損益表僅顯示部份重要科目, 完整財報可參考這裡 玩股撇步(動畫小學堂)
- 要留意股本持續膨脹, 但獲利能否跟著提升
- 匯回海外所得, 有可能使得所得稅率提高
| 營收 YoY | 營業成本 YoY | 營業費用 YoY | 利息收入 YoY | 利息支出(不含租賃負債) YoY | 利息支出－租賃負債 YoY | 租金收入 YoY | 股利收入 YoY | 其他收入 YoY | 處分不動產、廠房及設備 YoY | 處分投資 YoY | 外幣兌換 YoY | 營業外收入及支出 YoY | 稅前淨利 YoY | 稅後淨利 YoY | 所得稅費用 YoY | 所得稅率 (%) YoY | EPS YoY | 本業EPS YoY | 累計EPS YoY | 加權平均股數 YoY | EBITDA YoY | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 (10) | 29.12 | 29.19 | 25.45 | 19.99 | 5.14 | -2.65 | 1.62 | 113.16 | 1.73 | 22.7 | 0.31 | -8.82 | 0.33 | 3.12 | 2.18 | -38.07 | 0.18 | -56.1 | 0 | 0 | 0 | 0 | -0.95 | 0 | 2.3 | -16.06 | 0.83 | 0 | 0.81 | 0 | -0.13 | 0 | 0.00 | 0 | 0.12 | 0 | -0.23 | 0 | 0.00 | 0 | 659 | 2.01 | 7.45 | 36.45 |
| 2022 (9) | 22.54 | 1.53 | 21.21 | -3.11 | 5.28 | -5.04 | 0.76 | 43.4 | 1.41 | 11.02 | 0.34 | -8.11 | 0.32 | 0.0 | 3.52 | -68.79 | 0.41 | -25.45 | -0.2 | 0 | 0 | 0 | 0.97 | 0 | 2.74 | -79.63 | -1.21 | 0 | -1.81 | 0 | 0.53 | -26.39 | 0.00 | 0 | -0.28 | 0 | -0.69 | 0 | 0.00 | 0 | 646 | 0.16 | 5.46 | -63.77 |
| 2021 (8) | 22.2 | 7.87 | 21.89 | -0.59 | 5.56 | -7.79 | 0.53 | -40.45 | 1.27 | -3.79 | 0.37 | 0.0 | 0.32 | 6.67 | 11.28 | 39.6 | 0.55 | -11.29 | 0 | 0 | 2.94 | 241.86 | -0.84 | 0 | 13.45 | 4.83 | 8.2 | -61.06 | 6.58 | -62.7 | 0.72 | -73.33 | 8.78 | -31.41 | 1.02 | -62.77 | -1.05 | 0 | 0.00 | 0 | 645 | 0.31 | 15.07 | -46.97 |
| 2020 (7) | 20.58 | 9.24 | 22.02 | 30.68 | 6.03 | -4.74 | 0.89 | -24.58 | 1.32 | -7.69 | 0.37 | -2.63 | 0.3 | 3.45 | 8.08 | -21.02 | 0.62 | 82.35 | 4.0 | -32.32 | 0.86 | 681.82 | -0.61 | 0 | 12.83 | -9.71 | 21.06 | 113.59 | 17.64 | 36.01 | 2.7 | 61.68 | 12.80 | -24.57 | 2.74 | 36.32 | 0.73 | 0 | 0.00 | 0 | 643 | -0.16 | 28.42 | 98.6 |
| 2019 (6) | 18.84 | -9.94 | 16.85 | -6.6 | 6.33 | 61.48 | 1.18 | 31.11 | 1.43 | 31.19 | 0.38 | 0 | 0.29 | 31.82 | 10.23 | 124.34 | 0.34 | -12.82 | 5.91 | 0 | 0.11 | 0 | -0.44 | 0 | 14.21 | 167.61 | 9.86 | 130.37 | 12.97 | 85.29 | 1.67 | -3.47 | 16.97 | -58.1 | 2.01 | 84.4 | -0.19 | 0 | 0.00 | 0 | 644 | 0.16 | 14.31 | 87.55 |
| 2018 (5) | 20.92 | -0.19 | 18.04 | -0.5 | 3.92 | -23.44 | 0.9 | 30.43 | 1.09 | -3.54 | 0 | 0 | 0.22 | -4.35 | 4.56 | 230.43 | 0.39 | -31.58 | -0.96 | 0 | 0 | 0 | 0.69 | 0 | 5.31 | -59.5 | 4.28 | -60.44 | 7.0 | -21.79 | 1.73 | 66.35 | 40.50 | 320.12 | 1.09 | -21.58 | 0.26 | 0 | 0.00 | 0 | 643 | -0.16 | 7.63 | -50.45 |
