Y 
0.16
-5.88%
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 73.0m
FY2016FY2025
Net income
−THB 25.4m
FY2016FY2025
Free cash flow
−THB 428,460
FY2016FY2025
Shareholders' equity
THB 55.3m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 73.0m | THB 174.9m | THB 312.6m | THB 334.9m | THB 284.6m | THB 226.6m | THB 195.7m | THB 170.7m | THB 135.4m | THB 85.2m |
| Gross profit | THB 16.3m | THB 33.2m | THB 120.6m | THB 155.3m | THB 128.7m | THB 92.5m | THB 81.5m | THB 65.2m | THB 52.0m | THB 51.3m |
| Research and development | — | THB 9.9m | THB 6.0m | THB 2.1m | THB 1.6m | — | — | — | — | — |
| Operating income | −THB 22.1m | −THB 538.3m | THB 63.0m | THB 128.1m | THB 114.5m | THB 58.9m | THB 50.3m | THB 17.0m | THB 15.2m | THB 28.1m |
| Net income | −THB 25.4m | −THB 547.9m | THB 69.5m | THB 122.1m | THB 112.0m | THB 56.6m | THB 48.6m | THB 21.1m | THB 14.0m | THB 28.3m |
| Diluted earnings per share | -0.04 | -0.91 | 0.12 | 0.20 | 0.18 | 0.08 | 0.07 | 0.04 | 0.02 | 0.05 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 99.4m | THB 172.1m | THB 689.1m | THB 641.8m | THB 454.4m | THB 395.3m | THB 423.1m | THB 165.0m | THB 148.2m | THB 95.7m |
| Cash and short-term investments | THB 14.6m | THB 18.8m | THB 23.9m | THB 159.7m | THB 228.1m | THB 217.8m | THB 231.6m | THB 12.5m | THB 17.1m | THB 1.9m |
| Total liabilities | THB 44.1m | THB 94.3m | THB 66.5m | THB 46.0m | THB 42.3m | THB 33.4m | THB 62.5m | THB 44.7m | THB 29.2m | THB 27.0m |
| Debt | THB 8.8m | THB 37.6m | THB 2.8m | THB 5.2m | THB 8.1m | THB 13.4m | THB 32.1m | THB 30.3m | THB 19.5m | THB 11.4m |
| Shareholders' equity | THB 55.3m | THB 77.8m | THB 622.5m | THB 595.7m | THB 412.1m | THB 361.9m | THB 360.7m | THB 120.3m | THB 118.9m | THB 68.8m |
| Shares outstanding | 602m | 602m | 602m | 602m | 631m | 706m | 706m | 507m | 602m | 602m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 428,456 | −THB 27.1m | −THB 53.5m | THB 34.4m | THB 118.5m | THB 101.5m | THB 27.1m | THB 33.5m | −THB 1.2m | THB 38.0m |
| Capital spending | −THB 4 | −THB 14.0m | −THB 46.3m | −THB 84.0m | −THB 41.4m | −THB 38.1m | −THB 7.8m | −THB 20.8m | −THB 18.9m | −THB 27.4m |
| Free cash flow | −THB 428,460 | −THB 41.1m | −THB 99.8m | −THB 49.7m | THB 77.1m | THB 63.4m | THB 19.4m | THB 12.7m | −THB 20.1m | THB 10.6m |
| Dividends paid | — | — | −THB 40.3m | −THB 115.6m | −THB 61.9m | −THB 55.3m | −THB 37.6m | −THB 19.5m | −THB 19.3m | −THB 37.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.7m | THB 1.6m | THB 6.8m | THB 4.7m | THB 7.4m | THB 54.2m | THB 8.7m | THB 25.9m |
| Gross profit | −THB 3.5m | −THB 4.2m | THB 1.2m | −THB 506,745 | −THB 2.9m | THB 18.5m | −THB 7.5m | −THB 2.6m |
| Operating income | −THB 9.9m | −THB 6.7m | −THB 8.0m | −THB 7.8m | −THB 14.5m | THB 5.9m | −THB 159.6m | −THB 35.4m |
| Net income | −THB 6.4m | −THB 6.9m | −THB 6.8m | −THB 7.7m | −THB 14.9m | THB 4.0m | −THB 163.6m | −THB 37.2m |
| Diluted earnings per share | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | 0.01 | -0.27 | -0.06 |
| Cash from operations | −THB 4.0m | −THB 2.0m | −THB 5.0m | −THB 3.0m | −THB 11.0m | THB 21.0m | −THB 4.0m | −THB 11.0m |
| Capital spending | −THB 4.0m | — | — | — | — | — | — | — |
| Free cash flow | −THB 8.0m | — | — | — | — | — | — | — |
| Total assets | THB 78.1m | THB 85.7m | THB 99.4m | THB 105.0m | THB 136.2m | THB 159.2m | THB 172.1m | THB 335.0m |
| Cash and short-term investments | THB 6.9m | THB 12.0m | THB 14.6m | THB 19.9m | THB 23.5m | THB 35.4m | THB 18.8m | THB 7.2m |
| Debt | THB 8.3m | THB 8.7m | THB 9.1m | THB 9.4m | THB 28.4m | THB 30.8m | THB 34.6m | THB 19.3m |
| Shareholders' equity | THB 40.5m | THB 46.8m | THB 55.3m | THB 61.1m | THB 68.5m | THB 81.2m | THB 77.8m | THB 235.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -39.8% | -20.3% | -1.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 20.0% | 36.3% | 38.9% | 40.7% |
| Operating margin | -226.0% | -41.2% | -13.9% | -2.7% |
| Net margin | -231.2% | -42.6% | -15.1% | -3.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | -8.1 | -0.6 | 62.0 | 43.6 | 47.7 | 56.3 |
| Price to sales | 2.8 | 2.0 | 13.8 | 15.9 | 18.8 | 14.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 3 May 2023.
| FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|
| Paid in the year | 0.067 | 0.002 | 0.083 | 0.062 |
- 1-to-1 reverse split · 11 Feb 2022
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.