S 
0.03
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 539.1m
FY2016FY2025
Net income
THB 61.6m
FY2016FY2025
Free cash flow
THB 280.3m
FY2016FY2025
Shareholders' equity
THB 389.3m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 539.1m | THB 648.4m | THB 1.90bn | THB 632.1m | THB 393.7m | THB 636.6m | THB 998.9m | THB 743.2m | THB 1.33bn | THB 3.37bn |
| Gross profit | THB 213.2m | THB 195.5m | −THB 23.8m | −THB 29.6m | −THB 6.9m | THB 51.0m | THB 187.2m | THB 17.7m | −THB 33.8m | THB 315.7m |
| Operating income | THB 144.9m | THB 124.6m | −THB 555.1m | −THB 781.7m | −THB 139.7m | −THB 52.3m | THB 40.2m | −THB 1.15bn | −THB 2.23bn | −THB 699.5m |
| Net income | THB 61.6m | THB 5.0m | −THB 753.5m | −THB 1.27bn | −THB 355.7m | −THB 354.5m | −THB 233.5m | −THB 1.60bn | −THB 1.92bn | −THB 719.6m |
| Diluted earnings per share | 0.00 | 0.00 | -0.05 | -0.09 | -0.03 | -0.03 | -0.02 | -0.15 | -0.44 | -0.16 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 2.95bn | THB 3.19bn | THB 4.60bn | THB 4.25bn | THB 4.55bn | THB 4.39bn | THB 5.33bn | THB 5.93bn | THB 6.39bn | THB 7.97bn |
| Cash and short-term investments | THB 145.1m | THB 108.2m | THB 66.8m | THB 111.2m | THB 184.2m | THB 21.0m | THB 324.6m | THB 479.6m | THB 243.3m | THB 226.1m |
| Total liabilities | THB 2.58bn | THB 2.89bn | THB 4.41bn | THB 4.19bn | THB 3.72bn | THB 3.90bn | THB 4.48bn | THB 4.91bn | THB 5.83bn | THB 5.46bn |
| Debt | THB 1.38bn | THB 1.62bn | THB 2.06bn | THB 3.06bn | THB 3.23bn | THB 3.32bn | THB 3.69bn | THB 3.97bn | THB 5.38bn | THB 4.89bn |
| Shareholders' equity | THB 389.3m | THB 327.9m | THB 198.9m | THB 82.7m | THB 769.5m | THB 406.9m | THB 749.3m | THB 925.5m | THB 459.0m | THB 2.40bn |
| Shares outstanding | 34,516m | 32,969m | 15,810m | 13,975m | 13,044m | 11,324m | 11,324m | 10,321m | 4,400m | 4,400m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 337.4m | THB 793.7m | THB 50.4m | THB 136.6m | −THB 396.4m | THB 445.9m | THB 826.5m | THB 487.5m | THB 336.6m | THB 759.2m |
| Capital spending | −THB 57.1m | −THB 416.3m | −THB 134.4m | −THB 364.2m | −THB 122.8m | −THB 165.8m | −THB 689.8m | −THB 1.01bn | −THB 383.3m | −THB 170.8m |
| Free cash flow | THB 280.3m | THB 377.4m | −THB 84.0m | −THB 227.6m | −THB 519.1m | THB 280.0m | THB 136.7m | −THB 520.8m | −THB 46.7m | THB 588.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 294.5m | THB 114.2m | THB 116.9m | THB 140.9m | THB 140.9m | THB 140.5m | THB 185.0m | THB 164.1m |
| Gross profit | THB 50.8m | THB 47.7m | THB 48.2m | THB 53.6m | THB 53.5m | THB 58.9m | THB 58.5m | THB 75.3m |
| Operating income | THB 32.8m | THB 34.9m | THB 28.8m | THB 40.2m | THB 38.3m | THB 45.3m | THB 40.8m | THB 61.1m |
| Net income | THB 14.2m | −THB 21.8m | THB 11.0m | THB 17.4m | THB 14.6m | THB 18.5m | THB 14.2m | THB 27.0m |
