0.32
+3.23%
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 506.7m
FY2018FY2025
Net income
−THB 42.9m
FY2018FY2025
Free cash flow
THB 177.2m
FY2018FY2025
Shareholders' equity
THB 715.5m
FY2018FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 506.7m | THB 862.3m | THB 924.4m | THB 725.3m | THB 559.3m | THB 549.2m | THB 241.3m | THB 110.3m |
| Research and development | — | — | THB 0 | THB 0 | THB 0 | THB 0 | THB 0 | — |
| Operating income | −THB 40.1m | THB 44.3m | THB 108.5m | THB 91.8m | THB 79.3m | THB 61.6m | THB 659,950 | −THB 3.3m |
| Net income | −THB 42.9m | THB 27.4m | THB 77.0m | THB 56.9m | THB 51.6m | THB 42.5m | THB 1.3m | −THB 3.4m |
| Diluted earnings per share | -0.08 | 0.05 | 0.15 | 0.15 | 0.14 | 0.08 | 0.00 | -0.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.70bn | THB 2.15bn | THB 2.06bn | THB 1.21bn | THB 847.9m | THB 822.6m | THB 573.4m | THB 248.0m |
| Cash and short-term investments | THB 20.2m | THB 157.7m | THB 20.9m | THB 43.5m | THB 26.7m | THB 84.1m | THB 19.8m | THB 2.8m |
| Total liabilities | THB 946.2m | THB 1.35bn | THB 1.29bn | THB 666.9m | THB 367.5m | THB 405.7m | THB 231.8m | THB 151.9m |
| Debt | THB 771.4m | THB 1.08bn | THB 1.04bn | THB 470.9m | THB 240.7m | THB 303.9m | THB 152.6m | THB 118.2m |
| Shareholders' equity | THB 715.5m | THB 758.5m | THB 732.9m | THB 481.5m | THB 424.6m | THB 372.8m | THB 328.6m | THB 96.0m |
| Shares outstanding | 510m | 510m | 510m | 380m | 380m | 510m | 510m | 510m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 177.2m | THB 91.4m | −THB 845.0m | −THB 52.9m | −THB 40.0m | −THB 22.3m | −THB 148.2m | −THB 22.4m |
| Capital spending | −THB 25,677 | −THB 840,101 | −THB 1.8m | −THB 2.3m | −THB 5.6m | −THB 4.3m | −THB 30.2m | −THB 1.6m |
| Free cash flow | THB 177.2m | THB 90.6m | −THB 846.8m | −THB 55.3m | −THB 45.6m | −THB 26.6m | −THB 178.4m | −THB 23.9m |
| Dividends paid | — | — | −THB 102.0m | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 78.4m | THB 39.6m | THB 79.2m | THB 157.4m | THB 105.8m | THB 164.2m | THB 148.5m | THB 203.6m |
| Operating income | −THB 11.1m | −THB 16.2m | −THB 18.2m | −THB 6.4m | −THB 12.4m | −THB 3.0m | −THB 791,720 | THB 2.7m |
| Net income | −THB 14.0m | −THB 16.0m | −THB 17.0m | −THB 8.6m | −THB 12.8m | −THB 4.6m | −THB 1.0m | −THB 2.8m |
| Diluted earnings per share | -0.03 | -0.03 | -0.03 | -0.02 | -0.03 | -0.01 | -0.00 | -0.01 |
| Cash from operations | THB 42.0m | THB 9.0m | THB 28.0m | THB 93.0m | THB 11.0m | THB 43.0m | THB 8.0m | −THB 3.0m |
| Total assets | THB 1.64bn | THB 1.69bn | THB 1.70bn | THB 1.81bn | THB 1.86bn | THB 1.92bn | THB 2.15bn | THB 2.10bn |
| Cash and short-term investments | — | THB 28.7m | THB 20.2m | THB 90.3m | THB 11.7m | THB 20.5m | THB 157.7m | THB 56.5m |
| Debt | — | THB 771.4m | THB 772.0m | THB 866.6m | THB 895.4m | THB 914.4m | THB 1.08bn | THB 994.3m |
| Shareholders' equity | THB 685.5m | THB 699.5m | THB 715.5m | THB 732.5m | THB 741.1m | THB 753.9m | THB 758.5m | THB 761.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -11.3% | -1.6% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 0.3% | 6.8% | 8.4% | — |
| Net margin | -1.1% | 3.9% | 5.1% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Price to earnings | -3.6 | 13.0 | 10.5 |
| Price to sales | 0.3 | 0.4 | 0.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 23 Aug 2023.
| FY2023 | |
|---|---|
| Paid in the year | 0.002 |
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.