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) | 14.21 | -42.49 | 12.17 | -39.96 | 3.09 | -11.21 | 0.29 | 81.25 | 0.04 | -50.0 | 0 | 0 | 0.24 | 4.35 | 0.01 | 0.0 | 0.08 | -33.33 | 0.01 | 0 | 0 | 0 | 0.09 | -92.97 | 0.63 | -61.35 | -0.42 | 0 | 0.14 | -92.47 | 0.08 | -89.04 | 0.00 | 0 | 0.08 | -92.16 | -0.25 | 0 | 0.00 | 0 | 182 | 0.0 | 0.37 | -89.18 |
| 2022 (9) | 24.71 | -16.15 | 20.27 | -16.1 | 3.48 | 10.48 | 0.16 | -27.27 | 0.08 | 300.0 | 0 | 0 | 0.23 | 9.52 | 0.01 | 0.0 | 0.12 | 0.0 | -0.02 | 0 | 0 | 0 | 1.28 | 0 | 1.63 | 503.7 | 2.59 | 6.58 | 1.86 | 8.77 | 0.73 | 1.39 | 28.11 | -4.52 | 1.02 | 8.51 | 0.12 | -83.78 | 0.00 | 0 | 182 | -0.55 | 3.42 | 7.21 |
| 2021 (8) | 29.47 | 83.04 | 24.16 | 71.47 | 3.15 | 12.1 | 0.22 | -4.35 | 0.02 | 100.0 | 0 | 0 | 0.21 | 16.67 | 0.01 | 0.0 | 0.12 | 71.43 | 0.02 | 100.0 | 0 | 0 | -0.23 | 0 | 0.27 | 125.0 | 2.43 | 0 | 1.71 | 0 | 0.72 | 0 | 29.44 | 0 | 0.94 | 0 | 0.74 | 0 | 0.00 | 0 | 183 | -0.54 | 3.19 | 4457.14 |
| 2020 (7) | 16.1 | -25.81 | 14.09 | -22.5 | 2.81 | -15.62 | 0.23 | 9.52 | 0.01 | 0.0 | 0 | 0 | 0.18 | 5.88 | 0.01 | 0.0 | 0.07 | -22.22 | 0.01 | 0 | 0 | 0 | -0.49 | 0 | 0.12 | -50.0 | -0.68 | 0 | -0.55 | 0 | -0.13 | 0 | 0.00 | 0 | -0.30 | 0 | -0.35 | 0 | 0.00 | 0 | 184 | -0.54 | 0.07 | -94.21 |
| 2019 (6) | 21.7 | -18.45 | 18.18 | -13.84 | 3.33 | -9.26 | 0.21 | -22.22 | 0.01 | -66.67 | 0 | 0 | 0.17 | 0.0 | 0.01 | -50.0 | 0.09 | 0.0 | -0.01 | 0 | 0 | 0 | -0.15 | 0 | 0.24 | -69.62 | 0.43 | -83.65 | 0.3 | -76.0 | 0.13 | -90.58 | 30.80 | -41.15 | 0.16 | -76.47 | 0.03 | -87.5 | 0.00 | 0 | 185 | 0.0 | 1.21 | -66.57 |
| 2018 (5) | 26.61 | 18.06 | 21.1 | 26.42 | 3.67 | 18.77 | 0.27 | 8.0 | 0.03 | 200.0 | 0 | 0 | 0.17 | 142.86 | 0.02 | 100.0 | 0.09 | 28.57 | 0.01 | 0.0 | 0 | 0 | 0.46 | 0 | 0.79 | 0 | 2.63 | 17.94 | 1.25 | -20.38 | 1.38 | 109.09 | 52.34 | 75.93 | 0.68 | -20.0 | 0.24 | -77.78 | 0.00 | 0 | 185 | 0.0 | 3.62 | 16.03 |
| 2017 (4) | 22.54 | -5.21 | 16.69 | -10.8 | 3.09 | -16.94 | 0.25 | -10.71 | 0.01 | -88.89 | 0 | 0 | 0.07 | 75.0 | 0.01 | 0.0 | 0.07 | -22.22 | 0.01 | 0 | 0 | 0 | -0.86 | 0 | -0.52 | 0 | 2.23 | 68.94 | 1.57 | 44.04 | 0.66 | 186.96 | 29.75 | 69.13 | 0.85 | 44.07 | 1.08 | 89.47 | 0.00 | 0 | 185 | 0.0 | 3.12 | 11.03 |
| 2016 (3) | 23.78 | -6.3 | 18.71 | -6.26 | 3.72 | -15.45 | 0.28 | -9.68 | 0.09 | 50.0 | 0 | 0 | 0.04 | 0.0 | 0.01 | 0.0 | 0.09 | 50.0 | 0 | 0 | 0 | 0 | -0.33 | 0 | -0.02 | 0 | 1.32 | -32.31 | 1.09 | -24.83 | 0.23 | -54.0 | 17.59 | -31.07 | 0.59 | -24.36 | 0.57 | 111.11 | 0.00 | 0 | 185 | 0.0 | 2.81 | -20.62 |
| 2015 (2) | 25.38 | -8.64 | 19.96 | -13.14 | 4.4 | 16.09 | 0.31 | -6.06 | 0.06 | -25.0 | 0 | 0 | 0.04 | 0.0 | 0.01 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.58 | -23.68 | 0.92 | -17.12 | 1.95 | -8.02 | 1.45 | -28.22 | 0.5 | 400.0 | 25.52 | 426.19 | 0.78 | -25.71 | 0.27 | -42.55 | 0.00 | 0 | 185 | -4.15 | 3.54 | -8.29 |
