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) | 81.49 | -33.41 | 82.1 | -26.6 | 5.4 | -46.59 | 0.66 | 83.33 | 0.95 | 48.44 | 0 | 0 | 0.92 | 13.58 | 0.01 | -66.67 | 0.93 | 17.72 | 0.13 | 333.33 | -0.13 | 0 | 2.43 | -39.25 | 2.32 | -57.82 | -3.58 | 0 | -2.73 | 0 | -0.43 | 0 | 0.00 | 0 | -0.28 | 0 | -0.54 | 0 | 0.00 | 0 | 990 | 3.99 | 3.93 | -72.05 |
| 2022 (9) | 122.37 | 12.49 | 111.86 | 16.85 | 10.11 | -7.67 | 0.36 | 50.0 | 0.64 | 77.78 | 0 | 0 | 0.81 | 55.77 | 0.03 | 50.0 | 0.79 | 338.89 | 0.03 | -99.15 | 0 | 0 | 4.0 | 0 | 5.5 | 14.11 | 5.91 | -14.47 | 4.9 | -24.5 | 1.23 | 215.38 | 20.73 | 268.86 | 0.51 | -25.0 | -0.06 | 0 | 0.00 | 0 | 952 | 0.0 | 14.06 | -2.63 |
| 2021 (8) | 108.78 | 29.9 | 95.73 | 19.74 | 10.95 | 74.36 | 0.24 | -25.0 | 0.36 | -36.84 | 0 | 0 | 0.52 | -3.7 | 0.02 | -50.0 | 0.18 | -14.29 | 3.54 | 0 | 0.15 | 0 | -0.65 | 0 | 4.82 | 0 | 6.91 | 0 | 6.49 | 0 | 0.39 | 0 | 5.62 | 0 | 0.68 | 0 | 0.18 | 0 | 0.00 | 0 | 952 | 0.0 | 14.44 | 270.26 |
| 2020 (7) | 83.74 | -30.26 | 79.95 | -28.65 | 6.28 | -10.16 | 0.32 | -42.86 | 0.57 | -38.04 | 0 | 0 | 0.54 | 8.0 | 0.04 | 100.0 | 0.21 | -27.59 | -0.02 | 0 | -0.22 | 0 | -2.4 | 0 | -2.1 | 0 | -4.6 | 0 | -3.57 | 0 | -0.35 | 0 | 0.00 | 0 | -0.38 | 0 | -0.16 | 0 | 0.00 | 0 | 952 | 0.0 | 3.9 | -55.68 |
| 2019 (6) | 120.08 | -6.78 | 112.05 | -6.43 | 6.99 | -3.59 | 0.56 | 0.0 | 0.92 | 27.78 | 0 | 0 | 0.5 | 6.38 | 0.02 | -33.33 | 0.29 | -3.33 | 0.05 | -54.55 | 0.02 | -84.62 | -0.22 | 0 | -1.01 | 0 | 0.02 | -99.59 | 0.53 | -87.26 | 0.66 | -44.54 | 0.00 | 0 | 0.06 | -86.36 | 0.16 | 33.33 | 0.00 | 0 | 952 | 0.0 | 8.8 | -31.89 |
| 2018 (5) | 128.82 | 16.0 | 119.75 | 16.4 | 7.25 | 1.4 | 0.56 | -23.29 | 0.72 | 38.46 | 0 | 0 | 0.47 | 9.3 | 0.03 | 0.0 | 0.3 | -50.0 | 0.11 | -8.33 | 0.13 | -50.0 | 1.48 | 0 | 3.07 | 0 | 4.89 | 0 | 4.16 | 0 | 1.19 | 296.67 | 24.44 | 0 | 0.44 | 0 | 0.12 | 9.09 | 0.00 | 0 | 952 | 0.0 | 12.92 | 83.0 |
| 2017 (4) | 111.05 | 15.52 | 102.88 | 15.36 | 7.15 | 24.35 | 0.73 | 35.19 | 0.52 | 40.54 | 0 | 0 | 0.43 | 0.0 | 0.03 | 0.0 | 0.6 | 200.0 | 0.12 | 1100.0 | 0.26 | 116.67 | -2.58 | 0 | -1.19 | 0 | -0.18 | 0 | -0.13 | 0 | 0.3 | 76.47 | 0.00 | 0 | -0.01 | 0 | 0.11 | 10.0 | 0.00 | 0 | 952 | 0.0 | 7.06 | -11.19 |
