Q 
1.67
-1.76%
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 373.3m
FY2016FY2025
Net income
THB 3.3m
FY2016FY2025
Free cash flow
THB 15.5m
FY2016FY2025
Shareholders' equity
THB 280.9m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 373.3m | THB 423.2m | THB 427.6m | THB 455.4m | THB 389.7m | THB 421.5m | THB 476.9m | THB 365.3m | THB 425.5m | THB 445.8m |
| Gross profit | THB 108.0m | THB 120.0m | THB 110.7m | THB 133.0m | THB 83.7m | THB 106.1m | THB 124.3m | THB 67.6m | THB 101.0m | THB 122.0m |
| Operating income | THB 4.1m | −THB 8.1m | −THB 142.4m | THB 24.2m | THB 7.1m | THB 32.1m | THB 55.1m | THB 13.5m | THB 22.7m | THB 48.0m |
| Net income | THB 3.3m | −THB 10.3m | −THB 141.3m | THB 17.9m | THB 6.6m | THB 31.8m | THB 50.9m | THB 10.0m | THB 26.4m | THB 43.7m |
| Diluted earnings per share | 0.03 | -0.10 | -1.43 | 0.18 | 0.07 | 0.32 | 0.52 | 0.10 | 0.27 | 0.44 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 367.8m | THB 366.4m | THB 391.7m | THB 523.8m | THB 506.9m | THB 516.7m | THB 542.5m | THB 485.2m | THB 505.8m | THB 503.9m |
| Cash and short-term investments | THB 59.2m | THB 54.1m | THB 32.1m | THB 35.3m | THB 161.6m | THB 123.0m | THB 128.5m | THB 152.6m | THB 165.0m | THB 90.2m |
| Total liabilities | THB 87.0m | THB 83.4m | THB 96.0m | THB 80.6m | THB 69.7m | THB 69.5m | THB 86.0m | THB 46.7m | THB 55.9m | THB 60.0m |
| Debt | THB 19.6m | THB 22.2m | THB 24.0m | THB 14.4m | THB 6.7m | THB 9.0m | THB 5.5m | THB 3.9m | THB 4.6m | THB 6.7m |
| Shareholders' equity | THB 280.9m | THB 283.0m | THB 295.9m | THB 437.8m | THB 433.4m | THB 447.3m | THB 456.5m | THB 438.4m | THB 449.5m | THB 444.0m |
| Shares outstanding | 99m | 99m | 99m | 99m | 99m | 99m | 99m | 99m | 99m | 99m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 36.0m | THB 49.4m | THB 15.0m | THB 40.8m | THB 55.9m | THB 77.5m | THB 30.4m | THB 21.1m | THB 88.6m | THB 70.1m |
| Capital spending | −THB 20.4m | −THB 19.8m | −THB 16.2m | −THB 13.9m | −THB 7.7m | −THB 28.8m | −THB 29.6m | −THB 14.6m | −THB 20.3m | −THB 67.3m |
| Free cash flow | THB 15.5m | THB 29.6m | −THB 1.3m | THB 26.8m | THB 48.1m | THB 48.7m | THB 777,776 | THB 6.5m | THB 68.3m | THB 2.8m |
| Dividends paid | — | — | — | −THB 19.7m | −THB 24.6m | −THB 34.5m | −THB 29.6m | −THB 29.6m | −THB 19.7m | −THB 49.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 71.2m | THB 94.0m | THB 102.3m | THB 94.2m | THB 88.3m | THB 88.4m | THB 96.7m | THB 112.8m |
| Gross profit | THB 12.2m | THB 25.1m | THB 33.5m | THB 25.5m | THB 22.9m | THB 26.1m | THB 27.1m | THB 31.6m |
| Operating income | −THB 8.2m | THB 1.8m | THB 6.5m | −THB 614,080 | THB 71,584 | −THB 1.4m | −THB 3.9m | −THB 9.3m |
| Net income | −THB 7.4m | THB 650,000 | THB 6.4m | −THB 858,153 | −THB 318,612 | −THB 2.0m | −THB 3.9m | −THB 9.1m |
| Diluted earnings per share | -0.07 | 0.01 | 0.06 | -0.01 | -0.00 | -0.02 | -0.04 | -0.09 |
| Cash from operations | THB 11.0m | THB 5.0m | THB 20.0m | −THB 10.0m | THB 23.0m | THB 3.0m | THB 13.0m | THB 3.0m |
| Capital spending | −THB 2.0m | −THB 1.0m | −THB 3.0m | −THB 6.0m | −THB 11.0m | −THB 1.0m | −THB 1.0m | −THB 4.0m |
| Free cash flow | THB 9.0m | THB 4.0m | THB 17.0m | −THB 16.0m | THB 12.0m | THB 2.0m | THB 12.0m | −THB 1.0m |
| Total assets | THB 345.8m | THB 362.0m | THB 367.8m | THB 365.4m | THB 367.0m | THB 360.4m | THB 366.4m | THB 379.5m |
| Cash and short-term investments | THB 65.7m | THB 61.6m | THB 59.2m | THB 46.3m | THB 65.0m | THB 54.7m | THB 54.1m | THB 32.7m |
| Debt | THB 6.0m | THB 6.1m | THB 12.7m | THB 6.4m | THB 6.3m | THB 11.5m | THB 5.8m | THB 6.0m |
| Shareholders' equity | THB 271.1m | THB 281.5m | THB 280.9m | THB 279.9m | THB 280.8m | THB 281.1m | THB 283.0m | THB 289.5m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -6.4% | -2.4% | -3.1% |
| Operating income | -44.8% | -33.8% | -28.0% |
| Net income | -43.3% | -36.6% | -29.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 28.6% | 28.1% | 26.6% | 26.6% |
| Operating margin | -0.5% | -7.3% | -3.3% | 3.5% |
| Net margin | -0.9% | -7.8% | -3.7% | 3.0% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 48.5 | -23.0 | -2.0 | 33.1 | 61.5 | 12.8 | 8.4 | 39.3 | 23.2 | 20.5 |
| Price to sales | 0.4 | 0.6 | 0.7 | 1.3 | 1.0 | 1.0 | 0.9 | 1.1 | 1.4 | 2.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 28 Feb 2022.
| FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.20 | 0.25 | 0.35 | 0.30 | 0.30 | 0.20 | 0.50 | 0.75 |
- 21-for-20 split · 2 Mar 2012
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.