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) | 98.53 | -13.15 | 66.97 | -15.91 | 13.15 | 2.41 | 0.04 | 300.0 | 0.51 | 104.0 | 0.01 | 0.0 | 0.02 | 100.0 | 0.08 | -27.27 | 0.56 | 30.23 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0.85 | -43.71 | 19.25 | -14.33 | 15.78 | -13.53 | 3.47 | -17.77 | 18.02 | -4.0 | 6.28 | -13.38 | 5.97 | -10.9 | 0.00 | 0 | 250 | 0.0 | 24.59 | -7.14 |
| 2022 (9) | 113.45 | 1.8 | 79.64 | -0.59 | 12.84 | 4.9 | 0.01 | 0.0 | 0.25 | 177.78 | 0.01 | 0.0 | 0.01 | 0.0 | 0.11 | 37.5 | 0.43 | 72.0 | 0.01 | -50.0 | 0 | 0 | 0.19 | 0 | 1.51 | 58.95 | 22.47 | 12.18 | 18.25 | 12.86 | 4.22 | 9.33 | 18.77 | -2.59 | 7.25 | -9.83 | 6.70 | 10.02 | 0.00 | 0 | 250 | 25.0 | 26.48 | 13.75 |
| 2021 (8) | 111.44 | 43.28 | 80.11 | 46.8 | 12.24 | 29.39 | 0.01 | 0 | 0.09 | 50.0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.08 | 0 | 0.25 | 47.06 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.95 | 23.38 | 20.03 | 37.95 | 16.17 | 37.73 | 3.86 | 38.85 | 19.27 | 0.63 | 8.04 | 24.07 | 6.09 | 38.72 | 0.00 | 0 | 200 | 11.11 | 23.28 | 33.03 |
| 2020 (7) | 77.78 | 3.6 | 54.57 | -3.43 | 9.46 | 8.99 | 0 | 0 | 0.06 | 50.0 | 0.01 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.17 | -54.05 | 0.01 | 0 | 0 | 0 | 0.05 | 150.0 | 0.77 | -19.79 | 14.52 | 33.7 | 11.74 | 32.66 | 2.78 | 38.31 | 19.15 | 3.63 | 6.48 | 10.77 | 4.39 | 38.92 | 0.00 | 0 | 180 | 20.0 | 17.5 | 30.5 |
| 2019 (6) | 75.08 | -6.55 | 56.51 | -6.38 | 8.68 | -8.34 | 0.02 | -50.0 | 0.04 | 0 | 0.01 | 0 | 0.01 | 0.0 | 0.07 | 0.0 | 0.37 | 54.17 | -0.01 | 0 | 0 | 0 | 0.02 | -71.43 | 0.96 | -7.69 | 10.86 | -6.06 | 8.85 | -4.84 | 2.01 | -11.06 | 18.48 | -5.38 | 5.85 | -4.72 | 3.16 | -4.24 | 0.00 | 0 | 150 | 0.0 | 13.41 | -1.18 |
| 2018 (5) | 80.34 | 17.46 | 60.36 | 21.2 | 9.47 | 9.48 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.07 | 133.33 | 0.24 | -56.36 | 0.01 | 0.0 | 0 | 0 | 0.07 | 0 | 1.04 | 50.72 | 11.56 | 8.65 | 9.3 | 5.8 | 2.26 | 22.16 | 19.53 | 12.05 | 6.14 | 5.86 | 3.30 | 1.85 | 0.00 | 0 | 150 | 0.0 | 13.57 | 7.61 |
| 2017 (4) | 68.4 | 10.73 | 49.8 | 10.15 | 8.65 | 9.77 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -76.92 | 0.55 | 83.33 | 0.01 | 0 | 0 | 0 | -0.33 | 0 | 0.69 | -10.39 | 10.64 | 12.71 | 8.79 | 11.97 | 1.85 | 16.35 | 17.43 | 3.63 | 5.80 | 12.19 | 3.24 | 14.49 | 0.00 | 0 | 150 | 0.0 | 12.61 | 11.1 |
