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) | 30.28 | -14.9 | 30.77 | 6.14 | 3.94 | 1.81 | 0.04 | 300.0 | 0.92 | 15.0 | 0.04 | 300.0 | 0.1 | 66.67 | 0.09 | -65.38 | 0.15 | 0.0 | 0.14 | 0 | 0.35 | 0 | 0 | 0 | 1.41 | 85.53 | -3.02 | 0 | -2.59 | 0 | -0.96 | 0 | 0.00 | 0 | -0.68 | 0 | -0.94 | 0 | 0.00 | 0 | 378 | 8.93 | 0.32 | -95.2 |
| 2022 (9) | 35.58 | -11.84 | 28.99 | -7.11 | 3.87 | 6.61 | 0.01 | 0 | 0.8 | 6.67 | 0.01 | 0.0 | 0.06 | -14.29 | 0.26 | 4.0 | 0.15 | 7.14 | 0 | 0 | 0 | 0 | -0.19 | 0 | 0.76 | -24.75 | 3.48 | -46.21 | 2.4 | -62.96 | 0.52 | 188.89 | 14.97 | 425.26 | 0.69 | -65.15 | 0.38 | -70.31 | 0.00 | 0 | 347 | 6.12 | 6.67 | -30.16 |
| 2021 (8) | 40.36 | 15.55 | 31.21 | 0.45 | 3.63 | -9.7 | 0 | 0 | 0.75 | 22.95 | 0.01 | -50.0 | 0.07 | 40.0 | 0.25 | 25.0 | 0.14 | 0.0 | 0 | 0 | 0 | 0 | 0.21 | -25.0 | 1.01 | 3.06 | 6.47 | 670.24 | 6.48 | 4528.57 | 0.18 | 0.0 | 2.85 | -86.69 | 1.98 | 4850.0 | 1.28 | 0 | 0.00 | 0 | 327 | -2.1 | 9.55 | 145.5 |
| 2020 (7) | 34.93 | -11.68 | 31.07 | -15.94 | 4.02 | -9.05 | 0 | 0 | 0.61 | 3.39 | 0.02 | 0.0 | 0.05 | -16.67 | 0.2 | 0.0 | 0.14 | -6.67 | 0 | 0 | 0 | 0 | 0.28 | 75.0 | 0.98 | 180.0 | 0.84 | 0 | 0.14 | 0 | 0.18 | 200.0 | 21.41 | 0 | 0.04 | 0 | -0.20 | 0 | 0.00 | 0 | 334 | 0.0 | 3.89 | 123.56 |
| 2019 (6) | 39.55 | -20.76 | 36.96 | -16.98 | 4.42 | 3.51 | 0 | 0 | 0.59 | 11.32 | 0.02 | 0 | 0.06 | 0.0 | 0.2 | 81.82 | 0.15 | 36.36 | -0.01 | 0 | 0 | 0 | 0.16 | 0 | 0.35 | 59.09 | -1.48 | 0 | -1.66 | 0 | 0.06 | 0 | 0.00 | 0 | -0.50 | 0 | -0.47 | 0 | 0.00 | 0 | 334 | 0.0 | 1.74 | -64.71 |
| 2018 (5) | 49.91 | 13.61 | 44.52 | 22.17 | 4.27 | 3.89 | 0 | 0 | 0.53 | 17.78 | 0 | 0 | 0.06 | 50.0 | 0.11 | -8.33 | 0.11 | 10.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.22 | -48.84 | 1.34 | -64.74 | 1.71 | -46.73 | -0.14 | 0 | 0.00 | 0 | 0.51 | -49.0 | 0.35 | -46.15 | 0.00 | 0 | 334 | 4.05 | 4.93 | -30.07 |
| 2017 (4) | 43.93 | -0.27 | 36.44 | -0.76 | 4.11 | 1.48 | 0.01 | 0.0 | 0.45 | -4.26 | 0 | 0 | 0.04 | 100.0 | 0.12 | 0 | 0.1 | -9.09 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0.43 | 0 | 3.8 | 21.41 | 3.21 | 75.41 | 0.08 | -72.41 | 2.23 | -75.71 | 1.00 | 75.44 | 0.65 | 41.3 | 0.00 | 0 | 321 | 0.0 | 7.05 | 9.98 |