| 2017 (4) | 20.96 | -33.25 | 18.13 | -40.46 | 5.12 | -7.41 | 0.69 | 16.95 | 1.13 | -41.15 | 0 | 0 | 0.23 | -17.86 | 1.38 | -25.81 | 0.57 | -87.33 | -0.04 | 0 | 12.57 | 0 | -1.23 | 0 | 13.11 | 144.13 | 10.82 | 1269.62 | 8.95 | 3480.0 | 1.04 | 50.72 | 9.64 | -89.0 | 1.39 | 3375.0 | -0.64 | 0 | 0.00 | 0 | 644 | 0.0 | 15.4 | 156.67 |
| 2016 (3) | 31.4 | 11.07 | 30.45 | 3.78 | 5.53 | 19.18 | 0.59 | -37.89 | 1.92 | -15.42 | 0 | 0 | 0.28 | -15.15 | 1.86 | -66.73 | 4.5 | 1263.64 | 0 | 0 | -0.24 | 0 | -0.55 | 0 | 5.37 | 0 | 0.79 | -59.49 | 0.25 | -88.74 | 0.69 | 0 | 87.61 | 0 | 0.04 | -88.24 | -0.78 | 0 | 0.00 | 0 | 644 | -0.16 | 6.0 | -21.57 |
| 2015 (2) | 28.27 | -28.21 | 29.34 | -21.09 | 4.64 | -2.93 | 0.95 | 2.15 | 2.27 | 17.62 | 0 | 0 | 0.33 | 26.92 | 5.59 | 2.38 | 0.33 | -46.77 | 0.27 | 200.0 | 1.68 | 0 | 0.05 | -86.84 | -2.14 | 0 | 1.95 | 2066.67 | 2.22 | 1287.5 | -0.18 | 0 | 0.00 | 0 | 0.34 | 1033.33 | 0.67 | 0 | 0.00 | 0 | 645 | -0.15 | 7.65 | 31.9 |
| 2014 (1) | 39.38 | -7.73 | 37.18 | -7.81 | 4.78 | 1.06 | 0.93 | 2.2 | 1.93 | 0 | 0 | 0 | 0.26 | 36.84 | 5.46 | 79.02 | 0.62 | -1.59 | 0.09 | 125.0 | -0.42 | 0 | 0.38 | 171.43 | 2.68 | -70.96 | 0.09 | -99.33 | 0.16 | -98.74 | -0.44 | 0 | 0.00 | 0 | 0.03 | -98.48 | -0.38 | 0 | 0.00 | 0 | 646 | 0.16 | 5.8 | -69.71 |
| 營收 QoQ YoY | 營業成本 QoQ YoY | 營業費用 QoQ YoY | 利息收入 QoQ YoY | 利息支出(不含租賃負債) QoQ YoY | 利息支出－租賃負債 QoQ YoY | 租金收入 QoQ YoY | 股利收入 QoQ YoY | 其他收入 QoQ YoY | 處分不動產、廠房及設備 QoQ YoY | 處分投資 QoQ YoY | 外幣兌換 QoQ YoY | 營業外收入及支出 QoQ YoY | 稅前淨利 QoQ YoY | 稅後淨利 QoQ YoY | 所得稅費用 QoQ YoY | 所得稅率 (%) QoQ YoY | EPS QoQ YoY | 本業EPS QoQ YoY | 累計EPS QoQ YoY | 加權平均股數 QoQ YoY | EBITDA QoQ YoY | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q3 (20) | 7.76 | 5.15 | 5.01 | 6.48 | 4.68 | 2.69 | 1.82 | 44.44 | 34.81 | 0.45 | 0.0 | 4.65 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 5.92 | 497.98 | 272.33 | 5.37 | 483.7 | 306.82 | 4.85 | 573.61 | 314.53 | 0.27 | 68.75 | 145.45 | 5.00 | -71.57 | -37.73 | 0.74 | 572.73 | 311.11 | -0.16 | -300.0 | -166.67 | 0.79 | 1480.0 | 276.19 | 655 | -0.61 | -0.61 | 6.99 | 175.2 | 136.95 |