| 2016 (3) | 96.13 | -7.65 | 89.18 | -6.99 | 5.75 | 13.19 | 0.54 | 54.29 | 0.37 | 32.14 | 0 | 0 | 0.43 | 13.16 | 0.03 | -50.0 | 0.2 | 5.26 | 0.01 | -50.0 | 0.12 | 0 | -0.91 | 0 | -0.34 | 0 | 0.86 | -81.47 | 0.63 | -84.48 | 0.17 | -69.09 | 19.54 | 63.79 | 0.07 | -83.72 | 0.10 | -62.96 | 0.00 | 0 | 952 | 0.11 | 7.95 | -26.05 |
| 2015 (2) | 104.09 | -9.75 | 95.88 | -13.25 | 5.08 | -4.87 | 0.35 | 59.09 | 0.28 | -6.67 | 0 | 0 | 0.38 | -5.0 | 0.06 | 20.0 | 0.19 | -24.0 | 0.02 | -66.67 | -0.01 | 0 | 1.23 | 38.2 | 1.51 | -55.72 | 4.64 | 61.67 | 4.06 | 87.1 | 0.55 | 0.0 | 11.93 | -37.38 | 0.43 | 86.96 | 0.27 | 0 | 0.00 | 0 | 951 | 0.21 | 10.75 | 26.62 |
| 2014 (1) | 115.33 | -6.75 | 110.53 | -5.35 | 5.34 | 2.1 | 0.22 | 175.0 | 0.3 | 0 | 0 | 0 | 0.4 | 2.56 | 0.05 | -16.67 | 0.25 | -7.41 | 0.06 | -66.67 | 0 | 0 | 0.89 | 178.12 | 3.41 | -38.78 | 2.87 | -60.3 | 2.17 | -66.09 | 0.55 | 103.7 | 19.05 | 405.31 | 0.23 | -67.61 | -0.13 | 0 | 0.00 | 0 | 949 | 5.09 | 8.49 | -33.15 |
| 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) | 20.38 | 1.75 | -2.16 | 20.2 | 4.39 | -2.27 | 1.65 | 10.0 | 19.57 | 0.11 | -31.25 | -42.11 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0.55 | -68.57 | -81.73 | -0.94 | -198.95 | -150.54 | -0.75 | -178.95 | -147.47 | -0.27 | -1250.0 | -160.0 | 0.00 | 0 | -100.0 | -0.08 | -180.0 | -150.0 | -0.14 | -55.56 | 6.67 | 0.26 | -23.53 | 2500.0 | 940 | -5.05 | -5.05 | 1.16 | -59.01 | -68.65 |
| 24Q2 (19) | 20.03 | -3.33 | -9.61 | 19.35 | -3.25 | -14.11 | 1.5 | 1.35 | 7.91 | 0.16 | -5.88 | 14.29 | 0.28 | 3.7 | 16.67 | 0 | 0 | 0 | 0.25 | 0.0 | 4.17 | 0 | 0 | 0 | 0.19 | 35.71 | 18.75 | 0 | 0 | 100.0 | 0.12 | 233.33 | 0 | 1.1 | 0.0 | 69.23 | 1.75 | -52.05 | 36.72 | 0.95 | -67.24 | 306.52 | 0.95 | -60.74 | 337.5 | -0.02 | -104.65 | -140.0 | 0.00 | -100.0 | 0 | 0.10 | -58.33 | 350.0 | -0.09 | 30.77 | 50.0 | 0.34 | 41.67 | 326.67 | 990 | 0.0 | 0.0 | 2.83 | -38.21 | 86.18 |
