V 
0.23
-14.81%
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 49.1m
FY2016FY2025
Net income
−THB 20.9m
FY2016FY2025
Free cash flow
−THB 14.0m
FY2016FY2025
Shareholders' equity
THB 49.0m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 49.1m | THB 49.0m | THB 141.9m | THB 115.4m | THB 88.0m | THB 102.4m | THB 143.1m | THB 153.9m | THB 151.5m | THB 135.4m |
| Operating income | −THB 20.2m | −THB 37.7m | −THB 105.7m | THB 23.4m | −THB 14.7m | −THB 8.4m | THB 13.9m | THB 17.4m | THB 32.3m | THB 24.8m |
| Net income | −THB 20.9m | −THB 40.5m | −THB 117.7m | THB 20.8m | −THB 15.6m | −THB 8.1m | THB 12.3m | THB 13.9m | THB 26.2m | THB 24.9m |
| Diluted earnings per share | -0.08 | -0.16 | -0.47 | 0.08 | -0.06 | -0.03 | 0.05 | 0.06 | 0.19 | 0.21 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 84.9m | THB 98.4m | THB 132.7m | THB 297.0m | THB 238.7m | THB 257.4m | THB 248.3m | THB 102.1m | THB 103.4m | THB 54.6m |
| Cash and short-term investments | THB 5.9m | — | THB 71.4m | THB 143.6m | THB 169.7m | THB 170.3m | THB 198.7m | THB 55.2m | THB 49.0m | THB 4.3m |
| Total liabilities | THB 35.9m | THB 28.5m | THB 22.9m | THB 47.5m | THB 28.6m | THB 34.4m | THB 16.3m | THB 16.7m | THB 11.9m | THB 8.5m |
| Debt | THB 28.9m | — | THB 13.1m | THB 18.9m | THB 20.4m | THB 22.5m | — | THB 471,123 | THB 1.1m | THB 1.6m |
| Shareholders' equity | THB 49.0m | THB 70.0m | THB 109.1m | THB 225.8m | THB 210.1m | THB 223.0m | THB 232.0m | THB 85.4m | THB 91.5m | THB 46.1m |
| Shares outstanding | 250m | 250m | 250m | 250m | 250m | 250m | 250m | 250m | 135m | 120m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 13.6m | −THB 23.2m | THB 35.2m | THB 20.3m | THB 2.4m | −THB 10.0m | THB 9.9m | THB 27.2m | THB 27.9m | THB 13.6m |
| Capital spending | −THB 362,691 | −THB 23.4m | −THB 3.5m | −THB 2.2m | −THB 486,973 | −THB 17.7m | −THB 3.9m | −THB 821,557 | −THB 2.8m | −THB 1.8m |
| Free cash flow | −THB 14.0m | −THB 46.5m | THB 31.7m | THB 18.1m | THB 1.9m | −THB 27.7m | THB 6.0m | THB 26.4m | THB 25.1m | THB 11.8m |
| Dividends paid | — | — | — | — | — | — | −THB 13.0m | −THB 20.0m | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 12.7m | THB 14.2m | THB 12.6m | THB 13.2m | THB 13.2m | THB 10.1m | THB 13.5m | THB 12.2m |
| Operating income | −THB 3.1m | −THB 2.2m | −THB 3.1m | −THB 2.9m | −THB 5.3m | −THB 8.8m | −THB 11.8m | −THB 6.9m |
| Net income | −THB 3.4m | −THB 2.3m | −THB 2.9m | −THB 3.1m | −THB 5.7m | −THB 9.2m | −THB 13.9m | −THB 7.5m |
| Diluted earnings per share | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.04 | -0.06 | -0.03 |
| Cash from operations | — | THB 1.0m | −THB 1.0m | THB 1.0m | −THB 5.0m | −THB 7.0m | −THB 3.0m | −THB 7.0m |
| Capital spending | — | — | — | — | — | — | −THB 4.0m | −THB 9.0m |
| Free cash flow | — | — | — | — | — | — | −THB 7.0m | −THB 16.0m |
| Total assets | THB 78.9m | THB 83.2m | THB 84.9m | THB 88.8m | THB 92.3m | THB 93.0m | THB 98.4m | THB 123.4m |
| Cash and short-term investments | — | THB 6.7m | THB 5.9m | THB 6.7m | — | — | — | THB 22.6m |
| Debt | — | THB 12.3m | THB 12.3m | THB 12.5m | — | — | — | THB 3.4m |
| Shareholders' equity | THB 43.3m | THB 46.6m | THB 49.0m | THB 51.9m | THB 55.0m | THB 60.8m | THB 70.0m | THB 83.5m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -24.8% | -13.7% | -7.4% |
| Operating income | — | 19.1% | — |
| Net income | — | 21.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -59.1% | -39.5% | -29.9% | -5.6% |
| Net margin | -62.7% | -44.6% | -33.4% | -8.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | -3.5 | -3.6 | -2.7 | 23.6 | -49.2 | -35.6 | 15.7 |
| Price to sales | 1.5 | 3.0 | 2.2 | 4.3 | 8.8 | 2.8 | 1.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 22 Aug 2019.
| FY2019 | |
|---|---|
| Paid in the year | 0.036 |
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.