| 24Q2 (19) | 7.38 | 5.58 | 1.79 | 6.19 | 4.03 | -4.33 | 1.26 | 1.61 | 3.28 | 0.45 | 2.27 | 18.42 | 0.46 | 4.55 | 2.22 | 0.07 | 0.0 | -12.5 | 0.07 | -12.5 | 0.0 | 0.05 | 0 | 150.0 | 0.15 | 200.0 | 36.36 | 0.04 | 0 | 0 | 0 | 0 | 0 | -0.49 | -716.67 | 24.62 | 0.99 | 1090.0 | 175.0 | 0.92 | 406.67 | 1250.0 | 0.72 | 284.62 | 3700.0 | 0.16 | 14.29 | 300.0 | 17.59 | 0 | 0 | 0.11 | 283.33 | 0 | -0.04 | 0.0 | 33.33 | 0.05 | 183.33 | 66.67 | 659 | 0.0 | 0.0 | 2.54 | 93.89 | 55.83 |
| 24Q1 (18) | 6.99 | -12.19 | 7.37 | 5.95 | -12.37 | 1.02 | 1.24 | -10.14 | 4.2 | 0.44 | 0.0 | 18.92 | 0.44 | -2.22 | 10.0 | 0.07 | 0.0 | -12.5 | 0.08 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.05 | 150.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 80.65 | 75.0 | -0.1 | 78.26 | -112.2 | -0.3 | 55.22 | -220.0 | -0.39 | 27.78 | -295.0 | 0.14 | 187.5 | 0 | 0.00 | 0 | 0 | -0.06 | 25.0 | -300.0 | -0.04 | -300.0 | 55.56 | -0.06 | -150.0 | -300.0 | 659 | 0.0 | 2.01 | 1.31 | 37.89 | -31.77 |
| 23Q4 (17) | 7.96 | 7.71 | 20.61 | 6.79 | 7.61 | 16.67 | 1.38 | 2.22 | -7.38 | 0.44 | 2.33 | 46.67 | 0.45 | 2.27 | 12.5 | 0.07 | 0.0 | -12.5 | 0.08 | -20.0 | 0.0 | 0.17 | -91.46 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | -224.0 | -160.78 | -0.46 | -128.93 | -139.66 | -0.67 | -150.76 | -248.89 | -0.54 | -146.15 | -254.29 | -0.16 | -245.45 | -277.78 | 0.00 | -100.0 | -100.0 | -0.08 | -144.44 | -260.0 | -0.01 | 83.33 | 91.67 | 0.12 | -42.86 | 142.86 | 659 | 0.0 | 2.01 | 0.95 | -67.8 | -55.4 |
| 23Q3 (16) | 7.39 | 1.93 | 30.57 | 6.31 | -2.47 | 20.65 | 1.35 | 10.66 | -11.76 | 0.43 | 13.16 | 104.76 | 0.44 | -2.22 | 22.22 | 0.07 | -12.5 | -12.5 | 0.1 | 42.86 | 25.0 | 1.99 | 9850.0 | -42.82 | 0.01 | -90.91 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.25 | 138.46 | -56.14 | 1.59 | 341.67 | -61.5 | 1.32 | 1750.0 | -56.58 | 1.17 | 5950.0 | -55.85 | 0.11 | 237.5 | -38.89 | 8.03 | 0 | 38.45 | 0.18 | 0 | -56.1 | -0.06 | 0.0 | 73.91 | 0.21 | 600.0 | 163.64 | 659 | 0.0 | 2.01 | 2.95 | 80.98 | -36.83 |
| 23Q2 (15) | 7.25 | 11.37 | 40.78 | 6.47 | 9.85 | 24.66 | 1.22 | 2.52 | 9.91 | 0.38 | 2.7 | 171.43 | 0.45 | 12.5 | 32.35 | 0.08 | 0.0 | -11.11 | 0.07 | -12.5 | 0.0 | 0.02 | 0 | -33.33 | 0.11 | 175.0 | -67.65 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.65 | -170.83 | -103.12 | 0.36 | -56.1 | 111.84 | -0.08 | -132.0 | 98.09 | -0.02 | -110.0 | 99.5 | -0.08 | 0 | 0 | 0.00 | 0 | 0 | 0.00 | -100.0 | 100.0 | -0.06 | 33.33 | 60.0 | 0.03 | 0.0 | 104.05 | 659 | 2.01 | 2.01 | 1.63 | -15.1 | 164.94 |