| 2014 (1) | 27.78 | -7.98 | 22.98 | -1.75 | 3.79 | -7.11 | 0.33 | -5.71 | 0.08 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.06 | -25.0 | 0 | 0 | 0.01 | -93.33 | 0.76 | 26.67 | 1.11 | -11.2 | 2.12 | -46.87 | 2.02 | -28.62 | 0.1 | -90.83 | 4.85 | -82.3 | 1.05 | -28.08 | 0.47 | -41.98 | 0.00 | 0 | 193 | 0.0 | 3.86 | -32.87 |
| 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) | 4.31 | -1.82 | 19.72 | 3.39 | -5.04 | 4.31 | 0.66 | -14.29 | 29.41 | 0.08 | 14.29 | 14.29 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.09 | -136.0 | -119.15 | 0.18 | -41.94 | -40.0 | 0.12 | -42.86 | -85.71 | 0.04 | -42.86 | -69.23 | 25.19 | 12.15 | -39.81 | 0.06 | -50.0 | -86.96 | 0.11 | 650.0 | -42.11 | 0.25 | 31.58 | 8.7 | 194 | 6.59 | 6.59 | 0.39 | -22.0 | -20.41 |
| 24Q2 (19) | 4.39 | 18.33 | 9.75 | 3.57 | 16.29 | 4.08 | 0.77 | -14.44 | -30.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -64.71 | -55.56 | 0.25 | -46.81 | -39.02 | 0.31 | 55.0 | 381.82 | 0.21 | 61.54 | 223.53 | 0.07 | 133.33 | 800.0 | 22.46 | 40.2 | 0 | 0.12 | 71.43 | 233.33 | -0.02 | 88.89 | 93.33 | 0.19 | 171.43 | 182.61 | 182 | 0.0 | 0.0 | 0.5 | 28.21 | 614.29 |
| 24Q1 (18) | 3.71 | 16.3 | 8.8 | 3.07 | 15.41 | 8.1 | 0.9 | 40.62 | 8.43 | 0.07 | -12.5 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 189.47 | 383.33 | 0.47 | 295.83 | 0 | 0.2 | 155.56 | 180.0 | 0.13 | 148.15 | 152.0 | 0.03 | 175.0 | 0 | 16.02 | 0 | 0 | 0.07 | 146.67 | 150.0 | -0.18 | -800.0 | -38.46 | 0.07 | -12.5 | 150.0 | 182 | 0.0 | 0.0 | 0.39 | 343.75 | 1075.0 |
| 23Q4 (17) | 3.19 | -11.39 | -27.5 | 2.66 | -18.15 | -27.72 | 0.64 | 25.49 | -11.11 | 0.08 | 14.29 | 60.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | -0.38 | -218.75 | 5.0 | -0.24 | -151.06 | 27.27 | -0.36 | -220.0 | -9.09 | -0.27 | -132.14 | -35.0 | -0.04 | -130.77 | 71.43 | 0.00 | -100.0 | 0 | -0.15 | -132.61 | -36.36 | -0.02 | -110.53 | -128.57 | 0.08 | -65.22 | -92.16 | 182 | 0.0 | 0.0 | -0.16 | -132.65 | -33.33 |
| 23Q3 (16) | 3.6 | -10.0 | -37.28 | 3.25 | -5.25 | -30.26 | 0.51 | -53.64 | -54.05 | 0.07 | 0.0 | 75.0 | 0.01 | 0 | -66.67 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.32 | 18.52 | -61.9 | 0.47 | 14.63 | -48.91 | 0.3 | 372.73 | -65.52 | 0.84 | 594.12 | 27.27 | 0.13 | 1400.0 | -40.91 | 41.85 | 0 | 67.87 | 0.46 | 611.11 | 27.78 | 0.19 | 163.33 | 246.15 | 0.23 | 200.0 | -79.65 | 182 | 0.0 | 0.0 | 0.49 | 600.0 | -55.05 |
| 23Q2 (15) | 4.0 | 17.3 | -42.36 | 3.43 | 20.77 | -39.18 | 1.1 | 32.53 | 41.03 | 0.07 | 0.0 | 133.33 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.02 | 0.0 | -60.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.27 | 325.0 | -50.91 | 0.41 | 0 | -37.88 | -0.11 | 56.0 | -109.24 | -0.17 | 32.0 | -121.25 | -0.01 | 0 | -102.56 | 0.00 | 0 | -100.0 | -0.09 | 35.71 | -120.45 | -0.30 | -130.77 | -528.57 | -0.23 | -64.29 | -129.87 | 182 | 0.0 | 0.0 | 0.07 | 275.0 | -95.0 |
