Origin Global Empire PCL (BKK:EMPIRE)

Thailand · Delayed Price · Currency is THB

0.3000

+0.0600 (25.00%)

Aug 11, 2026, 11:23 AM ICT

Origin Global Empire PCL Financials Overview

Financials in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	499.38	710.69	453.04	681.49	978.57	641.47
Revenue Growth	-26.82%	56.87%	-33.52%	-30.36%	52.55%	59.79%
Gross Profit	71.3	156.5	32.74	10.06	108.5	77.77
Operating Income	-197.49	-103.26	-445.47	-61.27	32.91	27.5
Net Income	-251.92	-164.61	-439.41	-45.07	24.49	19.46
Earnings Per Share	-0.52	-0.34	-1.02	-0.10	0.08	0.27
EPS Growth	-	-	-	-	-72.08%	94.09%

Revenue by Segment

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Cosmetics and Supplements	703.5	796.03	-
IT Products	13.46	35.75	-
Other Segment	-	25.52	33.19
Construction Service	15.6	105.52	420.2
Eliminate	-	-252.13	-0.36
Total	499.38	710.69	453.04

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Investments	17.72	13.9	12.11	23.98	214.88	53.42
Total Debt	35.63	46.85	40.77	41.12	37.4	106.42
Net Cash (Debt)	-17.91	-32.95	-28.66	-17.14	177.48	-52.99
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.04	-0.07	-0.07	-0.04	0.55	-0.73

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Cash Flow	-54.92	-11.07	2.12	-175.41	-195.06	-105.34
Capital Expenditures	-10.21	-16.17	-13.03	-5.3	-2.97	-2.35
Free Cash Flow	-65.13	-27.24	-10.91	-180.71	-198.03	-107.69
Free Cash Flow Growth	-	-	-	-	-	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Gross Margin	14.28%	22.02%	7.23%	1.48%	11.09%	12.12%
Operating Margin	-39.55%	-14.53%	-98.33%	-8.99%	3.36%	4.29%
Pretax Margin	-38.96%	-14.15%	-98.72%	-8.22%	3.22%	4.00%
Profit Margin	-50.45%	-23.16%	-96.99%	-6.61%	2.50%	3.03%
FCF Margin	-13.04%	-3.83%	-2.41%	-26.52%	-20.24%	-16.79%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 11, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
PE Ratio	-	-	-	-	51.61	-
PS Ratio	0.30	0.78	2.77	0.91	1.29	-