| 23Q1 (14) | 6.51 | -1.36 | 26.9 | 5.89 | 1.2 | 18.51 | 1.19 | -20.13 | 2.59 | 0.37 | 23.33 | 236.36 | 0.4 | 0.0 | 29.03 | 0.08 | 0.0 | -11.11 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | -147.06 | -214.29 | 0.82 | -29.31 | 67.35 | 0.25 | -44.44 | 149.02 | 0.2 | -42.86 | 124.69 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | 0 | 0.03 | -40.0 | 125.0 | -0.09 | 25.0 | 55.0 | 0.03 | 110.71 | 125.0 | 646 | 0.0 | 0.0 | 1.92 | -9.86 | 65.52 |
| 22Q4 (13) | 6.6 | 16.61 | 16.81 | 5.82 | 11.28 | 8.38 | 1.49 | -2.61 | 30.7 | 0.3 | 42.86 | 150.0 | 0.4 | 11.11 | 33.33 | 0.08 | 0.0 | -11.11 | 0.08 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.02 | 100.0 | -66.67 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | 0.51 | -10.53 | 234.21 | 1.16 | -71.91 | -43.41 | 0.45 | -85.2 | -62.18 | 0.35 | -86.79 | -42.62 | 0.09 | -50.0 | -82.69 | 19.42 | 234.83 | -55.25 | 0.05 | -87.8 | -44.44 | -0.12 | 47.83 | 45.45 | -0.28 | 15.15 | -127.45 | 646 | 0.0 | 0.16 | 2.13 | -54.39 | -25.78 |
| 22Q3 (12) | 5.66 | 9.9 | 1.07 | 5.23 | 0.77 | -4.39 | 1.53 | 37.84 | -1.92 | 0.21 | 50.0 | 61.54 | 0.36 | 5.88 | 16.13 | 0.08 | -11.11 | -11.11 | 0.08 | 14.29 | -11.11 | 3.48 | 11500.0 | -69.04 | 0.01 | -97.06 | -96.88 | -0.01 | 94.44 | 0 | 0 | 0 | 0 | 0.57 | 278.12 | 1240.0 | 4.13 | 235.86 | -63.29 | 3.04 | 172.55 | -69.04 | 2.65 | 166.25 | -70.12 | 0.18 | 0 | -35.71 | 5.80 | 0 | 105.67 | 0.41 | 166.13 | -70.07 | -0.23 | -53.33 | 36.11 | -0.33 | 55.41 | -135.48 | 646 | 0.0 | 0.16 | 4.67 | 286.06 | -59.53 |
| 22Q2 (11) | 5.15 | 0.39 | -6.36 | 5.19 | 4.43 | -5.64 | 1.11 | -4.31 | -31.06 | 0.14 | 27.27 | 7.69 | 0.34 | 9.68 | 9.68 | 0.09 | 0.0 | 0.0 | 0.07 | -12.5 | 0.0 | 0.03 | 0 | -40.0 | 0.34 | 750.0 | 126.67 | -0.18 | 0 | 0 | 0 | 0 | -100.0 | -0.32 | -252.38 | 3.03 | -3.04 | -720.41 | -2940.0 | -4.19 | -721.57 | -145.03 | -4.0 | -393.83 | -146.91 | 0 | -100.0 | 100.0 | 0.00 | 0 | 0 | -0.62 | -416.67 | -148.0 | -0.15 | 25.0 | 34.78 | -0.74 | -516.67 | -64.44 | 646 | 0.0 | 0.31 | -2.51 | -316.38 | -25200.0 |
