Glory Forever Public Company Limited

Glory Forever Public Company Limited

0.91
THB
0.00
(0.00%)
-0.10EPS
286.71MMarket Cap
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
0.27
0.29
0.43
0.49
0.32
0.5
0.48
0.44
Basic EPS, GAAP
0.05
0.05
0.07
0.11
-0.15
-0.25
-0.14
-0.12
Free Cash Flow per Basic Share
0.04
-0.19
-0.07
0.05
-0.19
-0.19
-0.06
-0.08
Dividend per Share
0.06
0.04
0.09
0.02
0.06
- -
- -
- -
Book Value per Share
0.05
0.42
1.1
1.19
0.98
0.73
0.59
0.59
Tangible Book Value per Share
- -
0.31
0.92
0.95
0.68
0.44
0.42
0.42
Basic Weighted Avg Shares
270
270
214
270
270
270
270
263
Sales/Revenue/Turnover
73
78
91
133
86
134
129
115
Operating Margin (%)
24.92
24.3
21.93
28.89
-30.37
-24.77
-9.59
-14.86
Depreciation Expense
3
7
14
21
26
32
38
31
Net Income, GAAP
14
14
15
29
-41
-68
-37
-30
Effective Tax Rate (%)
20.6
20.5
19.02
20.72
- -
- -
- -
- -
Profit Margin (%)
19.11
17.83
16.55
21.77
-47.12
-50.41
-28.6
-26.38
Working Capital
-2
30
196
182
107
76
74
75
LT Debt
- -
- -
- -
- -
- -
- -
1
1
Total Equity
15
115
297
320
268
205
173
174
Return on Invested Capital (%)
- -
21.15
7.29
10.07
- -
- -
- -
- -
Return on Capital (%)
- -
21.67
7.33
9.39
- -
- -
- -
- -
Return on Common Equity (%)
- -
21.67
7.33
9.39
-13.9
-29.47
-20.68
-17.49

Capital Structure

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
1
1
1
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
270
270
270
Market Capitalization
216
149
287

Working Capital

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
102
99
100
Cash, Cash Equivalents & STI
51
46
50
Accounts Receivable, Net
38
35
36
Inventories
6
6
6
Total Current Liabilities
28
29
25
Payables & Accruals
16
17
14
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
22.29%
-15.59%
Free Cash Flow
- -
-168.75%
-67.48%
Net Income, GAAP
- -
-23.83%
-45.78%
Sales/Revenue/Turnover
- -
15.72%
-4.44%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
28
31
38
38
134
2025
33
35
32
28
129
2026
30
25
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.02
-0.02
-0.02
-0.19
-0.25
2025
-0.01
-0.02
-0.02
-0.09
-0.14
2026
-0.02
0.01
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Jarunpat Boonyang
Full Time Employees
80
Sector
Technology services
Industry
Internet software/Services
Address
20, Moo 6, Phanthainorasing Samut Sakhon SS Thailand 74000
IPO Date
Oct 25, 2021
Business
Glory Forever Public Company Limited operates as an online publisher and provider of technology-driven services in Thailand, focusing on digital media, AI solutions, e-commerce, healthcare products, cybersecurity, and virtual influencers. Incorporated in 2017 and headquartered in Mueang Samut Sakhon, Thailand, the company runs three main segments: e-commerce; residential management and contracting services; and other operations including health products. Core offerings encompass Alisa, Thailand's first generative AI chatbot powered by GPT technology with capabilities in natural Thai language processing, image/video generation, vision/hearing recognition, and multi-role AI task assistance such as content creation, coding, design, and workflow optimization; online reading-writing platforms Kawebook.com, an entertainment e-commerce site for readers, writers, and publishers, and Jinovel, a subscription-based platform for novels and comics; cybersecurity services; healthcare products; virtual influencer (Vtuber) services; and recent enhancements like Alisa 2.0 and Alisa 3.0 for advanced writing and workflow efficiency. The company primarily serves consumer markets in Thailand, with plans to expand internationally through exporting translated Thai novels on its platforms, targeting over 80 titles after a 2023 prototype achieved more than 10 million global reads. Recent developments include the late 2024 launch of Alisa 3.0 as a user-friendly AI platform to streamline workflows and cut costs, contributing to 56% revenue growth to 134.5 million baht in 2024 from expanded subsidiary investments and new channels; strategic partnerships such as with Krik University and University of the Thai Chamber of Commerce for AI training programs like SME AI Innovation Business Management and student workshops; collaborations with SCBX Nexttech for AI learning events including 101 GenAI Guides and exclusive author-editor sessions at book fairs; and a shift in investment strategy over 3-5 years toward startups enhancing core operations in technology, media, healthcare, and lifestyle.