| 2016 (3) | 61.77 | -4.94 | 45.21 | -12.74 | 7.88 | 14.37 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0.3 | 233.33 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.77 | -34.19 | 9.44 | 26.88 | 7.85 | 28.27 | 1.59 | 20.45 | 16.82 | -5.19 | 5.17 | 26.72 | 2.83 | 42.93 | 0.00 | 0 | 150 | 0.0 | 11.35 | 22.04 |
| 2015 (2) | 64.98 | -10.78 | 51.81 | -15.16 | 6.89 | 6.33 | 0.01 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | 0.01 | -50.0 | 0 | 0 | 0.22 | -12.0 | 1.17 | 23.16 | 7.44 | 19.23 | 6.12 | 16.79 | 1.32 | 33.33 | 17.74 | 11.29 | 4.08 | 16.57 | 1.98 | 15.12 | 0.00 | 0 | 150 | 0.0 | 9.3 | 15.24 |
| 2014 (1) | 72.83 | 8.43 | 61.07 | 9.31 | 6.48 | 13.68 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -46.15 | 0.02 | 0 | 0 | 0 | 0.25 | 150.0 | 0.95 | -1.04 | 6.24 | -4.88 | 5.24 | -3.14 | 0.99 | -13.91 | 15.94 | -8.91 | 3.50 | -13.58 | 1.72 | -3.37 | 0.00 | 0 | 150 | 11.94 | 8.07 | -1.1 |
| 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) | 28.76 | 9.06 | 14.04 | 19.58 | 11.31 | 11.12 | 3.48 | 5.45 | 9.43 | 0 | -100.0 | -100.0 | 0.17 | 41.67 | 13.33 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.04 | 0 | 0 | 0.15 | -6.25 | -42.31 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.06 | -100.0 | -100.0 | 0.12 | -29.41 | -61.29 | 5.83 | 3.19 | 23.26 | 4.78 | 3.46 | 23.2 | 1.05 | 0.96 | 22.09 | 17.98 | -1.96 | -0.66 | 1.91 | 3.24 | 23.23 | 1.86 | 4.49 | 30.07 | 5.36 | 55.36 | 15.02 | 250 | 0.0 | 0.0 | 7.65 | 2.41 | 29.01 |
| 24Q2 (19) | 26.37 | -0.45 | 13.08 | 17.59 | -0.51 | 11.97 | 3.3 | -19.71 | 10.0 | 0.01 | 0 | 0.0 | 0.12 | 0.0 | 9.09 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0.16 | 0.0 | 128.57 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.03 | -125.0 | -400.0 | 0.17 | -43.33 | -52.78 | 5.65 | 13.0 | 13.91 | 4.62 | 15.21 | 12.41 | 1.04 | 5.05 | 22.35 | 18.34 | -7.42 | 6.57 | 1.85 | 15.62 | 12.8 | 1.78 | 20.27 | 18.67 | 3.45 | 115.62 | 10.93 | 250 | 0.0 | 0.0 | 7.47 | 9.53 | 21.86 |
| 24Q1 (18) | 26.49 | 3.64 | 8.43 | 17.68 | 4.68 | 5.55 | 4.11 | 12.3 | 24.17 | 0 | -100.0 | -100.0 | 0.12 | -14.29 | 9.09 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.04 | 0 | 0 | 0.16 | 33.33 | 45.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 500.0 | 0 | 0.3 | 1100.0 | 36.36 | 5.0 | 0.4 | 9.17 | 4.01 | -2.67 | 8.97 | 0.99 | 16.47 | 8.79 | 19.81 | 15.58 | 0.25 | 1.60 | -3.03 | 8.84 | 1.48 | -10.84 | 7.25 | 1.60 | -74.64 | 8.84 | 250 | 0.0 | 0.0 | 6.82 | 0.29 | 19.02 |