| 2016 (3) | 44.05 | -8.19 | 36.72 | -17.24 | 4.05 | -1.46 | 0.01 | -66.67 | 0.47 | -14.55 | 0 | 0 | 0.02 | -71.43 | 0 | 0 | 0.11 | -81.67 | 0.01 | -87.5 | 0 | 0 | -0.02 | 0 | -0.14 | 0 | 3.13 | 0 | 1.83 | 0 | 0.29 | -25.64 | 9.18 | 0 | 0.57 | 0 | 0.46 | 0 | 0.00 | 0 | 321 | 0.0 | 6.41 | 112.96 |
| 2015 (2) | 47.98 | -18.68 | 44.37 | -19.81 | 4.11 | 9.89 | 0.03 | 0.0 | 0.55 | 10.0 | 0 | 0 | 0.07 | -36.36 | 0 | 0 | 0.6 | 757.14 | 0.08 | 0 | 0.06 | -53.85 | 0.09 | 0 | 0.21 | 0 | -0.31 | 0 | -1.88 | 0 | 0.39 | 62.5 | 0.00 | 0 | -0.59 | 0 | -0.49 | 0 | 0.00 | 0 | 321 | -15.75 | 3.01 | 1.69 |
| 2014 (1) | 59.0 | 0.24 | 55.33 | 0.25 | 3.74 | 1.63 | 0.03 | -25.0 | 0.5 | 0 | 0 | 0 | 0.11 | 0.0 | 0.02 | -33.33 | 0.07 | 0.0 | 0 | 0 | 0.13 | 0 | -0.33 | 0 | -0.11 | 0 | -0.18 | 0 | -1.68 | 0 | 0.24 | -27.27 | 0.00 | 0 | -0.44 | 0 | -0.37 | 0 | 0.00 | 0 | 381 | -0.52 | 2.96 | -6.92 |
| 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) | 8.85 | 2.79 | -0.67 | 8.28 | 6.56 | -8.91 | 1.06 | -0.93 | 0.0 | 0 | -100.0 | 0 | 0.32 | 14.29 | 28.0 | 0.02 | 0.0 | 100.0 | 0.04 | 33.33 | 33.33 | 0.09 | -62.5 | 800.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.08 | 300.0 | 700.0 | 0.17 | -37.04 | -63.04 | -0.32 | -900.0 | 59.49 | -0.43 | -437.5 | -2.38 | 0.04 | -69.23 | 106.25 | 0.00 | 0 | 0 | -0.10 | -400.0 | 16.67 | -0.14 | -75.0 | 33.33 | 0.50 | -16.67 | 202.04 | 427 | 0.0 | 17.63 | 0.58 | -35.56 | 866.67 |
| 24Q2 (19) | 8.61 | 18.43 | 8.71 | 7.77 | 18.09 | -4.78 | 1.07 | 13.83 | 10.31 | 0.02 | 0 | 100.0 | 0.28 | 16.67 | 21.74 | 0.02 | 0.0 | 100.0 | 0.03 | 0.0 | 50.0 | 0.24 | 2300.0 | 242.86 | 0.02 | 100.0 | -75.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.04 | 0 | 0 | 0.27 | -92.62 | -35.71 | 0.04 | -98.82 | 105.06 | -0.08 | -103.02 | 91.11 | 0.13 | 160.0 | 230.0 | 0.00 | -100.0 | 0 | -0.02 | -103.23 | 92.31 | -0.08 | 66.67 | 74.19 | 0.60 | -3.23 | 253.85 | 427 | 0.0 | 23.05 | 0.9 | -78.82 | 1700.0 |
| 24Q1 (18) | 7.27 | 7.07 | 9.16 | 6.58 | -8.61 | 4.11 | 0.94 | -6.0 | 3.3 | 0 | -100.0 | 0 | 0.24 | 20.0 | 0.0 | 0.02 | 0.0 | 0 | 0.03 | -25.0 | 50.0 | 0.01 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | -100.0 | 3.55 | 3327.27 | 0 | 0 | 100.0 | 0 | 3.66 | 1642.86 | 1043.75 | 3.4 | 383.33 | 1460.0 | 2.65 | 423.17 | 688.89 | 0.05 | 120.0 | 66.67 | 1.59 | 0 | 0 | 0.62 | 381.82 | 576.92 | -0.24 | 0.0 | -33.33 | 0.62 | 191.18 | 576.92 | 427 | 12.96 | 23.05 | 4.25 | 1248.65 | 632.76 |
