P 
1.63
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 6.06bn
FY2016FY2025
Net income
−THB 406.0m
FY2016FY2025
Free cash flow
−THB 675.8m
FY2016FY2025
Shareholders' equity
THB 8.73bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 6.06bn | THB 5.70bn | THB 5.64bn | THB 6.68bn | THB 5.06bn | THB 2.65bn | THB 2.87bn | THB 2.73bn | THB 2.24bn | THB 354.8m |
| Gross profit | THB 1.16bn | THB 1.14bn | THB 1.14bn | THB 2.00bn | THB 1.41bn | THB 318.5m | THB 638.9m | THB 696.7m | THB 510.1m | THB 132.6m |
| Operating income | −THB 247.1m | −THB 271.8m | −THB 451.6m | THB 561.4m | THB 340.5m | −THB 360.7m | −THB 240.3m | THB 36.9m | −THB 260.6m | THB 72.5m |
| Net income | −THB 406.0m | THB 351.4m | −THB 690.3m | THB 240.0m | THB 81.2m | −THB 537.5m | −THB 155.5m | −THB 173.4m | −THB 345.1m | −THB 51.3m |
| Diluted earnings per share | -0.11 | 0.09 | -0.18 | 0.06 | 0.02 | -0.16 | -0.04 | -0.05 | -0.11 | -0.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 15.27bn | THB 15.02bn | THB 17.88bn | THB 17.78bn | THB 17.42bn | THB 15.42bn | THB 14.62bn | THB 14.32bn | THB 13.09bn | THB 9.58bn |
| Cash and short-term investments | THB 377.9m | THB 1.09bn | THB 523.4m | THB 1.10bn | THB 890.5m | THB 211.7m | THB 921.7m | THB 455.4m | THB 1.02bn | THB 226.4m |
| Total liabilities | THB 5.79bn | THB 5.15bn | THB 8.32bn | THB 7.46bn | THB 6.55bn | THB 6.09bn | THB 4.91bn | THB 5.48bn | THB 4.16bn | THB 1.75bn |
| Debt | THB 3.89bn | THB 3.67bn | THB 6.80bn | THB 5.82bn | THB 4.36bn | THB 4.39bn | THB 3.74bn | THB 4.38bn | THB 2.26bn | THB 2.35bn |
| Shareholders' equity | THB 8.73bn | THB 9.15bn | THB 8.79bn | THB 9.51bn | THB 9.81bn | THB 8.30bn | THB 8.81bn | THB 8.08bn | THB 8.25bn | THB 7.83bn |
| Shares outstanding | 3,809m | 3,809m | 3,809m | 3,809m | 3,810m | 3,462m | 3,462m | 3,396m | 3,253m | 1,214m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 274.2m | THB 507.4m | THB 620.7m | THB 772.8m | THB 63.1m | −THB 158.2m | THB 193.0m | THB 15.5m | THB 112.3m | THB 5.1m |
| Capital spending | −THB 950.0m | −THB 1.21bn | −THB 975.1m | −THB 638.0m | −THB 825.1m | −THB 919.0m | −THB 1.14bn | −THB 721.3m | −THB 880.7m | −THB 135.5m |
| Free cash flow | −THB 675.8m | −THB 704.5m | −THB 354.5m | THB 134.8m | −THB 762.0m | −THB 1.08bn | −THB 943.8m | −THB 705.9m | −THB 768.4m | −THB 130.4m |
| Dividends paid | −THB 36.7m | — | — | — | — | −THB 6 | −THB 8.0m | −THB 4 | −THB 28.4m | −THB 1.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.56bn | THB 1.55bn | THB 1.60bn | THB 1.59bn | THB 1.41bn | THB 1.46bn | THB 1.40bn | THB 1.62bn |
| Gross profit | THB 278.6m | THB 274.2m | THB 314.0m | THB 337.9m | THB 218.1m | THB 290.4m | THB 230.3m | THB 400.1m |
| Operating income | −THB 90.0m | −THB 91.7m | −THB 55.7m | −THB 26.4m | −THB 124.0m | −THB 48.7m | −THB 205.3m | THB 65.6m |
