P 
0.45
-4.26%
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 505.8m
FY2016FY2025
Net income
−THB 57.5m
FY2016FY2025
Free cash flow
−THB 19.2m
FY2016FY2025
Shareholders' equity
THB 559.2m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 505.8m | THB 643.3m | THB 544.0m | THB 611.7m | THB 422.7m | THB 596.0m | THB 835.2m | THB 749.7m | THB 675.2m | THB 715.5m |
| Gross profit | THB 83.4m | THB 135.8m | THB 110.0m | THB 142.2m | THB 124.2m | THB 145.2m | THB 155.4m | THB 163.7m | THB 133.4m | THB 160.2m |
| Operating income | −THB 38.0m | −THB 373,758 | −THB 184.9m | −THB 21.5m | THB 23.7m | THB 25.6m | THB 21.9m | THB 22.4m | −THB 24.3m | −THB 14.4m |
| Net income | −THB 57.5m | −THB 49.5m | −THB 207.2m | −THB 27.2m | THB 6.7m | THB 2.4m | −THB 996,586 | THB 5.9m | −THB 31.6m | −THB 24.7m |
| Diluted earnings per share | -0.09 | -0.09 | -0.39 | -0.07 | 0.02 | 0.01 | -0.00 | 0.02 | -0.12 | -0.09 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.38bn | THB 1.28bn | THB 1.28bn | THB 944.9m | THB 834.0m | THB 807.8m | THB 893.9m | THB 813.8m | THB 848.1m | THB 837.8m |
| Cash and short-term investments | THB 3.4m | THB 3.9m | THB 25.8m | THB 34.8m | THB 178.5m | THB 31.5m | THB 34.3m | THB 25.4m | THB 15.8m | THB 5.0m |
| Total liabilities | THB 810.1m | THB 806.0m | THB 764.4m | THB 329.6m | THB 224.1m | THB 393.3m | THB 481.8m | THB 400.7m | THB 447.7m | THB 405.7m |
| Debt | THB 501.1m | THB 364.9m | THB 265.2m | THB 188.8m | THB 74.8m | THB 212.6m | THB 365.2m | THB 247.8m | THB 318.2m | THB 307.1m |
| Shareholders' equity | THB 559.2m | THB 477.3m | THB 517.8m | THB 615.3m | THB 609.9m | THB 414.5m | THB 412.0m | THB 413.1m | THB 400.4m | THB 432.0m |
| Shares outstanding | 659m | 580m | 530m | 379m | 382m | 302m | 274m | 274m | 274m | 269m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 42.2m | −THB 69.1m | −THB 53.9m | −THB 153.0m | THB 128.5m | THB 239.7m | −THB 125.5m | THB 127.4m | THB 63.2m | THB 53.2m |
| Capital spending | −THB 61.4m | −THB 34.4m | −THB 66.4m | −THB 44.0m | −THB 17.1m | −THB 8.7m | −THB 1.5m | −THB 26.5m | −THB 67.4m | −THB 50.4m |
| Free cash flow | −THB 19.2m | −THB 103.5m | −THB 120.3m | −THB 197.0m | THB 111.3m | THB 231.0m | −THB 127.1m | THB 100.8m | −THB 4.1m | THB 2.8m |
| Dividends paid | — | — | — | — | — | — | — | — | — | −THB 35.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 72.0m | THB 76.8m | THB 198.4m | THB 142.7m | THB 88.8m | THB 76.0m | THB 298.7m | THB 131.8m |
| Gross profit | THB 7.8m | THB 8.5m | THB 39.5m | THB 24.4m | THB 11.1m | THB 8.4m | THB 63.8m | THB 23.7m |
| Operating income | −THB 62.5m | −THB 25.0m | THB 10.2m | −THB 1.8m | −THB 17.0m | −THB 14.1m | THB 29.4m | −THB 19.7m |
| Net income | −THB 68.0m | −THB 32.4m | THB 1.7m | −THB 9.7m | −THB 26.2m | −THB 23.3m | THB 7.7m | −THB 29.0m |
| Diluted earnings per share | -0.08 | -0.04 | 0.00 | -0.01 | -0.04 | -0.04 | 0.01 | -0.05 |
| Cash from operations | THB 2.0m | THB 12.0m | THB 88.0m | THB 3.0m | −THB 48.0m | THB 61.0m | −THB 17.0m | THB 10.0m |
| Capital spending | — | −THB 1.0m | −THB 38.0m | −THB 2.0m | −THB 16.0m | −THB 89.0m | −THB 17.0m | −THB 2.0m |
| Free cash flow | — | THB 11.0m | THB 50.0m | THB 1.0m | −THB 64.0m | −THB 28.0m | −THB 34.0m | THB 8.0m |
| Total assets | THB 1.26bn | THB 1.35bn | THB 1.38bn | THB 1.28bn | THB 1.30bn | THB 1.32bn | THB 1.28bn | THB 1.28bn |
| Cash and short-term investments | — | THB 4.5m | THB 3.4m | THB 5.1m | THB 10.7m | THB 11.3m | THB 3.9m | THB 65.7m |
| Debt | THB 29.7m | THB 231.1m | THB 371.2m | THB 251.6m | THB 244.1m | THB 242.0m | THB 290.0m | THB 342.5m |
| Shareholders' equity | THB 486.9m | THB 556.2m | THB 559.2m | THB 557.5m | THB 567.2m | THB 557.0m | THB 477.3m | THB 449.1m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -6.1% | -3.2% | -6.8% |
| Operating income | 20.8% | — | — |
| Net income | 28.3% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 19.1% | 20.5% | 22.3% | 22.2% |
| Operating margin | -3.3% | -10.6% | -5.9% | -1.7% |
| Net margin | -9.3% | -14.8% | -10.0% | -4.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -6.9 | -23.0 | -2.1 | -21.6 | 132.0 | 117.8 | -257.3 | 57.1 | -19.4 | -25.6 |
| Price to sales | 0.8 | 1.8 | 0.8 | 1.0 | 2.1 | 0.5 | 0.3 | 0.5 | 0.9 | 0.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 10 May 2016.
| FY2016 | FY2015 | |
|---|---|---|
| Paid in the year | 0.116 | 0.099 |
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.