12.30
—
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 270.7m
FY2016FY2025
Net income
THB 31.9m
FY2016FY2025
Free cash flow
THB 18.0m
FY2016FY2025
Shareholders' equity
THB 448.9m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 270.7m | THB 220.4m | THB 239.1m | THB 220.1m | THB 148.8m | THB 213.3m | THB 339.5m | THB 387.4m | THB 358.2m | THB 395.7m |
| Gross profit | THB 52.5m | THB 19.1m | THB 16.9m | THB 20.2m | THB 3.1m | THB 33.0m | THB 51.8m | THB 77.0m | THB 70.1m | THB 84.1m |
| Operating income | THB 28.6m | −THB 6.4m | −THB 5.2m | −THB 3.4m | −THB 20.0m | THB 9.6m | THB 16.5m | THB 45.1m | THB 41.3m | THB 57.1m |
| Net income | THB 31.9m | −THB 9.1m | −THB 8.5m | −THB 19.0m | −THB 19.3m | THB 9.5m | THB 14.5m | THB 35.4m | THB 31.4m | THB 42.8m |
| Diluted earnings per share | 3.19 | -0.91 | -0.85 | -1.90 | -1.93 | 0.95 | 1.45 | 3.54 | 3.14 | 4.28 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 538.2m | THB 506.4m | THB 499.6m | THB 514.5m | THB 463.7m | THB 490.1m | THB 496.1m | THB 509.0m | THB 487.1m | THB 485.3m |
| Cash and short-term investments | THB 104.9m | THB 77.5m | THB 73.2m | THB 72.7m | THB 75.1m | THB 82.3m | THB 45.2m | THB 35.4m | THB 33.6m | THB 25.2m |
| Total liabilities | THB 80.4m | THB 81.4m | THB 65.8m | THB 72.2m | THB 48.0m | THB 53.5m | THB 64.6m | THB 87.7m | THB 100.2m | THB 142.3m |
| Debt | THB 25.3m | THB 16.5m | THB 10.9m | THB 14.7m | THB 2.4m | THB 3.3m | THB 3.2m | THB 35.0m | THB 42.9m | THB 84.0m |
| Shareholders' equity | THB 448.9m | THB 418.0m | THB 432.6m | THB 441.1m | THB 415.8m | THB 436.6m | THB 431.5m | THB 421.3m | THB 386.9m | THB 343.0m |
| Shares outstanding | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 10m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 25.9m | −THB 907,903 | THB 5.4m | −THB 6.1m | −THB 3.4m | THB 47.8m | THB 58.5m | THB 21.1m | THB 67.0m | THB 50.1m |
| Capital spending | −THB 7.9m | −THB 3.9m | −THB 4.6m | −THB 2.3m | −THB 249,377 | −THB 5.6m | −THB 14.7m | −THB 9.7m | −THB 9.3m | −THB 24.3m |
| Free cash flow | THB 18.0m | −THB 4.8m | THB 744,400 | −THB 8.4m | −THB 3.6m | THB 42.2m | THB 43.8m | THB 11.4m | THB 57.8m | THB 25.8m |
| Dividends paid | — | — | — | — | −THB 1.0m | −THB 2.0m | −THB 4.0m | −THB 2.5m | −THB 2.4m | −THB 2.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 39.3m | THB 48.4m | THB 59.0m | THB 76.9m | THB 65.4m | THB 69.4m | THB 51.4m | THB 63.8m |
| Gross profit | THB 2.7m | THB 7.1m | THB 8.3m | THB 18.8m | THB 11.4m | THB 13.9m | THB 3.2m | THB 9.0m |
| Operating income | −THB 3.2m | THB 957,149 | THB 2.6m | THB 13.1m | THB 5.5m | THB 7.2m | −THB 3.7m | THB 4.0m |
| Net income | −THB 2.5m | THB 401,853 | THB 2.4m | THB 9.4m | THB 13.3m | THB 6.7m | −THB 5.4m | THB 3.0m |
| Diluted earnings per share | -0.25 | 0.04 | 0.24 | 0.94 | 1.33 | 0.67 | -0.54 | 0.30 |
| Cash from operations | −THB 2.0m | THB 21.0m | THB 26.0m | −THB 1.0m | −THB 5.0m | THB 5.0m | THB 7.0m | THB 5.0m |
| Capital spending | — | −THB 1.0m | — | −THB 6.0m | — | — | — | — |
| Free cash flow | — | THB 20.0m | — | −THB 7.0m | — | — | — | — |
| Total assets | THB 515.0m | THB 527.5m | THB 538.2m | THB 540.9m | THB 535.4m | THB 521.6m | THB 506.4m | THB 511.0m |
| Cash and short-term investments | THB 102.0m | THB 114.5m | THB 104.9m | THB 79.6m | THB 93.6m | THB 93.6m | THB 77.5m | THB 78.7m |
| Debt | THB 7.1m | THB 15.0m | THB 24.8m | THB 26.2m | THB 36.7m | THB 26.8m | THB 16.2m | THB 24.3m |
| Shareholders' equity | THB 445.8m | THB 450.3m | THB 448.9m | THB 447.5m | THB 438.2m | THB 424.7m | THB 418.0m | THB 423.6m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.1% | 4.9% | -3.2% |
| Operating income | — | 24.3% | -4.2% |
| Net income | — | 27.4% | 1.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 14.6% | 11.4% | 11.0% | 15.7% |
| Operating margin | 4.5% | 1.4% | 0.2% | 6.5% |
| Net margin | 4.6% | -0.5% | -1.1% | 4.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 4.0 | -12.4 | -19.9 | -8.1 | -7.8 | 16.0 | 13.1 | 6.9 | 9.1 | 5.6 |
| Price to sales | 0.5 | 0.5 | 0.7 | 0.7 | 1.0 | 0.7 | 0.6 | 0.6 | 0.8 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 7 May 2021.
| FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.10 | 0.20 | 0.40 | 0.25 | 0.24 | 0.20 | 0.15 | 0.15 |
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.