| Diluted earnings per share | 0.00 | -0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash from operations | THB 301.0m | −THB 26.0m | THB 17.0m | THB 315.0m | THB 6.0m | −THB 3.0m | THB 210.0m | THB 50.0m |
| Capital spending | −THB 14.0m | −THB 5.0m | −THB 14.0m | −THB 38.0m | −THB 1.0m | −THB 4.0m | −THB 45.0m | — |
| Free cash flow | THB 287.0m | −THB 31.0m | THB 3.0m | THB 277.0m | THB 5.0m | −THB 7.0m | THB 165.0m | — |
| Total assets | THB 2.91bn | THB 2.89bn | THB 2.95bn | THB 3.02bn | THB 3.15bn | THB 3.13bn | THB 3.19bn | THB 3.34bn |
| Cash and short-term investments | THB 277.2m | THB 59.8m | THB 145.1m | THB 207.0m | THB 30.2m | THB 36.3m | THB 108.2m | THB 59.2m |
| Debt | THB 1.25bn | THB 1.32bn | THB 1.37bn | THB 1.44bn | THB 1.54bn | THB 1.55bn | THB 1.61bn | THB 1.73bn |
| Shareholders' equity | THB 381.6m | THB 367.4m | THB 389.3m | THB 378.5m | THB 361.0m | THB 346.4m | THB 327.9m | THB 312.8m |
Financial ratios
Data as of 3 Nov 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 39.6% | 30.1% | -1.3% | -4.7% | -1.8% | 8.0% |
| Operating margin | 26.9% | 19.2% | -29.2% | -123.7% | -35.5% | -8.2% |
| Net margin | 11.4% | 0.8% | -39.7% | -200.2% | -90.3% | -55.7% |
| Return on equity | 15.8% | 1.5% | -378.8% | -1529.9% | -46.2% | -87.1% |
| Return on assets | 2.1% | 0.2% | -16.4% | -29.8% | -7.8% | -8.1% |
| Free cash flow yield | 57.1% | 183.5% | 58.4% | 179.2% | -104.9% | 270.1% |
| Revenue growth | -16.9% | -65.8% | 200.4% | 60.5% | -38.2% | -36.3% |
| Earnings growth | 1122.2% | -100.7% | -40.4% | 255.8% | 0.3% | 51.8% |
| Current ratio | 0.29x | 0.28x | 0.48x | 0.32x | 0.42x | 0.56x |
| Debt to equity | 3.53x | 4.92x | 10.31x | 36.07x | 4.08x | 8.04x |
| Equity ratio | 13.2% | 10.3% | 4.3% | 1.9% | 16.9% | 9.3% |
| Interest coverage | 1.51x | 0.95x | -3.05x | -4.26x | -0.71x | -0.30x |
| Buybacks as a share of market value | -4.7% | -108.5% | -13.1% | -7.1% | -15.2% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -5.2% | -3.3% | -23.4% |
| Operating income | — | — | -4.3% |
| Net income | — | — | 5.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 34.4% | 9.6% | 8.4% | 12.9% |
| Operating margin | 22.7% | -28.7% | -26.5% | -26.8% |
| Net margin | 5.6% | -52.5% | -56.1% | -37.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 22.4 | 261.8 | -0.8 | -2.1 | -18.7 | -9.9 | -9.2 | -2.1 | -1.4 | -4.6 |
| Price to sales | 2.6 | 2.0 | 0.3 | 4.2 | 16.9 | 5.5 | 2.1 | 4.4 | 2.0 | 1.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 24 Aug 2015.
| FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.00 | 0.006 | 0.005 | 0.009 | 0.00 | 0.00 | 0.01 | 0.001 |
- 10-for-1 split · 8 May 2008
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.