N 
0.21
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 3.00bn
FY2017FY2025
Net income
−THB 606.8m
FY2017FY2025
Free cash flow
−THB 198.6m
FY2017FY2025
Shareholders' equity
THB 902.8m
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 3.00bn | THB 3.84bn | THB 2.92bn | THB 2.29bn | THB 2.10bn | THB 1.41bn | THB 1.11bn | THB 1.12bn | THB 1.06bn |
| Gross profit | THB 645.6m | THB 1.11bn | THB 984.0m | THB 1.01bn | THB 816.5m | THB 434.2m | THB 327.1m | THB 361.5m | THB 375.0m |
| Operating income | −THB 471.8m | THB 410.5m | THB 102.5m | THB 218.6m | THB 410.5m | THB 213.3m | THB 111.8m | THB 195.0m | THB 170.7m |
| Net income | −THB 606.8m | THB 55.5m | −THB 56.6m | THB 285.2m | THB 220.8m | THB 124.4m | THB 40.8m | THB 95.5m | THB 27.1m |
| Diluted earnings per share | -0.40 | 0.04 | -0.04 | 0.20 | 0.15 | 0.08 | 0.04 | 0.09 | 0.02 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 3.83bn | THB 6.55bn | THB 6.52bn | THB 5.97bn | THB 4.66bn | THB 3.36bn | THB 2.60bn | THB 2.46bn | THB 2.50bn |
| Cash and short-term investments | THB 28.1m | THB 63.8m | THB 78.2m | THB 783.2m | THB 309.5m | THB 224.4m | THB 142.3m | THB 45.6m | THB 70.7m |
| Total liabilities | THB 3.04bn | THB 3.83bn | THB 3.59bn | THB 2.97bn | THB 1.81bn | THB 783.9m | THB 1.42bn | THB 1.46bn | THB 1.70bn |
| Debt | THB 2.19bn | THB 2.22bn | THB 2.61bn | THB 2.39bn | THB 1.10bn | THB 215.8m | THB 964.7m | THB 1.01bn | THB 1.15bn |
| Shareholders' equity | THB 902.8m | THB 2.67bn | THB 2.89bn | THB 2.97bn | THB 2.82bn | THB 2.57bn | THB 1.17bn | THB 998.2m | THB 802.6m |
| Shares outstanding | 1,504m | 1,418m | 1,418m | 1,418m | 1,445m | 1,466m | 1,092m | 1,062m | 1,504m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 165.8m | THB 463.6m | THB 95.0m | THB 53.1m | THB 154.3m | THB 118.6m | THB 153.3m | THB 38.5m | −THB 2.43bn |
| Capital spending | −THB 32.9m | −THB 141.9m | −THB 307.9m | −THB 324.6m | −THB 483.5m | −THB 15.0m | −THB 116.8m | −THB 19.5m | −THB 21.2m |
| Free cash flow | −THB 198.6m | THB 321.7m | −THB 212.9m | −THB 271.5m | −THB 329.2m | THB 103.6m | THB 36.5m | THB 19.0m | −THB 2.45bn |
| Dividends paid | — | — | −THB 42.5m | −THB 58.1m | −THB 6.0m | −THB 6.0m | −THB 6.0m | −THB 6.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 637.8m | THB 592.7m | THB 727.5m | THB 779.7m | THB 706.5m | THB 785.6m | THB 901.4m | THB 1.06bn |
| Gross profit | THB 157.5m | THB 143.7m | THB 158.1m | THB 183.5m | THB 133.1m | THB 181.6m | THB 171.4m | THB 330.4m |
| Operating income | THB 22.0m | −THB 19.6m | −THB 281.8m | THB 2.4m | −THB 60.1m | −THB 146.7m | THB 19.2m | THB 164.7m |
| Net income | −THB 23.0m | −THB 42.8m | −THB 274.7m | −THB 56.4m | −THB 83.5m | −THB 188.1m | −THB 45.1m | THB 18.0m |
| Diluted earnings per share | -0.02 | -0.03 | -0.18 | -0.04 | -0.06 | -0.13 | -0.03 | 0.01 |
| Cash from operations | — | THB 88.0m | −THB 93.0m | −THB 62.0m | −THB 17.0m | THB 10.0m | THB 161.0m | THB 128.0m |
| Capital spending | −THB 3.0m | −THB 2.0m | −THB 5.0m | −THB 2.0m | −THB 3.0m | −THB 21.0m | −THB 14.0m | −THB 28.0m |
| Free cash flow | — | THB 86.0m | −THB 98.0m | −THB 64.0m | −THB 20.0m | −THB 11.0m | THB 147.0m | THB 100.0m |
| Total assets | THB 3.71bn | THB 3.71bn | THB 3.83bn | THB 5.40bn | THB 5.82bn | THB 6.44bn | THB 6.55bn | THB 6.28bn |
| Cash and short-term investments | THB 22.6m | THB 59.5m | THB 28.1m | THB 74.5m | THB 33.3m | THB 30.2m | THB 63.8m | THB 49.6m |
| Debt | THB 2.08bn | THB 2.11bn | THB 2.18bn | THB 2.34bn | THB 2.12bn | THB 2.10bn | THB 2.13bn | THB 2.23bn |
| Shareholders' equity | THB 807.4m | THB 838.1m | THB 902.8m | THB 1.90bn | THB 1.87bn | THB 2.47bn | THB 2.67bn | THB 2.79bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.3% | 16.3% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 25.7% | 31.2% | 32.2% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | -0.8 | 23.2 | -131.6 | 32.6 | 52.4 | 70.3 |
| Price to sales | 0.2 | 0.3 | 2.5 | 4.0 | 5.5 | 6.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 28 Apr 2023.
| FY2023 | FY2022 | FY2021 | |
|---|---|---|---|
| Paid in the year | 0.03 | 0.041 | 0.004 |
- 1.04-for-1 split · 29 Apr 2021
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.