| 24Q1 (18) | 20.72 | 29.91 | -8.16 | 20.0 | 23.92 | -12.09 | 1.48 | 20.33 | 5.71 | 0.17 | -22.73 | 41.67 | 0.27 | 3.85 | 28.57 | 0 | 0 | 0 | 0.25 | 0.0 | 31.58 | 0 | 0 | 0 | 0.14 | -69.57 | -6.67 | 0 | -100.0 | -100.0 | -0.09 | 25.0 | -800.0 | 1.1 | 215.79 | 233.33 | 3.65 | 263.68 | 1251.85 | 2.9 | 179.67 | 316.42 | 2.42 | 185.21 | 326.17 | 0.43 | 170.49 | 234.38 | 14.90 | 0 | 0 | 0.24 | 182.76 | 318.18 | -0.13 | -116.67 | 7.14 | 0.24 | 185.71 | 318.18 | 990 | 0.0 | 3.99 | 4.58 | 332.49 | 573.53 |
| 23Q4 (17) | 15.95 | -23.43 | -31.43 | 16.14 | -21.92 | -31.23 | 1.23 | -10.87 | -16.33 | 0.22 | 15.79 | 69.23 | 0.26 | 4.0 | 30.0 | 0 | 0 | 0 | 0.25 | 4.17 | 4.17 | 0 | -100.0 | 0 | 0.46 | 187.5 | 170.59 | 0.07 | 0.0 | 600.0 | -0.12 | 0 | 0 | -0.95 | -139.42 | 5.0 | -2.23 | -174.09 | -6.19 | -3.64 | -295.7 | 3.45 | -2.84 | -279.75 | 3.73 | -0.61 | -235.56 | 4.69 | 0.00 | -100.0 | 0 | -0.29 | -281.25 | 6.45 | -0.06 | 60.0 | 33.33 | -0.28 | -2900.0 | -154.9 | 990 | 0.0 | 3.99 | -1.97 | -153.24 | -17.96 |
| 23Q3 (16) | 20.83 | -6.0 | -36.73 | 20.67 | -8.26 | -34.0 | 1.38 | -0.72 | -46.51 | 0.19 | 35.71 | 111.11 | 0.25 | 4.17 | 38.89 | 0 | 0 | 0 | 0.24 | 0.0 | 4.35 | 0.01 | 0 | -66.67 | 0.16 | 0.0 | -23.81 | 0.07 | 333.33 | 600.0 | 0 | 0 | 0 | 2.41 | 270.77 | -7.66 | 3.01 | 135.16 | -14.49 | 1.86 | 504.35 | -26.77 | 1.58 | 495.0 | -23.67 | 0.45 | 800.0 | -19.64 | 24.06 | 0 | 8.97 | 0.16 | 500.0 | -27.27 | -0.15 | 16.67 | 0.0 | 0.01 | 106.67 | -98.78 | 990 | 0.0 | 3.99 | 3.7 | 143.42 | -20.26 |
| 23Q2 (15) | 22.16 | -1.77 | -40.41 | 22.53 | -0.97 | -29.28 | 1.39 | -0.71 | -63.99 | 0.14 | 16.67 | 100.0 | 0.24 | 14.29 | 71.43 | 0 | 0 | 0 | 0.24 | 26.32 | 14.29 | 0 | 0 | 0 | 0.16 | 6.67 | -33.33 | -0.03 | -250.0 | 0 | 0 | 100.0 | 0 | 0.65 | 96.97 | -50.0 | 1.28 | 374.07 | -45.99 | -0.46 | 65.67 | -112.01 | -0.4 | 62.62 | -112.74 | 0.05 | 115.62 | -93.06 | 0.00 | 0 | -100.0 | -0.04 | 63.64 | -112.12 | -0.18 | -28.57 | -325.0 | -0.15 | -36.36 | -124.59 | 990 | 3.99 | 3.99 | 1.52 | 123.53 | -74.11 |
| 23Q1 (14) | 22.56 | -3.01 | -22.21 | 22.75 | -3.07 | -9.72 | 1.4 | -4.76 | -36.36 | 0.12 | -7.69 | 71.43 | 0.21 | 5.0 | 75.0 | 0 | 0 | 0 | 0.19 | -20.83 | 35.71 | 0 | 0 | 0 | 0.15 | -11.76 | -16.67 | 0.02 | 100.0 | 0 | -0.01 | 0 | 0 | 0.33 | 133.0 | -69.72 | 0.27 | 112.86 | -84.21 | -1.34 | 64.46 | -140.48 | -1.07 | 63.73 | -140.53 | -0.32 | 50.0 | -154.24 | 0.00 | 0 | -100.0 | -0.11 | 64.52 | -139.29 | -0.14 | -55.56 | -240.0 | -0.11 | -121.57 | -139.29 | 952 | 0.0 | 0.0 | 0.68 | 140.72 | -86.97 |
