O 
8.15
—
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 1.70bn
FY2016FY2025
Net income
−THB 97.1m
FY2016FY2025
Free cash flow
−THB 61.2m
FY2016FY2025
Shareholders' equity
THB 1.79bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.70bn | THB 1.78bn | THB 1.99bn | THB 1.95bn | THB 1.55bn | THB 1.11bn | THB 1.87bn | THB 2.02bn | THB 2.15bn | THB 2.04bn |
| Gross profit | THB 559.0m | THB 574.5m | THB 646.2m | THB 559.1m | THB 532.2m | THB 405.3m | THB 625.1m | THB 635.2m | THB 739.4m | THB 797.7m |
| Operating income | −THB 70.0m | −THB 73.6m | THB 56.9m | THB 174.7m | THB 226.7m | THB 37.2m | THB 150.5m | THB 162.3m | THB 83.6m | THB 308.7m |
| Net income | −THB 97.1m | −THB 96.4m | THB 14.0m | THB 20.3m | THB 3.0m | −THB 245.9m | THB 18.1m | THB 24.5m | THB 66.0m | THB 94.6m |
| Diluted earnings per share | -4.55 | -4.52 | 0.66 | 0.95 | 0.14 | -11.53 | 0.85 | 1.15 | 3.09 | 4.43 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 3.88bn | THB 3.93bn | THB 3.85bn | THB 3.49bn | THB 3.36bn | THB 3.44bn | THB 3.23bn | THB 3.27bn | THB 3.05bn | THB 3.03bn |
| Cash and short-term investments | THB 28.2m | THB 47.1m | THB 62.9m | THB 84.7m | THB 59.8m | THB 102.7m | THB 51.3m | THB 90.2m | THB 95.0m | THB 92.8m |
| Total liabilities | THB 2.09bn | THB 2.08bn | THB 1.88bn | THB 1.62bn | THB 1.52bn | THB 1.61bn | THB 1.36bn | THB 1.39bn | THB 1.17bn | THB 1.33bn |
| Debt | THB 1.50bn | THB 1.43bn | THB 1.24bn | THB 940.2m | THB 958.0m | THB 1.13bn | THB 757.3m | THB 770.4m | THB 536.2m | THB 772.6m |
| Shareholders' equity | THB 1.79bn | THB 1.85bn | THB 1.97bn | THB 1.87bn | THB 1.84bn | THB 1.83bn | THB 1.87bn | THB 1.87bn | THB 1.88bn | THB 1.69bn |
| Shares outstanding | 21m | 21m | 21m | 21m | 21m | 21m | 21m | 21m | 21m | 21m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 9.9m | THB 177.3m | −THB 55.6m | THB 169.5m | THB 262.0m | −THB 7.7m | THB 127.6m | THB 62.2m | THB 404.2m | THB 452.8m |
| Capital spending | −THB 71.1m | −THB 319.1m | −THB 199.9m | −THB 64.6m | −THB 118.4m | −THB 223.0m | −THB 120.9m | −THB 249.1m | −THB 95.1m | −THB 109.9m |
| Free cash flow | −THB 61.2m | −THB 141.8m | −THB 255.5m | THB 104.9m | THB 143.5m | −THB 230.7m | THB 6.8m | −THB 186.9m | THB 309.1m | THB 342.8m |
| Dividends paid | — | −THB 12.2m | −THB 12.2m | −THB 12.2m | — | −THB 12.2m | −THB 12.2m | −THB 33.1m | −THB 47.4m | −THB 66.8m |
Latest quarters
By quarter end
| Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 391.6m | THB 529.8m | THB 390.3m | THB 379.5m | THB 402.6m | THB 540.5m | THB 455.1m | THB 410.7m |
| Gross profit | THB 93.5m | THB 150.4m | THB 114.6m | THB 150.8m | THB 143.2m | THB 194.0m | THB 110.4m | THB 138.3m |
| Operating income | −THB 38.3m | −THB 38.5m | THB 20.2m | −THB 20.9m | −THB 21.2m | THB 81.1m | −THB 73.2m | −THB 50.4m |
| Net income | −THB 39.7m | −THB 41.2m | THB 1.4m | −THB 28.7m | −THB 28.7m | THB 54.3m | −THB 66.2m | −THB 45.5m |
| Diluted earnings per share | -1.86 | -1.93 | 0.07 | -1.34 | -1.34 | 2.54 | -3.10 | -2.14 |
| Cash from operations | THB 8.0m | THB 61.0m | THB 27.0m | — | −THB 35.0m | THB 38.0m | THB 32.0m | THB 30.0m |
| Capital spending | −THB 5.0m | −THB 17.0m | −THB 17.0m | −THB 22.0m | −THB 15.0m | −THB 44.0m | −THB 78.0m | −THB 112.0m |
| Free cash flow | THB 3.0m | THB 44.0m | THB 10.0m | — | −THB 50.0m | −THB 6.0m | −THB 46.0m | −THB 82.0m |
| Total assets | THB 3.82bn | THB 3.88bn | THB 3.89bn | THB 3.88bn | THB 3.92bn | THB 3.93bn | THB 3.88bn | THB 3.81bn |
| Cash and short-term investments | THB 35.3m | THB 28.2m | THB 37.6m | THB 55.4m | THB 65.8m | THB 47.1m | THB 74.6m | THB 53.3m |
| Debt | THB 1.49bn | THB 1.49bn | THB 1.53bn | THB 1.54bn | THB 1.51bn | THB 1.42bn | THB 1.43bn | THB 1.34bn |
| Shareholders' equity | THB 1.75bn | THB 1.79bn | THB 1.79bn | THB 1.79bn | THB 1.82bn | THB 1.85bn | THB 1.80bn | THB 1.87bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -4.4% | 8.9% | -1.5% |
| Net income | — | -17.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 32.5% | 31.5% | 32.5% | 34.4% |
| Operating margin | -4.1% | 1.2% | 3.5% | 6.1% |
| Net margin | -5.6% | -2.1% | -4.0% | -0.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -2.2 | -4.0 | 36.2 | 26.3 | 181.9 | -2.1 | 29.2 | 28.8 | 13.9 | 8.6 |
| Price to sales | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 0.4 | 0.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 6 Mar 2024.
| FY2024 | FY2023 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.57 | 0.57 | 0.57 | 0.57 | 1.55 | 2.22 | 3.13 | 1.10 |
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.