB 0 | THB 0 |
| Operating income | −THB 87.0m | THB 6.3m | THB 233.8m | THB 457.2m | THB 339.1m | THB 169.6m | THB 68.2m | THB 171.6m | THB 99.2m | −THB 1.24bn |
| Net income | −THB 128.0m | −THB 33.7m | THB 162.1m | THB 349.4m | THB 251.9m | THB 115.3m | THB 21.8m | THB 96.3m | THB 18.8m | THB 20.7m |
| Diluted earnings per share | -0.10 | -0.03 | 0.13 | 0.28 | 0.20 | 0.09 | 0.02 | 0.08 | 0.02 | 0.02 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 4.74bn | THB 5.36bn | THB 5.59bn | THB 5.11bn | THB 4.33bn | THB 3.88bn | THB 4.10bn | THB 4.25bn | THB 4.77bn | THB 5.10bn |
| Cash and short-term investments | THB 40.3m | THB 123.3m | THB 87.5m | THB 102.6m | THB 94.9m | THB 65.8m | THB 28.2m | THB 30.2m | THB 22.7m | THB 13.9m |
| Total liabilities | THB 1.83bn | THB 2.32bn | THB 2.45bn | THB 1.99bn | THB 1.46bn | THB 1.19bn | THB 1.53bn | THB 1.66bn | THB 2.28bn | THB 2.63bn |
| Debt | THB 1.19bn | THB 1.69bn | THB 1.80bn | THB 1.20bn | THB 800.8m | THB 636.9m | THB 1.15bn | THB 1.30bn | THB 1.89bn | THB 2.23bn |
| Shareholders' equity | THB 2.94bn | THB 3.06bn | THB 3.16bn | THB 3.14bn | THB 2.89bn | THB 2.68bn | THB 2.57bn | THB 2.59bn | THB 2.49bn | THB 2.47bn |
| Shares outstanding | 1,245m | 1,245m | 1,245m | 1,245m | 1,245m | 1,245m | 1,245m | 1,245m | 1,245m | 1,245m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 428.3m | THB 318.6m | −THB 335.9m | −THB 164.2m | −THB 12.7m | THB 683.2m | THB 267.2m | THB 723.8m | THB 477.2m | −THB 37.4m |
| Capital spending | −THB 2.7m | −THB 6.2m | −THB 47.2m | −THB 56.3m | −THB 19.7m | −THB 19.9m | −THB 12.3m | −THB 4.5m | −THB 7.7m | −THB 13.9m |
| Free cash flow | THB 425.6m | THB 312.4m | −THB 383.0m | −THB 220.5m | −THB 32.5m | THB 663.3m | THB 254.9m | THB 719.3m | THB 469.5m | −THB 51.3m |
| Dividends paid | — | −THB 62.3m | −THB 137.0m | −THB 99.6m | −THB 49.8m | −THB 49.8m | −THB 37.4m | −THB 37.4m | −THB 37.4m | −THB 6.6m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 290.6m | THB 210.1m | THB 277.9m | THB 282.4m | THB 264.6m | THB 288.6m | THB 257.0m | THB 328.0m |
| Gross profit | THB 62.3m | THB 38.6m | THB 49.9m | THB 74.1m | THB 68.9m | THB 72.8m | THB 71.2m | THB 103.7m |
| Operating income | −THB 2.5m | −THB 18.5m | −THB 47.7m | −THB 11.6m | −THB 14.0m | −THB 14.9m | −THB 32.9m | THB 11.4m |
| Net income | −THB 13.6m | −THB 28.7m | −THB 52.1m | −THB 22.0m | −THB 26.6m | −THB 27.3m | −THB 24.3m | −THB 538,000 |
| Diluted earnings per share | -0.01 | -0.02 | -0.04 | -0.02 | -0.02 | -0.02 | -0.02 | -0.00 |
| Cash from operations | THB 110.0m | THB 52.0m | THB 131.0m | THB 92.0m | THB 103.0m | THB 148.0m | THB 122.0m | THB 60.0m |
| Capital spending | — | — | — | −THB 1.0m | — | −THB 1.0m | — | — |
| Free cash flow | — | — | — | THB 91.0m | — | THB 147.0m | — | — |
| Total assets | THB 4.58bn | THB 4.68bn | THB 4.74bn | THB 4.92bn | THB 5.09bn | THB 5.17bn | THB 5.36bn | THB 5.45bn |
| Cash and short-term investments | THB 72.4m | THB 46.0m | THB 40.3m | THB 49.8m | THB 98.2m | THB 58.4m | THB 123.3m | THB 79.5m |
| Debt | THB 1.06bn | THB 1.14bn | THB 1.19bn | THB 1.32bn | THB 1.46bn | THB 1.50bn | THB 1.69bn | THB 1.75bn |
| Shareholders' equity | THB 2.89bn | THB 2.91bn | THB 2.94bn | THB 2.99bn | THB 3.01bn | THB 3.03bn | THB 3.06bn | THB 3.09bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -25.0% | -9.0% | -6.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 27.1% | 32.0% | 31.7% | 32.0% |
| Operating margin | -3.4% | 8.3% | 9.6% | 1.9% |
| Net margin | -6.8% | 4.7% | 6.1% | 5.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -4.1 | -26.3 | 7.8 | 5.5 | 8.4 | 9.0 | 47.5 | 11.3 | 69.5 | 69.7 |
| Price to sales | 0.5 | 0.7 | 0.5 | 0.7 | 0.8 | 0.6 | 0.8 | 0.6 | 0.9 | 1.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 8 Mar 2024.
| FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2016 | FY2015 | FY2014 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.05 | 0.11 | 0.08 | 0.04 | 0.03 | 0.005 | 0.035 | 0.032 |
- 21-for-20 split · 10 Mar 2016
- 5-for-1 split · 18 Oct 2004
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.