| 23Q4 (17) | 6.79 | -23.79 | 4.46 | 7.2 | -20.79 | 17.46 | 1.0 | -5.66 | 5.26 | 0.02 | 0 | 100.0 | 0.2 | -20.0 | -9.09 | 0.02 | 100.0 | 0 | 0.04 | 33.33 | 100.0 | 0 | -100.0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | -0.11 | -125.0 | 0 | -0.01 | -200.0 | 50.0 | 0.21 | -54.35 | 75.0 | -1.2 | -51.9 | -160.87 | -0.82 | -95.24 | -182.76 | -0.25 | 60.94 | -457.14 | 0.00 | 0 | 0 | -0.22 | -83.33 | -175.0 | -0.24 | -14.29 | -140.0 | -0.68 | -38.78 | -198.55 | 378 | 4.13 | 8.93 | -0.37 | -716.67 | -197.37 |
| 23Q3 (16) | 8.91 | 12.5 | -1.22 | 9.09 | 11.4 | 41.15 | 1.06 | 9.28 | 2.91 | 0 | -100.0 | 0 | 0.25 | 8.7 | 19.05 | 0.01 | 0.0 | 0 | 0.03 | 50.0 | 50.0 | 0.01 | -85.71 | 0 | 0.03 | -62.5 | -66.67 | 0 | 0 | 0 | 0.44 | 2100.0 | 0 | 0.01 | 0 | -50.0 | 0.46 | 9.52 | 31.43 | -0.79 | 0.0 | -141.58 | -0.42 | 53.33 | -145.16 | -0.64 | -540.0 | -346.15 | 0.00 | 0 | -100.0 | -0.12 | 53.85 | -144.44 | -0.21 | 32.26 | -250.0 | -0.49 | -25.64 | -163.64 | 363 | 4.61 | 4.31 | 0.06 | 20.0 | -97.76 |
| 23Q2 (15) | 7.92 | 18.92 | -21.89 | 8.16 | 29.11 | 2.51 | 0.97 | 6.59 | 0.0 | 0.01 | 0 | 0 | 0.23 | -4.17 | 27.78 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.07 | 0 | -73.08 | 0.08 | 700.0 | 300.0 | 0 | -100.0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 100.0 | 0.42 | 31.25 | 27.27 | -0.79 | -216.0 | -151.63 | -0.9 | -100.0 | -168.18 | -0.1 | -433.33 | -158.82 | 0.00 | 0 | -100.0 | -0.26 | -100.0 | -168.42 | -0.31 | -72.22 | -234.78 | -0.39 | -200.0 | -176.47 | 347 | 0.0 | 0.0 | 0.05 | -91.38 | -97.84 |
| 23Q1 (14) | 6.66 | 2.46 | -32.93 | 6.32 | 3.1 | -25.21 | 0.91 | -4.21 | -2.15 | 0 | -100.0 | 0 | 0.24 | 9.09 | 26.32 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | -66.67 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.32 | 166.67 | 1166.67 | -0.25 | 45.65 | -149.02 | -0.45 | -55.17 | -202.27 | 0.03 | -57.14 | 50.0 | 0.00 | 0 | -100.0 | -0.13 | -62.5 | -200.0 | -0.18 | -80.0 | -263.64 | -0.13 | -118.84 | -200.0 | 347 | 0.0 | 6.44 | 0.58 | 52.63 | -55.04 |