| 23Q1 (14) | 3.41 | -22.5 | -55.31 | 2.84 | -22.83 | -54.85 | 0.83 | 15.28 | -4.6 | 0.07 | 40.0 | 133.33 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | -33.33 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.12 | 70.0 | -141.38 | 0 | 100.0 | -100.0 | -0.25 | 24.24 | -128.74 | -0.25 | -25.0 | -140.98 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.14 | -27.27 | -141.18 | -0.13 | -285.71 | -218.18 | -0.14 | -113.73 | -141.18 | 182 | 0.0 | 0.0 | -0.04 | 66.67 | -103.81 |
| 22Q4 (13) | 4.4 | -23.34 | -46.54 | 3.68 | -21.03 | -45.56 | 0.72 | -35.14 | -28.71 | 0.05 | 25.0 | 25.0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | -0.02 | 0 | 0 | 0 | 0 | 0 | -0.4 | -147.62 | -471.43 | -0.33 | -135.87 | -1750.0 | -0.33 | -137.93 | -168.75 | -0.2 | -130.3 | -168.97 | -0.14 | -163.64 | -170.0 | 0.00 | -100.0 | -100.0 | -0.11 | -130.56 | -168.75 | 0.07 | 153.85 | -50.0 | 1.02 | -9.73 | 8.51 | 182 | 0.0 | -0.55 | -0.12 | -111.01 | -117.91 |
| 22Q3 (12) | 5.74 | -17.29 | -22.43 | 4.66 | -17.38 | -21.55 | 1.11 | 42.31 | 37.04 | 0.04 | 33.33 | -20.0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0.02 | -60.0 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.84 | 52.73 | 4100.0 | 0.92 | 39.39 | 557.14 | 0.87 | -26.89 | 11.54 | 0.66 | -17.5 | 22.22 | 0.22 | -43.59 | -12.0 | 24.93 | -24.43 | -20.38 | 0.36 | -18.18 | 20.0 | -0.13 | -285.71 | -161.9 | 1.13 | 46.75 | 44.87 | 182 | 0.0 | 0.0 | 1.09 | -22.14 | 11.22 |
| 22Q2 (11) | 6.94 | -9.04 | -8.68 | 5.64 | -10.33 | -6.93 | 0.78 | -10.34 | 30.0 | 0.03 | 0.0 | -57.14 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.06 | 0.0 | 20.0 | 0 | -100.0 | 0 | 0.05 | 66.67 | 150.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.55 | 89.66 | 405.56 | 0.66 | 69.23 | 1750.0 | 1.19 | 36.78 | 33.71 | 0.8 | 31.15 | 8.11 | 0.39 | 50.0 | 160.0 | 32.99 | 11.91 | 95.44 | 0.44 | 29.41 | 10.0 | 0.07 | -36.36 | -82.5 | 0.77 | 126.47 | 57.14 | 182 | 0.0 | -0.55 | 1.4 | 33.33 | 29.63 |
| 22Q1 (10) | 7.63 | -7.29 | 22.28 | 6.29 | -6.95 | 16.48 | 0.87 | -13.86 | 19.18 | 0.03 | -25.0 | -50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 20.0 | 0.01 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.29 | 514.29 | 2800.0 | 0.39 | 1850.0 | 143.75 | 0.87 | 81.25 | 222.22 | 0.61 | 110.34 | 306.67 | 0.26 | 30.0 | 116.67 | 29.48 | -27.48 | -34.45 | 0.34 | 112.5 | 325.0 | 0.11 | -21.43 | 1200.0 | 0.34 | -63.83 | 325.0 | 182 | -0.55 | -1.09 | 1.05 | 56.72 | 123.4 |
| 21Q4 (9) | 8.23 | 11.22 | 73.63 | 6.76 | 13.8 | 64.88 | 1.01 | 24.69 | 55.38 | 0.04 | -20.0 | -33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -25.0 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.07 | -450.0 | 69.57 | 0.02 | -85.71 | 120.0 | 0.48 | -38.46 | 536.36 | 0.29 | -46.3 | 680.0 | 0.2 | -20.0 | 433.33 | 40.65 | 29.83 | 0 | 0.16 | -46.67 | 633.33 | 0.14 | -33.33 | 366.67 | 0.94 | 20.51 | 413.33 | 183 | 0.55 | -0.54 | 0.67 | -31.63 | 737.5 |
| 21Q3 (8) | 7.4 | -2.63 | 64.08 | 5.94 | -1.98 | 54.29 | 0.81 | 35.0 | 24.62 | 0.05 | -28.57 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | 111.11 | 111.76 | 0.14 | 450.0 | 1300.0 | 0.78 | -12.36 | 3800.0 | 0.54 | -27.03 | 2600.0 | 0.25 | 66.67 | 0 | 31.31 | 85.49 | 0 | 0.30 | -25.0 | 2900.0 | 0.21 | -47.5 | 2000.0 | 0.78 | 59.18 | 388.89 | 182 | -0.55 | -1.09 | 0.98 | -9.26 | 366.67 |