| 22Q4 (13) | 23.26 | -29.34 | -22.7 | 23.47 | -25.06 | -10.35 | 1.47 | -43.02 | -53.18 | 0.13 | 44.44 | 116.67 | 0.2 | 11.11 | 100.0 | 0 | 0 | 0 | 0.24 | 4.35 | 84.62 | 0 | -100.0 | 0 | 0.17 | -19.05 | 142.86 | 0.01 | 0.0 | -99.72 | 0 | 0 | 100.0 | -1.0 | -138.31 | -4900.0 | -2.1 | -159.66 | -154.4 | -3.77 | -248.43 | -181.43 | -2.95 | -242.51 | -164.98 | -0.64 | -214.29 | -1166.67 | 0.00 | -100.0 | -100.0 | -0.31 | -240.91 | -164.58 | -0.09 | 40.0 | -228.57 | 0.51 | -37.8 | -25.0 | 952 | 0.0 | 0.0 | -1.67 | -135.99 | -125.81 |
| 22Q3 (12) | 32.92 | -11.48 | 7.37 | 31.32 | -1.69 | 16.47 | 2.58 | -33.16 | -20.62 | 0.09 | 28.57 | 80.0 | 0.18 | 28.57 | 125.0 | 0 | 0 | 0 | 0.23 | 9.52 | 76.92 | 0.03 | 0 | 50.0 | 0.21 | -12.5 | 425.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 2.61 | 100.77 | 1640.0 | 3.52 | 48.52 | 851.35 | 2.54 | -33.68 | 185.39 | 2.07 | -34.08 | 187.5 | 0.56 | -22.22 | 194.74 | 22.08 | 17.95 | 2.6 | 0.22 | -33.33 | 175.0 | -0.15 | -287.5 | -475.0 | 0.82 | 34.43 | 310.0 | 952 | 0.0 | 0.0 | 4.64 | -20.95 | 68.12 |
| 22Q2 (11) | 37.19 | 28.24 | 43.04 | 31.86 | 26.43 | 36.27 | 3.86 | 75.45 | 59.5 | 0.07 | 0.0 | 16.67 | 0.14 | 16.67 | 55.56 | 0 | 0 | 0 | 0.21 | 50.0 | 61.54 | 0 | 0 | 0 | 0.24 | 33.33 | 500.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 1.3 | 19.27 | 493.94 | 2.37 | 38.6 | 690.0 | 3.83 | 15.71 | 681.63 | 3.14 | 18.94 | 597.78 | 0.72 | 22.03 | 1540.0 | 18.72 | 5.46 | 0 | 0.33 | 17.86 | 560.0 | 0.08 | -20.0 | 300.0 | 0.61 | 117.86 | 369.23 | 952 | 0.0 | 0.0 | 5.87 | 12.45 | 144.58 |
| 22Q1 (10) | 29.0 | -3.62 | 31.7 | 25.2 | -3.74 | 30.77 | 2.2 | -29.94 | 2.8 | 0.07 | 16.67 | 16.67 | 0.12 | 20.0 | 50.0 | 0 | 0 | 0 | 0.14 | 7.69 | 7.69 | 0 | 0 | 0 | 0.18 | 157.14 | 500.0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 1.09 | 5550.0 | 347.73 | 1.71 | -55.7 | 489.66 | 3.31 | -28.51 | 267.78 | 2.64 | -41.85 | 238.46 | 0.59 | 883.33 | 227.78 | 17.75 | 1224.63 | -11.38 | 0.28 | -41.67 | 250.0 | 0.10 | 42.86 | 100.0 | 0.28 | -58.82 | 250.0 | 952 | 0.0 | 0.0 | 5.22 | -19.32 | 86.43 |
