S 
0.26
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 592.5m
FY2016FY2025
Net income
−THB 562.0m
FY2016FY2025
Free cash flow
−THB 47.2m
FY2016FY2025
Shareholders' equity
THB 273.1m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 592.5m | THB 363.8m | THB 316.1m | THB 255.2m | THB 177.4m | THB 279.3m | THB 416.5m | THB 693.2m | THB 945.6m | THB 1.37bn |
| Operating income | −THB 449.2m | −THB 4.2m | THB 233.9m | −THB 115.8m | −THB 226.6m | −THB 533.5m | −THB 337.3m | −THB 356.6m | −THB 373.5m | −THB 23.5m |
| Net income | −THB 562.0m | −THB 35.5m | THB 173.8m | −THB 167.4m | −THB 282.0m | −THB 542.8m | −THB 431.6m | −THB 383.3m | −THB 189.2m | −THB 50.5m |
| Diluted earnings per share | -0.43 | -0.03 | 0.15 | -0.15 | -0.26 | -0.80 | -0.64 | -0.57 | -0.28 | -0.07 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.34bn | THB 1.65bn | THB 1.98bn | THB 1.80bn | THB 2.11bn | THB 1.92bn | THB 2.47bn | THB 2.97bn | THB 3.74bn | THB 4.01bn |
| Cash and short-term investments | THB 10.4m | THB 14.5m | THB 47.6m | THB 97.8m | THB 431.3m | THB 21.5m | THB 30.6m | THB 23.2m | THB 19.2m | THB 41.1m |
| Total liabilities | THB 1.06bn | THB 812.8m | THB 1.11bn | THB 1.20bn | THB 1.35bn | THB 1.42bn | THB 1.43bn | THB 1.50bn | THB 1.90bn | THB 2.05bn |
| Debt | THB 587.6m | THB 641.4m | THB 942.4m | THB 968.6m | THB 1.02bn | THB 1.14bn | THB 1.14bn | THB 1.18bn | THB 1.30bn | THB 1.74bn |
| Shareholders' equity | THB 273.1m | THB 833.5m | THB 780.9m | THB 520.1m | THB 687.2m | THB 420.6m | THB 958.5m | THB 1.40bn | THB 1.77bn | THB 1.97bn |
| Shares outstanding | 1,307m | 1,307m | 1,197m | 1,088m | 1,088m | 678m | 678m | 678m | 678m | 678m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 41.2m | −THB 5.1m | −THB 51.4m | −THB 222.9m | THB 34.1m | THB 40.2m | THB 83.4m | THB 74.9m | THB 178.6m | THB 131.5m |
| Capital spending | −THB 6.0m | −THB 31.3m | −THB 42.4m | −THB 16.2m | −THB 26,818 | −THB 1.1m | −THB 28.8m | −THB 57.9m | −THB 27.1m | −THB 820.7m |
| Free cash flow | −THB 47.2m | −THB 36.3m | −THB 93.7m | −THB 239.0m | THB 34.1m | THB 39.1m | THB 54.5m | THB 17.0m | THB 151.6m | −THB 689.2m |
Latest quarters
By quarter end
| Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 126.3m | THB 70.2m | THB 222.2m | THB 181.7m | THB 118.4m | THB 176.2m | THB 87.1m | THB 51.3m |
| Operating income | −THB 30.8m | −THB 314.2m | −THB 40.7m | −THB 43.5m | −THB 76.3m | THB 1.8m | THB 86.3m | −THB 49.1m |
| Net income | −THB 36.4m | −THB 377.8m | −THB 46.3m | −THB 56.2m | −THB 81.7m | −THB 41.1m | THB 81.0m | −THB 59.5m |
| Diluted earnings per share | -0.03 | -0.29 | -0.04 | -0.04 | -0.06 | -0.03 | 0.06 | -0.05 |
| Cash from operations | THB 9.0m | −THB 42.0m | −THB 6.0m | THB 25.0m | −THB 1.0m | −THB 27.0m | −THB 20.0m | −THB 3.0m |
| Capital spending | — | — | — | −THB 1.0m | −THB 3.0m | −THB 11.0m | −THB 6.0m | −THB 7.0m |
| Free cash flow | — | — | — | THB 24.0m | −THB 4.0m | −THB 38.0m | −THB 26.0m | −THB 10.0m |
| Total assets | THB 1.28bn | THB 1.34bn | THB 1.56bn | THB 1.57bn | THB 1.59bn | THB 1.65bn | THB 1.76bn | THB 1.95bn |
| Cash and short-term investments | THB 11.7m | THB 10.4m | THB 17.5m | THB 15.7m | THB 13.1m | THB 14.5m | THB 18.1m | THB 109.5m |
| Debt | THB 558.4m | THB 574.3m | THB 598.5m | THB 599.5m | THB 633.8m | THB 624.9m | THB 632.9m | THB 899.9m |
| Shareholders' equity | THB 235.8m | THB 273.1m | THB 650.9m | THB 697.2m | THB 753.5m | THB 833.5m | THB 874.6m | THB 792.7m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 32.4% | 16.2% | -1.4% |
| Operating income | 57.1% | -3.4% | 25.1% |
| Net income | 49.8% | 0.7% | 30.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -47.4% | -22.0% | -55.2% | -36.7% |
| Net margin | -62.5% | -38.7% | -71.4% | -41.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.5 | -14.7 | 4.6 | -5.8 | -5.8 | -1.0 | -1.6 | -2.4 | -4.8 | -39.4 |
| Price to sales | 0.4 | 1.4 | 2.5 | 3.8 | 9.2 | 1.9 | 1.7 | 1.4 | 1.0 | 1.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 7 May 2015.
| FY2015 | FY2014 | FY2013 | FY2006 | FY2005 | |
|---|---|---|---|---|---|
| Paid in the year | 0.017 | 0.033 | 0.033 | 0.073 | 0.073 |
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.