TOTAL REVENUE

Unit: THB mn

Q1/2026 Operating Revenue Contribution*

* TNLX's performance has been reclassified and is presented separately from normal operating results as net profit from discontinued operations from 2023 onwards.

NET PROFIT AND NET PROFIT MARGIN

Unit: THB mn

Q1/FY2026 Net Profit Contribution*

* Based on net profit from continuing operations, excluding the performance of TNLX, which was divested in July 2024.

Financial Position - Balance Sheet

Unit: THB mn

D/E Ratio

Unit : THB mn

KEY FINANCIAL RATIOS 2022 2023 2024 2025 Q1/2026
Profitability ratios (%)
Cost to income ratio1 29.01% 20.96% 28.13% 28.50% 35.00%
Net profit margin 5.70% 32.68% 35.80% 34.20% 45.40%
Liquidity ratio (times)
Current ratio (times) 1.87x 6.41x 4.00x 10.60x 5.78x
Leverage (times)
Interest bearing debt to equity2,3 0.41x 0.20x 0.27x 0.40x 0.36x
Interest coverage ratio (ICR) 29.58x 8.95x 5.26x 3.41x 3.51x
Debt service coverage ratio (DSCR) 0.07x 1.31x 0.62x 0.99x 0.56x
Interest bearing debt/EBITDA 14.43x 2.89x 4.29x 5.66x 5.65x

(1) Cost to income ratio is calculated by dividing SG&A expenses with total revenue, net of finance cost.

(2) Excluding lease liabilities.

(3) As per the financial covenant outlined in the bond’s T&C.