| 21Q4 (9) | 30.09 | -1.86 | 30.2 | 26.18 | -2.64 | 25.14 | 3.14 | -3.38 | 69.73 | 0.06 | 20.0 | -14.29 | 0.1 | 25.0 | 25.0 | 0 | 0 | 0 | 0.13 | 0.0 | -7.14 | 0 | -100.0 | 0 | 0.07 | 75.0 | 40.0 | 3.53 | 35200.0 | 0 | -0.04 | 0 | 60.0 | -0.02 | -113.33 | 92.31 | 3.86 | 943.24 | 1145.16 | 4.63 | 420.22 | 623.44 | 4.54 | 530.56 | 826.53 | 0.06 | -68.42 | -62.5 | 1.34 | -93.77 | -94.63 | 0.48 | 500.0 | 860.0 | 0.07 | 75.0 | 250.0 | 0.68 | 240.0 | 278.95 | 952 | 0.0 | 0.0 | 6.47 | 134.42 | 143.23 |
| 21Q3 (8) | 30.66 | 17.92 | 57.15 | 26.89 | 15.01 | 39.76 | 3.25 | 34.3 | 115.23 | 0.05 | -16.67 | -16.67 | 0.08 | -11.11 | 0.0 | 0 | 0 | 0 | 0.13 | 0.0 | 0.0 | 0.02 | 0 | -50.0 | 0.04 | 0.0 | 100.0 | 0.01 | 0.0 | 150.0 | 0 | -100.0 | 100.0 | 0.15 | 145.45 | 116.13 | 0.37 | 23.33 | 151.39 | 0.89 | 81.63 | 145.41 | 0.72 | 60.0 | 149.32 | 0.19 | 480.0 | 211.76 | 21.52 | 0 | 0 | 0.08 | 60.0 | 153.33 | 0.04 | 100.0 | 150.0 | 0.20 | 53.85 | 146.51 | 952 | 0.0 | 0.0 | 2.76 | 15.0 | 2200.0 |
| 21Q2 (7) | 26.0 | 18.07 | 55.88 | 23.38 | 21.33 | 43.0 | 2.42 | 13.08 | 84.73 | 0.06 | 0.0 | 0 | 0.09 | 12.5 | -52.63 | 0 | 0 | 0 | 0.13 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0.01 | 0 | 0 | 0.19 | 0 | 0 | -0.33 | 25.0 | 0 | 0.3 | 3.45 | -79.73 | 0.49 | -45.56 | -3.92 | 0.45 | -42.31 | 400.0 | -0.05 | -127.78 | 88.89 | 0.00 | -100.0 | 0 | 0.05 | -37.5 | 400.0 | 0.02 | -60.0 | 113.33 | 0.13 | 62.5 | 148.15 | 952 | 0.0 | 1.28 | 2.4 | -14.29 | -10.78 |
| 21Q1 (6) | 22.02 | -4.72 | -9.9 | 19.27 | -7.89 | -17.76 | 2.14 | 15.68 | 32.92 | 0.06 | -14.29 | -40.0 | 0.08 | 0.0 | -61.9 | 0 | 0 | 0 | 0.13 | -7.14 | -7.14 | 0 | 0 | 0 | 0.03 | -40.0 | -57.14 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.44 | -69.23 | 83.94 | 0.29 | -6.45 | 109.12 | 0.9 | 40.62 | 123.81 | 0.78 | 59.18 | 128.89 | 0.18 | 12.5 | 63.64 | 20.03 | -19.75 | 0 | 0.08 | 60.0 | 128.57 | 0.05 | 150.0 | 0.0 | 0.08 | 121.05 | 128.57 | 952 | 0.0 | 0.0 | 2.8 | 5.26 | 277.22 |
