N 
0.66
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 594.3m
FY2017FY2025
Net income
−THB 44.7m
FY2017FY2025
Free cash flow
−THB 18.8m
FY2017FY2025
Shareholders' equity
THB 1.10bn
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 594.3m | THB 573.7m | THB 613.2m | THB 753.8m | THB 1.24bn | THB 2.23bn | THB 478.1m | THB 327.4m | THB 461.1m |
| Gross profit | THB 301.8m | THB 259.0m | THB 256.6m | THB 344.7m | THB 770.2m | THB 1.66bn | THB 250.6m | THB 158.8m | THB 212.5m |
| Operating income | −THB 51.1m | −THB 76.1m | −THB 61.6m | −THB 93.4m | THB 80.8m | THB 986.5m | THB 99.9m | THB 24.8m | −THB 36.0m |
| Net income | −THB 44.7m | −THB 102.4m | −THB 67.8m | −THB 84.2m | THB 80.3m | THB 780.8m | THB 75.7m | THB 17.6m | −THB 38.3m |
| Diluted earnings per share | -0.08 | -0.18 | -0.12 | -0.14 | 0.13 | 1.30 | 0.13 | 0.03 | -0.07 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.22bn | THB 1.26bn | THB 1.36bn | THB 1.53bn | THB 1.82bn | THB 1.15bn | THB 406.6m | THB 297.5m | THB 344.0m |
| Cash and short-term investments | THB 433.3m | THB 454.0m | THB 509.5m | THB 793.2m | THB 1.20bn | THB 353.8m | THB 55.2m | THB 8.5m | THB 17.3m |
| Total liabilities | THB 119.4m | THB 112.4m | THB 114.3m | THB 144.8m | THB 142.1m | THB 561.4m | THB 170.1m | THB 199.1m | THB 263.4m |
| Debt | THB 12.9m | THB 21.3m | THB 6.8m | THB 7.3m | THB 16.8m | THB 20.0m | THB 1.6m | THB 119.2m | THB 130.8m |
| Shareholders' equity | THB 1.10bn | THB 1.14bn | THB 1.24bn | THB 1.38bn | THB 1.67bn | THB 589.9m | THB 236.5m | THB 98.3m | THB 80.6m |
| Shares outstanding | 576m | 576m | 587m | 600m | 600m | 600m | 576m | 576m | 576m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 12.9m | −THB 31.4m | −THB 50.9m | THB 1.4m | −THB 158.9m | THB 922.2m | THB 126.3m | THB 31.1m | −THB 46.6m |
| Capital spending | −THB 6.0m | −THB 5.9m | −THB 165.7m | −THB 190.5m | −THB 77.0m | −THB 201.3m | −THB 7.7m | −THB 26.1m | −THB 8.8m |
| Free cash flow | −THB 18.8m | −THB 37.2m | −THB 216.6m | −THB 189.1m | −THB 235.8m | THB 720.9m | THB 118.6m | THB 5.0m | −THB 55.4m |
| Dividends paid | — | — | — | −THB 210.0m | −THB 210.0m | −THB 501.0m | −THB 81.7m | −THB 81.7m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 204.6m | THB 226.2m | THB 189.5m | THB 140.0m | THB 132.5m | THB 132.3m | THB 154.2m | THB 140.0m |
| Gross profit | THB 110.1m | THB 122.4m | THB 115.7m | THB 73.9m | THB 67.5m | THB 63.3m | THB 83.3m | THB 58.9m |
| Operating income | −THB 29.1m | THB 2.0m | THB 3.2m | −THB 24.5m | −THB 18.3m | −THB 8.9m | −THB 6.8m | −THB 49.4m |
| Net income | −THB 26.0m | THB 4.4m | THB 2.4m | −THB 24.5m | −THB 13.6m | −THB 8.9m | −THB 5.8m | −THB 50.2m |
| Diluted earnings per share | -0.05 | 0.01 | 0.00 | -0.04 | -0.02 | -0.02 | -0.01 | -0.09 |
| Cash from operations | −THB 46.0m | THB 2.0m | −THB 5.0m | −THB 14.0m | THB 8.0m | −THB 1.0m | −THB 1.0m | −THB 10.0m |
| Capital spending | −THB 1.0m | −THB 4.0m | −THB 2.0m | — | −THB 8.0m | — | −THB 1.0m | −THB 2.0m |
| Free cash flow | −THB 47.0m | −THB 2.0m | −THB 7.0m | — | THB 0 | — | −THB 2.0m | −THB 12.0m |
| Total assets | THB 1.19bn | THB 1.22bn | THB 1.22bn | THB 1.20bn | THB 1.21bn | THB 1.23bn | THB 1.26bn | THB 1.30bn |
| Cash and short-term investments | — | THB 429.5m | THB 433.3m | THB 441.6m | THB 451.9m | THB 452.6m | THB 454.0m | THB 486.1m |
| Debt | THB 100,000 | THB 10.4m | THB 12.6m | THB 14.3m | THB 16.2m | THB 18.1m | THB 20.6m | THB 50.7m |
| Shareholders' equity | THB 1.08bn | THB 1.10bn | THB 1.10bn | THB 1.10bn | THB 1.12bn | THB 1.14bn | THB 1.14bn | THB 1.15bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -7.6% | -23.2% | — |
| Operating income | -18.2% | — | — |
| Net income | -19.0% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 48.0% | 45.8% | 59.8% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | -7.6 | -4.7 | -12.7 | -18.3 | 52.6 |
| Price to sales | 0.6 | 0.8 | 1.4 | 2.0 | 3.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 18 Jan 2022.
| FY2022 | |
|---|---|
| Paid in the year | 0.004 |
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.