N 
0.72
+1.41%
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 705.5m
FY2016FY2025
Net income
−THB 814.5m
FY2016FY2025
Free cash flow
−THB 4.14bn
FY2016FY2025
Shareholders' equity
THB 4.30bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 705.5m | THB 3.32bn | THB 9.30bn | THB 6.56bn | THB 666.5m | THB 1.40bn | THB 783.3m | THB 655.4m | THB 398.5m | THB 418.4m |
| Operating income | −THB 993.4m | −THB 2.04bn | THB 465.8m | THB 136.9m | −THB 116.2m | −THB 170.1m | −THB 116.6m | −THB 46.7m | THB 24.0m | −THB 9.1m |
| Net income | −THB 814.5m | −THB 2.77bn | THB 725.3m | THB 208.4m | −THB 106.9m | −THB 213.6m | −THB 146.7m | −THB 55.8m | THB 9.6m | −THB 17.2m |
| Diluted earnings per share | -0.14 | -1.39 | 0.36 | 0.12 | -0.06 | -0.12 | -0.31 | -0.15 | 0.03 | -0.05 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 6.52bn | THB 8.17bn | THB 11.03bn | THB 7.99bn | THB 3.91bn | THB 3.62bn | THB 928.6m | THB 784.3m | THB 521.2m | THB 688.7m |
| Cash and short-term investments | THB 349.3m | THB 532.6m | THB 712.2m | THB 491.3m | THB 971.2m | THB 1.41bn | THB 86.1m | THB 94.0m | THB 135.8m | THB 54.7m |
| Total liabilities | THB 2.00bn | THB 6.68bn | THB 6.68bn | THB 4.71bn | THB 843.1m | THB 451.7m | THB 362.8m | THB 291.1m | THB 49.6m | THB 226.6m |
| Debt | THB 30.8m | THB 60.9m | THB 39.9m | THB 71.0m | THB 118.4m | THB 129.5m | THB 173.5m | THB 118.9m | THB 1.6m | THB 170.0m |
| Shareholders' equity | THB 4.30bn | THB 1.12bn | THB 4.14bn | THB 3.07bn | THB 2.86bn | THB 2.96bn | THB 486.3m | THB 415.6m | THB 471.7m | THB 462.1m |
| Shares outstanding | 5,963m | 1,996m | 2,022m | 1,805m | 1,674m | 1,854m | 466m | 377m | 373m | 377m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 4.11bn | −THB 429.0m | THB 157.9m | −THB 377.2m | THB 336.2m | −THB 71.7m | −THB 216.1m | −THB 70.7m | THB 79.5m | THB 67.1m |
| Capital spending | −THB 26.5m | −THB 107.8m | −THB 148.6m | −THB 57.7m | −THB 140.0m | −THB 491.7m | −THB 61.8m | −THB 29.6m | −THB 15.2m | −THB 2.7m |
| Free cash flow | −THB 4.14bn | −THB 536.7m | THB 9.3m | −THB 434.9m | THB 196.2m | −THB 563.5m | −THB 277.9m | −THB 100.3m | THB 64.3m | THB 64.4m |
| Dividends paid | — | — | — | −THB 42.6m | −THB 5.1m | −THB 5.1m | −THB 5.1m | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 166.0m | THB 340.3m | THB 219.2m | THB 193.8m | THB 159.8m | THB 132.7m | THB 258.3m | THB 410.0m |
| Operating income | −THB 71.4m | −THB 80.5m | −THB 827.6m | −THB 4.5m | THB 221.0m | −THB 70.2m | −THB 1.53bn | −THB 200.2m |
| Net income | −THB 144.8m | −THB 86.2m | −THB 865.9m | −THB 38.1m | THB 216.0m | −THB 126.6m | −THB 2.38bn | −THB 181.2m |
| Diluted earnings per share | -0.02 | -0.01 | -0.15 | -0.01 | 0.04 | -0.02 | -1.19 | -0.09 |
| Cash from operations | −THB 28.0m | THB 4.0m | −THB 13.0m | THB 17.0m | −THB 3.43bn | −THB 685.0m | −THB 329.0m | THB 69.0m |
| Capital spending | −THB 18.0m | −THB 9.0m | −THB 17.0m | −THB 4.0m | — | −THB 3.0m | — | −THB 51.0m |
| Free cash flow | −THB 46.0m | −THB 5.0m | −THB 30.0m | THB 13.0m | — | −THB 688.0m | — | THB 18.0m |
| Total assets | THB 6.36bn | THB 6.40bn | THB 6.52bn | THB 7.77bn | THB 7.94bn | THB 7.93bn | THB 8.17bn | THB 11.94bn |
| Cash and short-term investments | THB 272.2m | THB 338.5m | THB 349.3m | THB 393.9m | THB 387.1m | THB 507.8m | THB 532.6m | THB 398.8m |
| Debt | THB 36.9m | THB 32.1m | THB 61.6m | THB 28.7m | THB 30.3m | THB 29.3m | THB 29.5m | THB 27.6m |
| Shareholders' equity | THB 4.07bn | THB 4.21bn | THB 4.30bn | THB 5.17bn | THB 5.20bn | THB 1.66bn | THB 1.12bn | THB 3.50bn |
Financial ratios
Data as of 8 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Operating margin | -140.8% | -61.6% | 9.8% | 2.6% | -16.7% | -12.1% |
| Net margin | -115.5% | -83.4% | 7.8% | 3.2% | -16.0% | -15.2% |
| Return on equity | -18.9% | -246.7% | 17.5% | 6.8% | -3.7% | -7.2% |
| Return on assets | -12.5% | -33.9% | 6.6% | 2.6% | -2.7% | -5.9% |
| Free cash flow yield | -76.1% | -17.9% | 16.8% | -19.7% | 31.6% | 25.2% |
| Revenue growth | -78.7% | -64.3% | 41.7% | 884.9% | -52.5% | 79.2% |
| Earnings growth | -70.5% | -481.3% | 248.1% | -295.0% | -50.0% | 45.6% |
| Current ratio | 2.66x | 0.93x | 1.28x | 1.26x | 2.37x | 6.75x |
| Debt to equity | 0.01x | 0.03x | 0.00x | 0.02x | 0.02x | 0.02x |
| Equity ratio | 65.9% | 13.7% | 37.5% | 38.4% | 73.1% | 81.9% |
| Interest coverage | -57.86x | -35.66x | 36.20x | 11.65x | -13.87x | -10.73x |
| Buybacks as a share of market value | -198.8% | 1.3% | -12.0% | -7.8% | 9.7% | -297.9% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -52.5% | -12.9% | 3.6% |
| Operating income | — | 42.3% | 40.6% |
| Net income | — | 30.7% | 41.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -75.5% | -12.2% | -12.4% | -11.7% |
| Net margin | -89.0% | -13.3% | -13.5% | -13.0% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -8.9 | -0.5 | 27.9 | 158.5 | -305.5 | -36.5 | -9.2 | -25.7 | 190.9 | -109.5 |
| Price to sales | 10.2 | 0.4 | 2.2 | 5.0 | 49.0 | 5.5 | 1.7 | 2.2 | 4.6 | 4.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 3 Apr 2014.
| FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.031 | 0.062 | 0.137 | 0.106 | 0.156 | 0.081 | 0.174 | 0.212 |
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.