| Net income | −THB 138.5m | −THB 113.1m | −THB 82.3m | −THB 75.5m | −THB 149.0m | −THB 99.2m | −THB 211.8m | THB 741.3m |
| Diluted earnings per share | -0.04 | -0.03 | -0.02 | -0.02 | -0.04 | -0.03 | -0.06 | 0.19 |
| Cash from operations | THB 16.0m | THB 172.0m | THB 144.0m | THB 24.0m | THB 4.0m | THB 97.0m | THB 74.0m | THB 245.0m |
| Capital spending | −THB 216.0m | −THB 437.0m | −THB 254.0m | −THB 187.0m | −THB 247.0m | −THB 291.0m | −THB 500.0m | −THB 337.0m |
| Free cash flow | −THB 200.0m | −THB 265.0m | −THB 110.0m | −THB 163.0m | −THB 243.0m | −THB 194.0m | −THB 426.0m | −THB 92.0m |
| Total assets | THB 16.28bn | THB 16.51bn | THB 15.27bn | THB 15.01bn | THB 15.00bn | THB 14.86bn | THB 15.02bn | THB 15.50bn |
| Cash and short-term investments | — | THB 425.1m | THB 377.9m | THB 256.1m | THB 364.9m | THB 827.1m | THB 1.09bn | THB 1.64bn |
| Debt | THB 2.74bn | THB 4.87bn | THB 3.98bn | THB 3.63bn | THB 3.54bn | THB 3.30bn | THB 3.32bn | THB 3.39bn |
| Shareholders' equity | THB 8.43bn | THB 8.61bn | THB 8.73bn | THB 8.78bn | THB 8.86bn | THB 9.05bn | THB 9.15bn | THB 9.35bn |
Financial ratios
Data as of 11 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 19.1% | 20.0% | 20.1% | 29.9% | 28.0% | 12.0% |
| Operating margin | -4.1% | -4.8% | -8.0% | 8.4% | 6.7% | -13.6% |
| Net margin | -6.7% | 6.2% | -12.2% | 3.6% | 1.6% | -20.3% |
| Return on equity | -4.7% | 3.8% | -7.9% | 2.5% | 0.8% | -6.5% |
| Return on assets | -2.7% | 2.3% | -3.9% | 1.4% | 0.5% | -3.5% |
| Free cash flow yield | 19.2% | 27.0% | 25.1% | 22.2% | 14.0% | 13.2% |
| Revenue growth | 6.3% | 1.1% | -15.6% | 32.1% | 90.8% | -7.7% |
| Earnings growth | -215.5% | -150.9% | -387.6% | 195.5% | -115.1% | 245.6% |
| Current ratio | 0.56x | 1.24x | 0.44x | 0.91x | 1.62x | 0.35x |
| Debt to equity | 0.45x | 0.36x | 0.74x | 0.59x | 0.43x | 0.50x |
| Equity ratio | 57.2% | 60.9% | 49.2% | 53.5% | 56.3% | 53.8% |
| Interest coverage | -1.50x | -1.31x | -1.93x | 3.46x | 2.32x | -2.72x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | -10.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -3.2% | 18.0% | 30.5% |
| Operating income | — | -7.3% | — |
| Net income | — | -5.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 19.6% | 22.6% | 22.6% | 23.1% |
| Operating margin | -4.4% | -1.7% | -1.4% | -2.0% |
| Net margin | -0.5% | -2.1% | -3.0% | -4.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -15.9 | 31.4 | -24.8 | 92.0 | 222.4 | -25.8 | -108.7 | -92.0 | -46.9 | -87.1 |
| Price to sales | 1.1 | 1.9 | 3.0 | 3.3 | 3.6 | 5.2 | 5.9 | 5.9 | 7.2 | 12.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 12 Mar 2026.
| FY2026 | FY2025 | FY2008 | FY2006 | |
|---|---|---|---|---|
| Paid in the year | 0.012 | 0.01 | 0.109 | 0.175 |
- 2-for-1 split · 15 May 2006
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.