| 22Q1 (10) | 5.13 | -9.2 | -5.87 | 4.97 | -7.45 | -10.45 | 1.16 | 1.75 | -7.2 | 0.11 | -8.33 | -26.67 | 0.31 | 3.33 | -8.82 | 0.09 | 0.0 | -10.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.21 | 155.26 | 400.0 | 0.49 | -76.1 | 104.17 | -0.51 | -142.86 | 54.05 | -0.81 | -232.79 | 36.22 | 0.26 | -50.0 | 188.89 | 0.00 | -100.0 | 0 | -0.12 | -233.33 | 40.0 | -0.20 | 9.09 | 13.04 | -0.12 | -111.76 | 40.0 | 646 | 0.16 | 0.47 | 1.16 | -59.58 | 78.46 |
| 21Q4 (9) | 5.65 | 0.89 | -2.08 | 5.37 | -1.83 | -21.03 | 1.14 | -26.92 | -22.97 | 0.12 | -7.69 | -33.33 | 0.3 | -3.23 | -6.25 | 0.09 | 0.0 | -10.0 | 0.08 | -11.11 | 0.0 | 0 | -100.0 | 0 | 0.06 | -81.25 | 20.0 | 0 | 0 | -100.0 | 2.91 | 0 | 4950.0 | -0.38 | -660.0 | -31.03 | 2.05 | -81.78 | 3516.67 | 1.19 | -87.88 | -90.93 | 0.61 | -93.12 | -95.08 | 0.52 | 85.71 | -23.53 | 43.40 | 1439.01 | 739.46 | 0.09 | -93.43 | -95.34 | -0.22 | 38.89 | -111.58 | 1.02 | 9.68 | -62.77 | 645 | 0.0 | 0.31 | 2.87 | -75.13 | -80.85 |
| 21Q3 (8) | 5.6 | 1.82 | 14.52 | 5.47 | -0.55 | 7.89 | 1.56 | -3.11 | -2.5 | 0.13 | 0.0 | -38.1 | 0.31 | 0.0 | -6.06 | 0.09 | 0.0 | 0.0 | 0.09 | 28.57 | 12.5 | 11.24 | 22380.0 | 39.63 | 0.32 | 113.33 | 255.56 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.05 | 84.85 | 28.57 | 11.25 | 11350.0 | 35.54 | 9.82 | 674.27 | 50.61 | 8.87 | 647.53 | 49.08 | 0.28 | 264.71 | 366.67 | 2.82 | 0 | 187.76 | 1.37 | 648.0 | 47.31 | -0.36 | -56.52 | 0.0 | 0.93 | 306.67 | 13.41 | 645 | 0.16 | 0.16 | 11.54 | 115300.0 | 38.04 |
| 21Q2 (7) | 5.5 | 0.92 | 10.66 | 5.5 | -0.9 | 10.0 | 1.61 | 28.8 | 3.87 | 0.13 | -13.33 | 0 | 0.31 | -8.82 | -27.91 | 0.09 | -10.0 | 0.0 | 0.07 | -12.5 | 0 | 0.05 | 0 | 0 | 0.15 | 650.0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | -0.33 | -371.43 | 0 | -0.1 | -141.67 | -101.98 | -1.71 | -54.05 | -149.14 | -1.62 | -27.56 | -215.71 | -0.17 | -288.89 | -109.24 | 0.00 | 0 | -100.0 | -0.25 | -25.0 | -213.64 | -0.23 | 0.0 | 58.93 | -0.45 | -125.0 | -309.09 | 644 | 0.16 | 1.26 | 0.01 | -98.46 | -99.82 |
| 21Q1 (6) | 5.45 | -5.55 | 10.1 | 5.55 | -18.38 | 7.77 | 1.25 | -15.54 | -10.07 | 0.15 | -16.67 | 0 | 0.34 | 6.25 | 41.67 | 0.1 | 0.0 | 11.11 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | -0.07 | 75.86 | 0 | 0.24 | 500.0 | 151.06 | -1.11 | -108.46 | 46.12 | -1.27 | -110.25 | 39.52 | 0.09 | -86.76 | -18.18 | 0.00 | -100.0 | 0 | -0.20 | -110.36 | 39.39 | -0.23 | -112.11 | 8.0 | -0.20 | -107.3 | 39.39 | 643 | 0.0 | -0.16 | 0.65 | -95.66 | 285.71 |
