T 
0.03
+50.00%
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 55.5m
FY2016FY2025
Net income
THB 103.1m
FY2016FY2025
Free cash flow
−THB 28.8m
FY2016FY2025
Shareholders' equity
THB 2.22bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 55.5m | THB 455.5m | THB 794.4m | THB 691.8m | THB 598.2m | THB 1.37bn | THB 1.17bn | THB 2.27bn | THB 872.1m | THB 206.7m |
| Operating income | −THB 103.1m | −THB 593.2m | −THB 278.7m | −THB 66.1m | −THB 480.7m | THB 73.8m | −THB 5.7m | THB 124.6m | −THB 72.9m | −THB 348.9m |
| Net income | THB 103.1m | −THB 591.7m | −THB 297.7m | −THB 88.3m | −THB 470.2m | THB 35.7m | THB 32.4m | THB 148.7m | −THB 38.8m | −THB 334.7m |
| Diluted earnings per share | 0.01 | -0.05 | -0.03 | -0.01 | -0.05 | 0.00 | 0.00 | 0.02 | -0.00 | -0.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 2.96bn | THB 2.02bn | THB 2.82bn | THB 2.73bn | THB 2.65bn | THB 2.70bn | THB 2.55bn | THB 1.61bn | THB 1.83bn | THB 1.14bn |
| Cash and short-term investments | THB 175.5m | THB 143.1m | THB 308.1m | THB 77.1m | THB 482.1m | THB 466.9m | THB 808.3m | THB 579.8m | THB 379.9m | THB 350.1m |
| Total liabilities | THB 716.1m | THB 1.44bn | THB 1.62bn | THB 1.19bn | THB 1.00bn | THB 962.7m | THB 948.9m | THB 622.8m | THB 936.8m | THB 188.9m |
| Debt | THB 209.7m | THB 360.2m | THB 502.2m | THB 527.3m | THB 437.7m | THB 247.2m | THB 79.2m | THB 24.5m | THB 64.7m | THB 63.2m |
| Shareholders' equity | THB 2.22bn | THB 614.4m | THB 1.21bn | THB 1.52bn | THB 1.63bn | THB 1.67bn | THB 1.58bn | THB 1.01bn | THB 893.3m | THB 941.6m |
| Shares outstanding | 19,153m | 11,143m | 11,128m | 11,128m | 9,634m | 9,634m | 9,634m | 8,034m | 8,034m | 8,034m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 22.1m | −THB 59.1m | THB 110.6m | −THB 358.9m | −THB 116.2m | THB 73.8m | −THB 201.3m | THB 248.9m | THB 45.8m | −THB 95.1m |
| Capital spending | −THB 6.6m | −THB 6.6m | −THB 43.5m | −THB 50.4m | −THB 213.1m | −THB 205.2m | −THB 566,750 | −THB 984,955 | −THB 26.4m | −THB 22.5m |
| Free cash flow | −THB 28.8m | −THB 65.7m | THB 67.1m | −THB 409.3m | −THB 329.3m | −THB 131.4m | −THB 201.9m | THB 247.9m | THB 19.3m | −THB 117.6m |
| Dividends paid | — | — | — | −THB 1,539 | −THB 8.9m | −THB 2.1m | −THB 27.3m | −THB 27.3m | −THB 27.3m | −THB 27.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 8.7m | THB 3.5m | −THB 424.4m | THB 209.4m | THB 69.1m | THB 201.4m | THB 137.8m | THB 90.5m |
| Operating income | −THB 5.8m | −THB 31.4m | −THB 320.5m | THB 108.9m | THB 57.6m | −THB 9.3m | −THB 54.1m | −THB 134.5m |
| Net income | −THB 6.1m | −THB 31.0m | THB 58.4m | THB 4.4m | THB 60.9m | −THB 20.5m | −THB 62.0m | −THB 123.2m |
| Diluted earnings per share | -0.00 | -0.00 | 0.00 | 0.00 | 0.00 | -0.00 | -0.01 | -0.01 |
| Cash from operations | −THB 2.0m | −THB 16.0m | THB 12.0m | −THB 22.0m | THB 24.0m | −THB 18.0m | — | −THB 61.0m |
| Capital spending | — | −THB 1.0m | −THB 2.0m | −THB 1.0m | −THB 52.0m | −THB 1.0m | −THB 3.0m | — |
| Free cash flow | — | −THB 17.0m | THB 10.0m | −THB 23.0m | −THB 28.0m | −THB 19.0m | — | — |
| Total assets | THB 2.91bn | THB 2.91bn | THB 2.96bn | THB 3.77bn | THB 3.85bn | THB 2.05bn | THB 2.02bn | THB 2.13bn |
| Cash and short-term investments | — | THB 30.1m | THB 175.5m | THB 216.2m | THB 235.6m | THB 100.1m | THB 143.1m | THB 211.5m |
| Debt | THB 125.3m | THB 194.6m | THB 204.3m | THB 235.4m | THB 333.6m | THB 346.0m | THB 350.5m | THB 386.6m |
| Shareholders' equity | THB 2.18bn | THB 2.19bn | THB 2.22bn | THB 2.23bn | THB 2.23bn | THB 593.9m | THB 614.4m | THB 679.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -56.9% | -47.3% | -22.1% |
| Operating income | 16.0% | — | -5.5% |
| Net income | — | 23.6% | 18.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -136.3% | -52.1% | -36.6% | -21.1% |
| Net margin | -95.6% | -43.8% | -33.0% | -16.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 5.6 | -2.1 | -4.9 | -22.7 | -4.9 | 97.0 | 86.3 | 20.5 | -41.4 | -11.5 |
| Price to sales | 10.3 | 2.7 | 1.8 | 2.9 | 3.9 | 2.5 | 2.4 | 1.3 | 1.8 | 18.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 10 May 2019.
| FY2019 | |
|---|---|
| Paid in the year | 0.003 |
- 3.5714-to-1 reverse split · 23 Aug 2010
- 10-for-1 split · 28 Dec 2007
- 1-to-0.1009 reverse split · 21 Nov 2006
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.