| 20Q4 (5) | 23.11 | 18.45 | -14.85 | 20.92 | 8.73 | -19.79 | 1.85 | 22.52 | 10.12 | 0.07 | 16.67 | -50.0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0.14 | 7.69 | 27.27 | 0 | -100.0 | 100.0 | 0.05 | 150.0 | -54.55 | 0 | 100.0 | -100.0 | -0.1 | -11.11 | 0 | -0.26 | 72.04 | 79.2 | 0.31 | 143.06 | 108.71 | 0.64 | 132.65 | 115.27 | 0.49 | 133.56 | 115.96 | 0.16 | 194.12 | 166.67 | 24.96 | 0 | 0 | 0.05 | 133.33 | 115.62 | 0.02 | 125.0 | -60.0 | -0.38 | 11.63 | -733.33 | 952 | 0.0 | 0.0 | 2.66 | 2116.67 | 233.67 |
| 20Q3 (4) | 19.51 | 16.97 | 0.0 | 19.24 | 17.68 | 0.0 | 1.51 | 15.27 | 0.0 | 0.06 | 0 | 0.0 | 0.08 | -57.89 | 0.0 | 0 | 0 | 0.0 | 0.13 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.02 | 0 | 0.0 | -0.02 | 0 | 0.0 | -0.09 | 0 | 0.0 | -0.93 | 0 | 0.0 | -0.72 | -148.65 | 0.0 | -1.96 | -484.31 | 0.0 | -1.46 | -1722.22 | 0.0 | -0.17 | 62.22 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | -1600.0 | 0.0 | -0.08 | 46.67 | 0.0 | -0.43 | -59.26 | 0.0 | 952 | 1.28 | 0.0 | 0.12 | -95.54 | 0.0 |
| 20Q2 (3) | 16.68 | -31.75 | 0.0 | 16.35 | -30.22 | 0.0 | 1.31 | -18.63 | 0.0 | 0 | -100.0 | 0.0 | 0.19 | -9.52 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 100.0 | 0.0 | 1.48 | 146.54 | 0.0 | 0.51 | 113.49 | 0.0 | 0.09 | 103.33 | 0.0 | -0.45 | -509.09 | 0.0 | 0.00 | 0 | 0.0 | 0.01 | 103.57 | 0.0 | -0.15 | -400.0 | 0.0 | -0.27 | 3.57 | 0.0 | 940 | -1.26 | 0.0 | 2.69 | 270.25 | 0.0 |
| 20Q1 (2) | 24.44 | -9.95 | 0.0 | 23.43 | -10.16 | 0.0 | 1.61 | -4.17 | 0.0 | 0.1 | -28.57 | 0.0 | 0.21 | 0 | 0.0 | 0 | 0 | 0.0 | 0.14 | 27.27 | 0.0 | 0 | 100.0 | 0.0 | 0.07 | -36.36 | 0.0 | 0 | -100.0 | 0.0 | -0.02 | 0 | 0.0 | -2.74 | -119.2 | 0.0 | -3.18 | 10.67 | 0.0 | -3.78 | 9.79 | 0.0 | -2.7 | 12.05 | 0.0 | 0.11 | 145.83 | 0.0 | 0.00 | 0 | 0.0 | -0.28 | 12.5 | 0.0 | 0.05 | 0.0 | 0.0 | -0.28 | -566.67 | 0.0 | 952 | 0.0 | 0.0 | -1.58 | 20.6 | 0.0 |
| 19Q4 (1) | 27.14 | 0.0 | 0.0 | 26.08 | 0.0 | 0.0 | 1.68 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.25 | 0.0 | 0.0 | -3.56 | 0.0 | 0.0 | -4.19 | 0.0 | 0.0 | -3.07 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 952 | 0.0 | 0.0 | -1.99 | 0.0 | 0.0 |
