W 
0.63
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 2.58bn
FY2016FY2025
Net income
THB 149.5m
FY2016FY2025
Free cash flow
THB 388.6m
FY2016FY2025
Shareholders' equity
THB 498.1m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.58bn | THB 2.31bn | THB 1.80bn | THB 1.65bn | THB 1.19bn | THB 857.7m | THB 1.51bn | THB 1.29bn | THB 988.1m | THB 561.8m |
| Gross profit | THB 282.3m | THB 245.2m | −THB 155.5m | −THB 61.8m | THB 108.5m | THB 141.1m | THB 220.6m | THB 107.2m | THB 120.2m | THB 65.5m |
| Operating income | THB 184.0m | THB 88.8m | −THB 248.8m | −THB 143.0m | THB 22.9m | THB 61.0m | THB 146.5m | THB 33.2m | THB 76.4m | THB 30.3m |
| Net income | THB 149.5m | THB 51.1m | −THB 221.5m | −THB 121.8m | THB 14.0m | THB 45.1m | THB 114.6m | THB 37.7m | THB 63.9m | THB 28.2m |
| Diluted earnings per share | 0.25 | 0.09 | -0.37 | -0.20 | 0.02 | 0.08 | 0.28 | 0.06 | 0.11 | 0.05 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.49bn | THB 1.59bn | THB 1.57bn | THB 1.51bn | THB 1.59bn | THB 1.02bn | THB 681.4m | THB 824.4m | THB 586.3m | THB 397.7m |
| Cash and short-term investments | THB 284.4m | THB 42.7m | THB 104.3m | THB 135.0m | THB 353.5m | THB 450.1m | THB 174.4m | THB 301.1m | THB 142.0m | THB 82.5m |
| Total liabilities | THB 991.9m | THB 1.24bn | THB 1.28bn | THB 995.5m | THB 923.6m | THB 366.5m | THB 388.9m | THB 566.3m | THB 285.4m | THB 160.2m |
| Debt | THB 169.1m | THB 309.5m | THB 405.5m | THB 299.6m | THB 225.2m | THB 74.7m | THB 32.1m | THB 47.8m | THB 29.5m | THB 23.3m |
| Shareholders' equity | THB 498.1m | THB 348.7m | THB 297.6m | THB 517.1m | THB 669.4m | THB 655.4m | THB 292.3m | THB 258.1m | THB 300.9m | THB 237.5m |
| Shares outstanding | 600m | 600m | 600m | 600m | 600m | 600m | 404m | 600m | 600m | 600m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 451.1m | THB 144.0m | −THB 133.7m | −THB 169.7m | −THB 6.3m | −THB 51.3m | THB 62.9m | THB 265.8m | THB 77.9m | THB 265.8m |
| Capital spending | −THB 62.5m | −THB 16.2m | −THB 5.7m | −THB 80.2m | −THB 187.0m | −THB 35.4m | −THB 75.5m | −THB 42.6m | −THB 19.8m | — |
| Free cash flow | THB 388.6m | THB 127.9m | −THB 139.4m | −THB 249.9m | −THB 193.3m | −THB 86.7m | −THB 12.7m | THB 223.2m | THB 58.1m | THB 265.8m |
| Dividends paid | — | −THB 9 | −THB 990 | −THB 30.0m | −THB 500,000 | −THB 36.0m | −THB 100.0m | −THB 170.5m | −THB 170.5m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 522.3m | THB 554.7m | THB 679.7m | THB 603.0m | THB 582.3m | THB 714.4m | THB 727.9m | THB 561.4m |
| Gross profit | THB 59.3m | THB 64.2m | THB 75.3m | THB 46.7m | THB 79.3m | THB 81.0m | THB 67.3m | THB 71.8m |
| Operating income | THB 39.8m | THB 42.1m | THB 45.4m | THB 25.1m | THB 62.8m | THB 62.1m | THB 43.1m | −THB 31.1m |
| Net income | THB 31.5m | THB 31.3m | THB 40.1m | THB 18.1m | THB 45.5m | THB 45.8m | THB 28.8m | −THB 28.4m |
| Diluted earnings per share | 0.05 | 0.05 | 0.07 | 0.03 | 0.08 | 0.08 | 0.05 | -0.05 |
| Cash from operations | THB 24.0m | THB 80.0m | −THB 14.0m | THB 160.0m | THB 13.0m | THB 291.0m | THB 18.0m | THB 116.0m |
| Capital spending | −THB 15.0m | −THB 13.0m | −THB 14.0m | −THB 28.0m | −THB 14.0m | −THB 6.0m | −THB 3.0m | −THB 4.0m |
| Free cash flow | THB 9.0m | THB 67.0m | −THB 28.0m | THB 132.0m | −THB 1.0m | THB 285.0m | THB 15.0m | THB 112.0m |
| Total assets | THB 1.65bn | THB 1.54bn | THB 1.49bn | THB 1.58bn | THB 1.46bn | THB 1.60bn | THB 1.59bn | THB 1.54bn |
| Cash and short-term investments | — | THB 325.8m | THB 284.4m | THB 340.1m | THB 231.8m | THB 260.3m | THB 42.7m | THB 81.6m |
| Debt | THB 46.4m | THB 141.8m | THB 165.5m | THB 192.4m | THB 209.3m | THB 235.5m | THB 308.4m | THB 269.2m |
| Shareholders' equity | THB 561.9m | THB 530.2m | THB 498.1m | THB 458.1m | THB 440.0m | THB 394.5m | THB 348.7m | THB 319.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 16.0% | 24.6% | — |
| Operating income | — | 24.7% | — |
| Net income | — | 27.1% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 10.8% | 3.7% | 5.4% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | 3.1 | 9.3 | -2.0 | -6.3 | 80.4 | 19.5 |
| Price to sales | 0.2 | 0.2 | 0.3 | 0.5 | 0.9 | 1.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 28 Apr 2022.
| FY2022 | |
|---|---|
| Paid in the year | 0.05 |
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.