) Total Shareholders’ Equity 12,985.78 70.62 12,726.19 70.20 259.59 2.04 Total Liabilities and Shareholders’ Equity 18,389.20 100.00 18,129.66 100.00 259.54 1.43 Consolidated Income Statement of GFPT Public

and Share of Profit to WHAUP. WHAUP is a strategic co-developer of power business. We currently have total installed capacities of 556 equity MW under operation, and another 23 equity MW under

Total Liabilities 5,324.56 28.49 5,403.47 29.80 (78.91) (1.46) Total Shareholders’ Equity 13,362.65 71.51 12,726.19 70.20 636.46 5.00 Total Liabilities and Shareholders’ Equity 18,687.22 100.00 18,129.66

of Revenue and Share of Profit to WHAUP. 5 WHAUP is a strategic co-developer of power business. We currently have total installed capacities of 559 equity MW under operation, and another 24.4 equity MW

Shareholders’ Equity 12,955.44 70.17 12,726.19 70.20 229.25 1.80 Total Liabilities and Shareholders’ Equity 18,462.36 100.00 18,129.66 100.00 332.69 1.84 Consolidated Income Statement of GFPT Public Company

28.82 5,205.05 27.66 439.45 8.44 Total Shareholders’ Equity 13,939.84 71.18 13,615.04 72.34 324.80 2.39 Total Liabilities and Shareholders’ Equity 19,584.34 100.00 18,820.10 100.00 764.25 4.06

-developer of power business. We currently have total installed capacities of 559 equity MW under operation, and another 24.4 equity MW under construction. We partner with a number of key Thai and

WHAUP. WHAUP is a strategic co-developer of power business. We currently have total installed capacities of 554 equity MW under operation, and another 23 equity MW under construction. We partner with a

Deposits 0.51 4.28 5.34 Total non-current assets 3.94 8.80 391.54 Total Assets 170.81 190.45 697.62 Liablities ans shareholders' equity Current liabilities Short-term Loan from financial other person 65.94

Consideration / Total assets of the listed company = Baht 9.90 Million / Baht 318.64 Million 3.11% Calculation Basis Calculation Details Transaction Size 4. Value of Issued Equity = Number of shares issued by the