0.12
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 490.3m
FY2016FY2025
Net income
−THB 142.9m
FY2016FY2025
Free cash flow
THB 30.7m
FY2016FY2025
Shareholders' equity
THB 407.2m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 490.3m | THB 641.8m | THB 920.2m | THB 1.12bn | THB 1.21bn | THB 990.5m | THB 1.05bn | THB 1.34bn | THB 1.44bn | THB 1.42bn |
| Gross profit | THB 281.3m | THB 422.4m | THB 703.3m | THB 867.2m | THB 917.1m | THB 715.2m | THB 800.4m | THB 961.9m | THB 985.1m | THB 1.01bn |
| Research and development | — | — | — | — | — | — | — | — | THB 3.2m | — |
| Operating income | −THB 151.6m | THB 21.3m | THB 119.1m | THB 222.2m | THB 285.0m | THB 86.5m | THB 79.9m | THB 90.1m | THB 113.4m | THB 105.6m |
| Net income | −THB 142.9m | THB 472,850 | THB 86.2m | THB 167.4m | THB 217.6m | THB 64.0m | THB 59.0m | THB 70.7m | THB 85.3m | THB 81.0m |
| Diluted earnings per share | -0.04 | 0.00 | 0.13 | 0.28 | 0.36 | 0.11 | 0.13 | 0.17 | 0.10 | 0.09 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 584.4m | THB 750.5m | THB 887.6m | THB 984.6m | THB 1.05bn | THB 886.4m | THB 385.3m | THB 417.1m | THB 394.7m | THB 265.6m |
| Cash and short-term investments | THB 161.3m | THB 156.8m | THB 256.8m | THB 251.8m | THB 563.6m | THB 468.2m | THB 206.3m | THB 107.6m | THB 83.7m | THB 30.5m |
| Total liabilities | THB 98.9m | THB 126.8m | THB 184.0m | THB 219.2m | THB 257.4m | THB 226.5m | THB 109.4m | THB 180.7m | THB 201.0m | THB 202.2m |
| Debt | THB 38.7m | THB 27.3m | THB 25.4m | THB 37.1m | THB 49.0m | THB 52.7m | THB 60.9m | THB 5.1m | THB 2.4m | THB 5.5m |
| Shareholders' equity | THB 407.2m | THB 550.2m | THB 619.6m | THB 670.8m | THB 693.6m | THB 564.0m | THB 275.9m | THB 236.4m | THB 193.7m | THB 63.4m |
| Shares outstanding | 3,578m | 596m | 655m | 600m | 600m | 600m | 450m | 411m | 886m | 886m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 36.9m | −THB 13.4m | THB 93.2m | THB 56.5m | THB 229.0m | THB 181.4m | THB 137.9m | THB 57.9m | THB 21.4m | THB 21.4m |
| Capital spending | −THB 6.1m | −THB 18.8m | −THB 20.0m | −THB 29.0m | −THB 25.6m | −THB 38.0m | −THB 15.8m | −THB 22.7m | −THB 14.6m | — |
| Free cash flow | THB 30.7m | −THB 32.2m | THB 73.2m | THB 27.5m | THB 203.3m | THB 143.5m | THB 122.1m | THB 35.1m | THB 6.8m | THB 21.4m |
| Dividends paid | — | −THB 68.7m | −THB 139.5m | −THB 197.6m | −THB 92.4m | −THB 51.3m | −THB 94.5m | −THB 80.0m | −THB 80.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 82.7m | THB 82.9m | THB 167.3m | THB 142.2m | THB 79.8m | THB 100.9m | THB 180.8m | THB 150.6m |
| Gross profit | THB 60.4m | THB 58.4m | THB 83.4m | THB 72.8m | THB 59.4m | THB 65.8m | THB 72.5m | THB 115.4m |
| Operating income | −THB 15.9m | −THB 25.6m | −THB 24.2m | −THB 43.9m | −THB 17.4m | −THB 23.3m | −THB 29.3m | THB 14.9m |
| Net income | −THB 10.9m | −THB 18.3m | −THB 37.4m | −THB 36.0m | −THB 28.9m | −THB 40.5m | −THB 36.4m | THB 11.1m |
| Diluted earnings per share | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.06 | 0.02 |
| Cash from operations | −THB 1.0m | THB 16.0m | THB 14.0m | THB 23.0m | THB 17.0m | −THB 18.0m | THB 4.0m | −THB 17.0m |
| Capital spending | — | — | −THB 1.0m | −THB 4.0m | −THB 9.0m | — | −THB 2.0m | −THB 8.0m |
| Free cash flow | — | — | THB 13.0m | THB 19.0m | THB 8.0m | — | THB 2.0m | −THB 25.0m |
| Total assets | THB 588.9m | THB 606.7m | THB 584.4m | THB 619.7m | THB 666.5m | THB 705.5m | THB 750.5m | THB 798.1m |
| Cash and short-term investments | THB 164.4m | THB 191.7m | THB 161.3m | THB 150.7m | THB 138.1m | THB 130.1m | THB 156.8m | THB 162.7m |
| Debt | THB 19.3m | THB 20.1m | THB 44.4m | THB 39.1m | THB 37.2m | THB 33.8m | THB 14.8m | THB 16.2m |
| Shareholders' equity | THB 421.5m | THB 432.4m | THB 407.2m | THB 444.6m | THB 480.7m | THB 509.7m | THB 550.2m | THB 585.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -24.2% | -13.1% | -6.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 62.2% | 71.6% | 72.7% | 72.0% |
| Operating margin | -11.5% | 6.6% | 10.8% | 8.6% |
| Net margin | -12.6% | 3.5% | 7.3% | 6.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | -3.5 | — | 26.6 | 20.3 | 20.4 | 18.6 |
| Price to sales | 1.0 | 0.8 | 2.5 | 3.0 | 3.7 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 21 Aug 2024.
| FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|
| Paid in the year | 0.10 | 0.002 | 0.003 | 0.035 |
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.