| 21Q2 (7) | 7.6 | 21.79 | 117.77 | 6.06 | 12.22 | 98.04 | 0.6 | -17.81 | -27.71 | 0.07 | 16.67 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | -100.0 | 0 | 0.02 | -33.33 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | -0.18 | -1900.0 | 0 | -0.04 | -125.0 | 0 | 0.89 | 229.63 | 328.21 | 0.74 | 393.33 | 317.65 | 0.15 | 25.0 | 400.0 | 16.88 | -62.46 | 0 | 0.40 | 400.0 | 322.22 | 0.40 | 4100.0 | 322.22 | 0.49 | 512.5 | 275.0 | 183 | -0.54 | -3.17 | 1.08 | 129.79 | 614.29 |
| 21Q1 (6) | 6.24 | 31.65 | 85.71 | 5.4 | 31.71 | 75.32 | 0.73 | 12.31 | 7.35 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0.01 | 0 | 0 | 0.03 | 50.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 104.35 | 0 | 0.16 | 260.0 | -20.0 | 0.27 | 345.45 | 235.0 | 0.15 | 400.0 | 183.33 | 0.12 | 300.0 | 700.0 | 44.97 | 0 | 0 | 0.08 | 366.67 | 180.0 | -0.01 | -133.33 | 95.0 | 0.08 | 126.67 | 180.0 | 184 | 0.0 | -0.54 | 0.47 | 487.5 | 4800.0 |
| 20Q4 (5) | 4.74 | 5.1 | -4.24 | 4.1 | 6.49 | -4.21 | 0.65 | 0.0 | -20.73 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0.02 | 0.0 | -60.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.23 | -35.29 | 28.12 | -0.1 | -1100.0 | 44.44 | -0.11 | -650.0 | 65.62 | -0.05 | -350.0 | 82.14 | -0.06 | 0 | -20.0 | 0.00 | 0 | 0 | -0.03 | -400.0 | 80.0 | 0.03 | 200.0 | 160.0 | -0.30 | -11.11 | -287.5 | 184 | 0.0 | -0.54 | 0.08 | -61.9 | 161.54 |
| 20Q3 (4) | 4.51 | 29.23 | 0.0 | 3.85 | 25.82 | 0.0 | 0.65 | -21.69 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.17 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 105.13 | 0.0 | 0.02 | 105.88 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | 0.01 | 105.56 | 0.0 | 0.01 | 105.56 | 0.0 | -0.27 | 3.57 | 0.0 | 184 | -2.65 | 0.0 | 0.21 | 200.0 | 0.0 |
| 20Q2 (3) | 3.49 | 3.87 | 0.0 | 3.06 | -0.65 | 0.0 | 0.83 | 22.06 | 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 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.39 | -95.0 | 0.0 | -0.34 | -88.89 | 0.0 | -0.05 | -150.0 | 0.0 | 0.00 | 0 | 0.0 | -0.18 | -80.0 | 0.0 | -0.18 | 10.0 | 0.0 | -0.28 | -180.0 | 0.0 | 189 | 2.16 | 0.0 | -0.21 | -2000.0 | 0.0 |
| 20Q1 (2) | 3.36 | -32.12 | 0.0 | 3.08 | -28.04 | 0.0 | 0.68 | -17.07 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 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 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.2 | 211.11 | 0.0 | -0.2 | 37.5 | 0.0 | -0.18 | 35.71 | 0.0 | -0.02 | 60.0 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | 33.33 | 0.0 | -0.20 | -300.0 | 0.0 | -0.10 | -162.5 | 0.0 | 185 | 0.0 | 0.0 | -0.01 | 92.31 | 0.0 |
| 19Q4 (1) | 4.95 | 0.0 | 0.0 | 4.28 | 0.0 | 0.0 | 0.82 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 185 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 |
