N 
0.06
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 859.9m
FY2016FY2025
Net income
−THB 94.9m
FY2016FY2025
Free cash flow
−THB 42.7m
FY2016FY2025
Shareholders' equity
THB 30.9m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 859.9m | THB 685.5m | THB 688.0m | THB 1.90bn | THB 1.89bn | THB 883.9m | THB 1.27bn | THB 1.20bn | THB 976.1m | THB 985.6m |
| Gross profit | THB 108.8m | THB 70.2m | THB 77.5m | THB 263.8m | THB 330.0m | THB 172.3m | THB 256.5m | THB 227.5m | THB 192.8m | THB 155.7m |
| Operating income | −THB 54.6m | −THB 291.4m | −THB 349.9m | THB 14.8m | THB 134.4m | −THB 6.6m | THB 21.3m | THB 18.1m | THB 15.3m | −THB 8.4m |
| Net income | −THB 94.9m | −THB 268.8m | −THB 328.6m | −THB 5.9m | THB 111.1m | −THB 24.2m | THB 11.1m | THB 3.2m | −THB 7.6m | −THB 8.2m |
| Diluted earnings per share | -0.14 | -0.51 | -0.62 | -0.01 | 0.21 | -0.05 | 0.02 | 0.01 | -0.02 | -0.02 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 594.2m | THB 732.3m | THB 965.8m | THB 1.36bn | THB 1.05bn | THB 757.7m | THB 812.5m | THB 736.6m | THB 679.4m | THB 545.0m |
| Cash and short-term investments | THB 7.5m | THB 26.9m | THB 40.5m | THB 249.2m | THB 147.8m | THB 50.4m | THB 40.9m | THB 34.4m | THB 36.6m | THB 98.7m |
| Total liabilities | THB 562.5m | THB 660.3m | THB 632.1m | THB 680.7m | THB 617.4m | THB 480.9m | THB 503.0m | THB 413.3m | THB 428.9m | THB 320.4m |
| Debt | THB 97.6m | THB 431.5m | THB 447.2m | THB 517.7m | THB 334.6m | THB 329.3m | THB 281.7m | THB 264.7m | THB 298.4m | THB 229.4m |
| Shareholders' equity | THB 30.9m | THB 71.2m | THB 332.4m | THB 654.3m | THB 413.7m | THB 254.7m | THB 284.7m | THB 273.5m | THB 217.8m | THB 226.3m |
| Shares outstanding | 694m | 528m | 528m | 523m | 523m | 454m | 454m | 454m | 443m | 420m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 39.6m | −THB 53.8m | −THB 37.4m | −THB 5.4m | THB 99.0m | THB 35.6m | THB 10.0m | THB 17.0m | THB 28.4m | THB 20.9m |
| Capital spending | −THB 3.1m | −THB 15.7m | −THB 28.1m | −THB 5.9m | −THB 30.4m | −THB 5.2m | −THB 7.1m | −THB 5.7m | −THB 7.2m | −THB 5.4m |
| Free cash flow | −THB 42.7m | −THB 69.5m | −THB 65.5m | −THB 11.4m | THB 68.6m | THB 30.4m | THB 2.9m | THB 11.3m | THB 21.1m | THB 15.5m |
| Dividends paid | — | — | — | — | −THB 2.3m | −THB 2.3m | −THB 3.0m | −THB 3.0m | −THB 3.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 59.6m | THB 103.1m | THB 234.8m | THB 301.2m | THB 190.4m | THB 133.5m | THB 153.9m | THB 226.3m |
| Gross profit | THB 12.2m | THB 25.7m | −THB 2.6m | THB 64.7m | THB 50.0m | THB 12.6m | THB 7.9m | THB 32.3m |
| Operating income | −THB 29.0m | −THB 11.5m | −THB 41.2m | THB 13.8m | THB 8.7m | −THB 33.2m | −THB 42.6m | −THB 181.2m |
| Net income | −THB 30.8m | −THB 15.1m | −THB 74.4m | THB 785,000 | THB 2.2m | −THB 23.6m | −THB 29.5m | −THB 159.6m |
| Diluted earnings per share | -0.04 | -0.02 | -0.11 | 0.00 | 0.00 | -0.03 | -0.06 | -0.30 |
| Cash from operations | −THB 4.0m | −THB 15.0m | −THB 18.0m | −THB 21.0m | THB 28.0m | −THB 20.0m | THB 6.0m | −THB 25.0m |
| Capital spending | — | — | — | — | — | −THB 1.0m | −THB 6.0m | −THB 3.0m |
| Free cash flow | — | — | — | — | — | −THB 21.0m | THB 0 | −THB 28.0m |
| Total assets | THB 569.0m | THB 603.5m | THB 594.2m | THB 743.9m | THB 636.9m | THB 703.1m | THB 732.3m | THB 756.6m |
| Cash and short-term investments | THB 4.4m | THB 15.4m | THB 7.5m | THB 7.6m | THB 19.0m | THB 14.0m | THB 26.9m | THB 17.4m |
| Debt | THB 65.3m | THB 273.4m | THB 95.4m | THB 275.7m | THB 297.5m | THB 422.7m | THB 406.8m | THB 422.0m |
| Shareholders' equity | THB 5.7m | THB 30.3m | THB 30.9m | THB 106.2m | THB 74.2m | THB 49.0m | THB 71.2m | THB 94.7m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -23.3% | -0.6% | -2.2% |
| Operating income | — | 52.6% | -3.6% |
| Net income | 152.4% | 31.4% | 1.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 11.6% | 12.6% | 14.8% | 16.2% |
| Operating margin | -22.4% | -16.5% | -8.0% | -4.7% |
| Net margin | -23.5% | -16.9% | -8.8% | -5.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -1.8 | -0.8 | -1.4 | -281.6 | 16.9 | -13.7 | 43.1 | 204.2 | -143.2 | -105.8 |
| Price to sales | 0.2 | 0.3 | 0.6 | 0.9 | 1.0 | 0.4 | 0.4 | 0.5 | 1.1 | 0.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 7 May 2019.
| FY2019 | FY2015 | |
|---|---|---|
| Paid in the year | 0.007 | 0.00 |
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.