| 23Q4 (17) | 25.56 | 1.35 | 0.67 | 16.89 | -4.14 | -5.48 | 3.66 | 15.09 | 14.02 | 0.01 | 0.0 | 0.0 | 0.14 | -6.67 | 55.56 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.12 | -53.85 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.03 | 0.0 | -142.86 | -0.03 | -109.68 | -110.0 | 4.98 | 5.29 | 8.03 | 4.12 | 6.19 | 7.29 | 0.85 | -1.16 | 10.39 | 17.14 | -5.3 | 2.39 | 1.65 | 6.45 | 7.84 | 1.66 | 16.08 | 16.9 | 6.31 | 35.41 | -13.56 | 250 | 0.0 | 0.0 | 6.8 | 14.67 | 20.14 |
| 23Q3 (16) | 25.22 | 8.15 | -8.56 | 17.62 | 12.16 | -8.56 | 3.18 | 6.0 | 0.95 | 0.01 | 0.0 | 0 | 0.15 | 36.36 | 114.29 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | -100.0 | 0.26 | 271.43 | 136.36 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -400.0 | -137.5 | 0.31 | -13.89 | -53.03 | 4.73 | -4.64 | -18.87 | 3.88 | -5.6 | -18.32 | 0.86 | 1.18 | -20.37 | 18.10 | 5.17 | -2.58 | 1.55 | -5.49 | -18.42 | 1.43 | -4.67 | -12.8 | 4.66 | 49.84 | -19.24 | 250 | 0.0 | 0.0 | 5.93 | -3.26 | -13.18 |
| 23Q2 (15) | 23.32 | -4.54 | -22.29 | 15.71 | -6.21 | -25.62 | 3.0 | -9.37 | -3.54 | 0.01 | 0.0 | 0 | 0.11 | 0.0 | 175.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0.07 | -36.36 | -36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 120.0 | 0.36 | 63.64 | 44.0 | 4.96 | 8.3 | -17.88 | 4.11 | 11.68 | -15.43 | 0.85 | -6.59 | -27.97 | 17.21 | -12.9 | -11.74 | 1.64 | 11.56 | -15.46 | 1.50 | 8.7 | -18.48 | 3.11 | 111.56 | -19.64 | 250 | 0.0 | 0.0 | 6.13 | 6.98 | -12.68 |
| 23Q1 (14) | 24.43 | -3.78 | -19.8 | 16.75 | -6.27 | -21.69 | 3.31 | 3.12 | -2.07 | 0.01 | 0.0 | 0 | 0.11 | 22.22 | 266.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -8.33 | 22.22 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.22 | -26.67 | -26.67 | 4.58 | -0.65 | -23.54 | 3.68 | -4.17 | -23.49 | 0.91 | 18.18 | -23.53 | 19.76 | 18.04 | -0.15 | 1.47 | -3.92 | -38.75 | 1.38 | -2.82 | -23.33 | 1.47 | -79.86 | -38.75 | 250 | 0.0 | 25.0 | 5.73 | 1.24 | -17.79 |
| 22Q4 (13) | 25.39 | -7.94 | -19.19 | 17.87 | -7.27 | -23.5 | 3.21 | 1.9 | -2.73 | 0.01 | 0 | 0 | 0.09 | 28.57 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.12 | 9.09 | 71.43 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.07 | -12.5 | 450.0 | 0.3 | -54.55 | 0.0 | 4.61 | -20.93 | -8.71 | 3.84 | -19.16 | -7.25 | 0.77 | -28.7 | -15.38 | 16.74 | -9.9 | -7.26 | 1.53 | -19.47 | -26.09 | 1.42 | -13.41 | -7.79 | 7.30 | 26.52 | -9.65 | 250 | 0.0 | 25.0 | 5.66 | -17.13 | -3.9 |
