1.56
+0.65%
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 905.6m
FY2017FY2025
Net income
THB 17.2m
FY2017FY2025
Free cash flow
−THB 214.9m
FY2017FY2025
Shareholders' equity
THB 2.22bn
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 905.6m | THB 854.4m | THB 1.05bn | THB 1.78bn | THB 1.16bn | THB 865.0m | THB 437.9m | THB 670.2m | THB 601.8m |
| Gross profit | THB 268.1m | THB 278.2m | THB 435.6m | THB 728.8m | THB 453.9m | THB 326.2m | THB 176.4m | THB 259.1m | THB 216.9m |
| Operating income | THB 34.3m | THB 92.9m | THB 208.2m | THB 480.1m | THB 271.3m | THB 177.7m | THB 58.7m | THB 145.1m | THB 129.4m |
| Net income | THB 17.2m | THB 67.6m | THB 166.1m | THB 384.0m | THB 215.1m | THB 133.7m | THB 44.2m | THB 108.5m | THB 102.3m |
| Diluted earnings per share | 0.03 | 0.13 | 0.33 | 0.76 | 0.53 | 0.27 | 0.09 | 0.22 | 0.20 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 3.79bn | THB 3.50bn | THB 2.96bn | THB 2.41bn | THB 1.76bn | THB 1.88bn | THB 2.06bn | THB 1.38bn | THB 1.12bn |
| Cash and short-term investments | THB 59.2m | THB 17.4m | THB 18.6m | THB 435.4m | THB 106.4m | THB 6.9m | THB 34.0m | THB 77.8m | THB 14.7m |
| Total liabilities | THB 1.56bn | THB 1.27bn | THB 717.2m | THB 207.9m | THB 188.2m | THB 487.4m | THB 794.4m | THB 162.1m | THB 66.7m |
| Debt | THB 1.42bn | THB 1.12bn | THB 534.5m | THB 2.8m | THB 5.1m | THB 345.6m | THB 698.4m | THB 62.0m | THB 35.7m |
| Shareholders' equity | THB 2.22bn | THB 2.23bn | THB 2.24bn | THB 2.20bn | THB 1.57bn | THB 1.39bn | THB 1.26bn | THB 1.22bn | THB 1.06bn |
| Shares outstanding | 504m | 504m | 504m | 504m | 403m | 504m | 504m | 504m | 504m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 204.7m | −THB 450.5m | −THB 811.4m | THB 92.6m | THB 498.1m | THB 356.1m | −THB 667.0m | — | — |
| Capital spending | −THB 10.2m | −THB 5.0m | −THB 6.9m | −THB 2.8m | −THB 1.3m | −THB 1.6m | −THB 6.0m | — | — |
| Free cash flow | −THB 214.9m | −THB 455.6m | −THB 818.3m | THB 89.9m | THB 496.8m | THB 354.5m | −THB 673.0m | — | — |
| Dividends paid | −THB 30.2m | −THB 75.6m | −THB 126.0m | −THB 84.0m | −THB 40.3m | −THB 16.8m | −THB 168.0m | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 362.6m | THB 271.2m | THB 378.9m | THB 172.7m | THB 173.7m | THB 180.3m | THB 263.2m | THB 208.0m |
| Gross profit | THB 116.6m | THB 85.3m | THB 116.1m | THB 44.4m | THB 50.9m | THB 60.6m | THB 80.3m | THB 64.3m |
| Operating income | THB 41.5m | THB 10.3m | THB 41.3m | −THB 14.9m | THB 2.2m | THB 6.2m | THB 23.5m | THB 15.9m |
| Net income | THB 29.8m | THB 5.5m | THB 30.2m | −THB 14.5m | −THB 1.3m | THB 2.8m | THB 17.3m | THB 11.0m |
| Diluted earnings per share | 0.06 | 0.01 | 0.06 | -0.03 | -0.00 | 0.01 | 0.03 | 0.02 |
| Cash from operations | THB 152.0m | −THB 116.0m | THB 142.0m | −THB 29.0m | −THB 14.0m | −THB 250.0m | THB 25.0m | −THB 43.0m |
| Capital spending | — | — | −THB 5.0m | −THB 4.0m | −THB 2.0m | −THB 1.0m | −THB 1.0m | −THB 1.0m |
| Free cash flow | — | — | THB 137.0m | −THB 33.0m | −THB 16.0m | −THB 251.0m | THB 24.0m | −THB 44.0m |
| Total assets | THB 3.87bn | THB 3.99bn | THB 3.79bn | THB 3.92bn | THB 3.84bn | THB 3.85bn | THB 3.50bn | THB 3.53bn |
| Cash and short-term investments | — | THB 120.3m | THB 59.2m | THB 73.7m | THB 52.0m | THB 76.2m | THB 17.4m | THB 49.7m |
| Debt | THB 700.3m | THB 1.60bn | THB 1.42bn | THB 1.57bn | THB 1.49bn | THB 1.45bn | THB 1.12bn | THB 1.16bn |
| Shareholders' equity | THB 2.23bn | THB 2.23bn | THB 2.22bn | THB 2.19bn | THB 2.21bn | THB 2.24bn | THB 2.23bn | THB 2.22bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -20.2% | 0.9% | — |
| Operating income | -58.5% | -28.1% | — |
| Net income | -64.5% | -33.6% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 31.0% | 37.2% | 37.6% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Price to earnings | 56.6 | 18.6 | 9.8 | 6.8 |
| Price to sales | 1.1 | 1.5 | 1.5 | 1.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 12 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Paid in the year | 0.06 | 0.06 | 0.15 | 0.25 | 0.20 |
- 6-for-5 split · 15 Mar 2022
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.