| 20Q4 (5) | 5.77 | 18.0 | 10.75 | 6.8 | 34.12 | 40.79 | 1.48 | -7.5 | -40.08 | 0.18 | -14.29 | -37.93 | 0.32 | -3.03 | 0 | 0.1 | 11.11 | 0 | 0.08 | 0.0 | 14.29 | 0 | -100.0 | -100.0 | 0.05 | -44.44 | -61.54 | 0.02 | 0 | 120.0 | -0.06 | 0 | 0 | -0.29 | -314.29 | 46.3 | -0.06 | -100.72 | -108.45 | 13.12 | 101.23 | 1050.72 | 12.39 | 108.24 | 759.04 | 0.68 | 1033.33 | 88.89 | 5.17 | 427.55 | 0 | 1.93 | 107.53 | 765.52 | 1.90 | 627.78 | 575.0 | 2.74 | 234.15 | 35.64 | 643 | -0.16 | -0.16 | 14.99 | 79.31 | 16755.56 |
| 20Q3 (4) | 4.89 | -1.61 | 0.0 | 5.07 | 1.4 | 0.0 | 1.6 | 3.23 | 0.0 | 0.21 | 0 | 0.0 | 0.33 | -23.26 | 0.0 | 0.09 | 0.0 | 0.0 | 0.08 | 0 | 0.0 | 8.05 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | 0 | 0.0 | 8.3 | 64.03 | 0.0 | 6.52 | 87.36 | 0.0 | 5.95 | 325.0 | 0.0 | 0.06 | -96.74 | 0.0 | 0.98 | -98.15 | 0.0 | 0.93 | 322.73 | 0.0 | -0.36 | 35.71 | 0.0 | 0.82 | 845.45 | 0.0 | 644 | 1.26 | 0.0 | 8.36 | 54.24 | 0.0 |
| 20Q2 (3) | 4.97 | 0.4 | 0.0 | 5.0 | -2.91 | 0.0 | 1.55 | 11.51 | 0.0 | 0 | 0 | 0.0 | 0.43 | 79.17 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 5.06 | 1176.6 | 0.0 | 3.48 | 268.93 | 0.0 | 1.4 | 166.67 | 0.0 | 1.84 | 1572.73 | 0.0 | 52.92 | 0 | 0.0 | 0.22 | 166.67 | 0.0 | -0.56 | -124.0 | 0.0 | -0.11 | 66.67 | 0.0 | 636 | -1.24 | 0.0 | 5.42 | 1648.57 | 0.0 |
| 20Q1 (2) | 4.95 | -4.99 | 0.0 | 5.15 | 6.63 | 0.0 | 1.39 | -43.72 | 0.0 | 0 | -100.0 | 0.0 | 0.24 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.47 | -166.2 | 0.0 | -2.06 | -49.28 | 0.0 | -2.1 | -11.7 | 0.0 | 0.11 | -69.44 | 0.0 | 0.00 | 0 | 0.0 | -0.33 | -13.79 | 0.0 | -0.25 | 37.5 | 0.0 | -0.33 | -116.34 | 0.0 | 644 | 0.0 | 0.0 | -0.35 | -288.89 | 0.0 |
| 19Q4 (1) | 5.21 | 0.0 | 0.0 | 4.83 | 0.0 | 0.0 | 2.47 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.54 | 0.0 | 0.0 | 0.71 | 0.0 | 0.0 | -1.38 | 0.0 | 0.0 | -1.88 | 0.0 | 0.0 | 0.36 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | -0.40 | 0.0 | 0.0 | 2.02 | 0.0 | 0.0 | 644 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 |