| 22Q3 (12) | 27.58 | -8.1 | -7.67 | 19.27 | -8.76 | -12.77 | 3.15 | 1.29 | 0.0 | 0 | 0 | 0 | 0.07 | 75.0 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0.11 | 0.0 | 57.14 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.08 | 260.0 | 100.0 | 0.66 | 164.0 | 164.0 | 5.83 | -3.48 | 19.71 | 4.75 | -2.26 | 21.48 | 1.08 | -8.47 | 12.5 | 18.58 | -4.72 | -5.35 | 1.90 | -2.06 | -3.06 | 1.64 | -10.87 | 12.33 | 5.77 | 49.1 | -3.99 | 250 | 0.0 | 25.0 | 6.83 | -2.71 | 20.04 |
| 22Q2 (11) | 30.01 | -1.48 | 10.29 | 21.12 | -1.26 | 9.66 | 3.11 | -7.99 | 12.68 | 0 | 0 | 0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 22.22 | 57.14 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -162.5 | -25.0 | 0.25 | -16.67 | 19.05 | 6.04 | 0.83 | 11.85 | 4.86 | 1.04 | 12.24 | 1.18 | -0.84 | 11.32 | 19.50 | -1.47 | -0.91 | 1.94 | -19.17 | -19.5 | 1.84 | 2.22 | 11.52 | 3.87 | 61.25 | -14.19 | 250 | 25.0 | 38.89 | 7.02 | 0.72 | 12.68 |
| 22Q1 (10) | 30.46 | -3.06 | 32.78 | 21.39 | -8.43 | 38.99 | 3.38 | 2.42 | 11.55 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.09 | 28.57 | 125.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.08 | 500.0 | 300.0 | 0.3 | 0.0 | 57.89 | 5.99 | 18.61 | 27.18 | 4.81 | 16.18 | 27.25 | 1.19 | 30.77 | 27.96 | 19.79 | 9.64 | 0.25 | 2.40 | 15.94 | 14.29 | 1.80 | 16.88 | 25.0 | 2.40 | -70.3 | 14.29 | 200 | 0.0 | 11.11 | 6.97 | 18.34 | 27.66 |
| 21Q4 (9) | 31.42 | 5.19 | 49.48 | 23.36 | 5.75 | 57.84 | 3.3 | 4.76 | 29.92 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0.07 | 0.0 | 75.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.02 | -150.0 | -300.0 | 0.3 | 20.0 | 36.36 | 5.05 | 3.7 | 29.49 | 4.14 | 5.88 | 26.99 | 0.91 | -5.21 | 42.19 | 18.05 | -8.05 | 10.53 | 2.07 | 5.61 | 14.36 | 1.54 | 5.48 | 26.23 | 8.08 | 34.44 | 23.93 | 200 | 0.0 | 11.11 | 5.89 | 3.51 | 26.67 |
| 21Q3 (8) | 29.87 | 9.78 | 60.68 | 22.09 | 14.69 | 72.58 | 3.15 | 14.13 | 37.55 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 133.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 200.0 | 0 | 0.25 | 19.05 | 31.58 | 4.87 | -9.81 | 31.98 | 3.91 | -9.7 | 34.36 | 0.96 | -9.43 | 24.68 | 19.63 | -0.25 | -6.35 | 1.96 | -18.67 | 20.99 | 1.46 | -11.52 | 33.94 | 6.01 | 33.26 | 27.6 | 200 | 11.11 | 11.11 | 5.69 | -8.67 | 28.44 |
| 21Q2 (7) | 27.21 | 18.61 | 47.96 | 19.26 | 25.15 | 56.71 | 2.76 | -8.91 | 0.36 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | -300.0 | 0.21 | 10.53 | 5.0 | 5.4 | 14.65 | 52.11 | 4.33 | 14.55 | 51.93 | 1.06 | 13.98 | 51.43 | 19.68 | -0.3 | -0.05 | 2.41 | 14.76 | 52.53 | 1.65 | 14.58 | 55.66 | 4.51 | 114.76 | 45.95 | 180 | 0.0 | 0.0 | 6.23 | 14.1 | 45.56 |
