assets 7.21 - - Total current assets 71.38 165.40 215.63 Non-current assets Long-Term investments 30.90 30.90 30.90 Property, plant and equipment 139.79 133.96 117.10 Intangible assets 0.07

parties 3.56 87.82 113.12 Other current assets 7.21 - - Total current assets 71.38 165.40 215.63 Non-current assets Long-Term investments 30.90 30.90 30.90 Property, plant and equipment 139.79 133.96 117.10

repayment schedule License payment schedule Bt mn Debenture Loan 1800MHz 900MHz 2Q17-4Q17 397 1,147 10,247 - 2018 - 2,799 10,247 4,020 2019 7,789 3,364 - 4,020 2020 - 24,829 - 59,574 2021 1,776 12,079

lease payments and is subjected to an interest rate and decreases as lease payments are made throughout the periods. b. Right of Use (ROU) is recorded under assets (property, plant and equipment) at the

franchise agreement and purchase asset agreement amounting to Baht 95.00 million and increase transaction such as cash received from loan amount Baht 17.60 million. As the result, the Group's property, plant

transaction such as cash received from loan amount Baht 20.57 million. As the result, the Group's property, plant and equipment increased by Baht 82.86 million due to the purchase of 21 branches, in accordance

Adjusted EBITDA is calculated from EBT plus Finance cost, Depreciation and Amortization, Interest income from Loan to JVs and deduct Interest income, unrealized loss from exchange rates and non-recurring

company transaction and disposal of sublease 2 Adjusted EBITDA is calculated from EBT plus Finance cost, Depreciation and Amortization, Interest income from Loan to JVs and deduct Interest income

1.5% 5,491 1.5% Bt mn Debenture Loan 900MHz 2600MHz 700MHz Total Assets 356,222 100% 355,783 100% 9M22 - 12,037 7,565 - 1,715 Trade payable 26,745 7.5% 23,781 6.7% 2023 7,820 7,689 7,565 - 3,473 ST loan

5,404 1.6 % 5,403 1.6 % Total Assets 337,044 100 % 330,434 100 % Trade payable 24,215 7.2 % 16,782 5.1 % ST loan & CP of LT loans 20,496 6.1 % 17,307 5.2 % CP of lease liabilities 11,135 3.3 % 11,411 3.5