| 21Q1 (6) | 22.94 | 9.13 | 15.98 | 15.39 | 3.99 | 11.44 | 3.03 | 19.29 | 10.18 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | -60.0 | 0.19 | -13.64 | 18.75 | 4.71 | 20.77 | 38.94 | 3.78 | 15.95 | 39.48 | 0.93 | 45.31 | 38.81 | 19.74 | 20.88 | -0.65 | 2.10 | 16.02 | 16.02 | 1.44 | 18.03 | 41.18 | 2.10 | -67.79 | 16.02 | 180 | 0.0 | 20.0 | 5.46 | 17.42 | 31.88 |
| 20Q4 (5) | 21.02 | 13.07 | 3.09 | 14.8 | 15.62 | 1.16 | 2.54 | 10.92 | -14.77 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -78.95 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 0.22 | 15.79 | -26.67 | 3.9 | 5.69 | 26.62 | 3.26 | 12.03 | 28.85 | 0.64 | -16.88 | 18.52 | 16.33 | -22.09 | -7.74 | 1.81 | 11.73 | 7.1 | 1.22 | 11.93 | 37.08 | 6.52 | 38.43 | 10.51 | 180 | 0.0 | 20.0 | 4.65 | 4.97 | 22.05 |
| 20Q3 (4) | 18.59 | 1.09 | 0.0 | 12.8 | 4.15 | 0.0 | 2.29 | -16.73 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -57.14 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.19 | -5.0 | 0.0 | 3.69 | 3.94 | 0.0 | 2.91 | 2.11 | 0.0 | 0.77 | 10.0 | 0.0 | 20.96 | 6.45 | 0.0 | 1.62 | 2.53 | 0.0 | 1.09 | 2.83 | 0.0 | 4.71 | 52.43 | 0.0 | 180 | 0.0 | 0.0 | 4.43 | 3.5 | 0.0 |
| 20Q2 (3) | 18.39 | -7.03 | 0.0 | 12.29 | -11.01 | 0.0 | 2.75 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 133.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -120.0 | 0.0 | 0.2 | 25.0 | 0.0 | 3.55 | 4.72 | 0.0 | 2.85 | 5.17 | 0.0 | 0.7 | 4.48 | 0.0 | 19.69 | -0.91 | 0.0 | 1.58 | -12.71 | 0.0 | 1.06 | 3.92 | 0.0 | 3.09 | 70.72 | 0.0 | 180 | 20.0 | 0.0 | 4.28 | 3.38 | 0.0 |
| 20Q1 (2) | 19.78 | -2.99 | 0.0 | 13.81 | -5.6 | 0.0 | 2.75 | -7.72 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -84.21 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 600.0 | 0.0 | 0.16 | -46.67 | 0.0 | 3.39 | 10.06 | 0.0 | 2.71 | 7.11 | 0.0 | 0.67 | 24.07 | 0.0 | 19.87 | 12.26 | 0.0 | 1.81 | 7.1 | 0.0 | 1.02 | 14.61 | 0.0 | 1.81 | -69.32 | 0.0 | 150 | 0.0 | 0.0 | 4.14 | 8.66 | 0.0 |
| 19Q4 (1) | 20.39 | 0.0 | 0.0 | 14.63 | 0.0 | 0.0 | 2.98 | 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 | 0.19 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 3.08 | 0.0 | 0.0 | 2.53 | 0.0 | 0.0 | 0.54 | 0.0 | 0.0 | 17.70 | 0.0 | 0.0 | 1.69 | 0.0 | 0.0 | 0.89 | 0.0 | 0.0 | 5.90 | 0.0 | 0.0 | 150 | 0.0 | 0.0 | 3.81 | 0.0 | 0.0 |