| 22Q4 (13) | 6.5 | -27.94 | -32.01 | 6.13 | -4.81 | -17.72 | 0.95 | -7.77 | 1.06 | 0.01 | 0 | 0 | 0.22 | 4.76 | 15.79 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.02 | -77.78 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -200.0 | -166.67 | 0.12 | -65.71 | -33.33 | -0.46 | -124.21 | -134.07 | -0.29 | -131.18 | -126.61 | 0.07 | -73.08 | -58.82 | 0.00 | -100.0 | -100.0 | -0.08 | -129.63 | -124.24 | -0.10 | -171.43 | -147.62 | 0.69 | -10.39 | -65.15 | 347 | -0.29 | 6.12 | 0.38 | -85.82 | -82.08 |
| 22Q3 (12) | 9.02 | -11.05 | 3.92 | 6.44 | -19.1 | -3.74 | 1.03 | 6.19 | 22.62 | 0 | 0 | 0 | 0.21 | 16.67 | 5.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | -100.0 | -100.0 | 0.09 | 350.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 133.33 | 0.0 | 0.35 | 6.06 | 66.67 | 1.9 | 24.18 | 47.29 | 0.93 | -29.55 | -34.04 | 0.26 | 52.94 | 2700.0 | 13.51 | 23.38 | 0 | 0.27 | -28.95 | -37.21 | 0.14 | -39.13 | -50.0 | 0.77 | 50.98 | -53.05 | 348 | 0.29 | 7.08 | 2.68 | 16.02 | 29.47 |
| 22Q2 (11) | 10.14 | 2.11 | -14.43 | 7.96 | -5.8 | -13.57 | 0.97 | 4.3 | 6.59 | 0 | 0 | 0 | 0.18 | -5.26 | -5.26 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.26 | 0 | 18.18 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 57.14 | -140.0 | 0.33 | 1200.0 | -31.25 | 1.53 | 200.0 | -30.45 | 1.32 | 200.0 | -44.77 | 0.17 | 750.0 | 750.0 | 10.95 | 135.99 | 1286.08 | 0.38 | 192.31 | -47.95 | 0.23 | 109.09 | -48.89 | 0.51 | 292.31 | -57.85 | 347 | 6.44 | 6.12 | 2.31 | 79.07 | -21.96 |
| 22Q1 (10) | 9.93 | 3.87 | -3.4 | 8.45 | 13.42 | 7.64 | 0.93 | -1.06 | -1.06 | 0 | 0 | 0 | 0.19 | 0.0 | 11.76 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -566.67 | -1500.0 | -0.03 | -116.67 | -120.0 | 0.51 | -62.22 | -68.9 | 0.44 | -59.63 | -72.5 | 0.02 | -88.24 | 100.0 | 4.64 | -62.31 | 979.07 | 0.13 | -60.61 | -72.92 | 0.11 | -47.62 | -67.65 | 0.13 | -93.43 | -72.92 | 326 | -0.31 | -1.51 | 1.29 | -39.15 | -46.25 |
| 21Q4 (9) | 9.56 | 10.14 | -4.88 | 7.45 | 11.36 | -11.41 | 0.94 | 11.9 | -18.26 | 0 | 0 | 0 | 0.19 | -5.0 | 26.67 | 0 | 0 | 0 | 0.03 | 200.0 | 50.0 | 0 | -100.0 | 0 | 0.02 | -66.67 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -82.35 | 0.18 | -14.29 | -45.45 | 1.35 | 4.65 | 60.71 | 1.09 | -22.7 | 53.52 | 0.17 | 1800.0 | 112.5 | 12.31 | 0 | 33.37 | 0.33 | -23.26 | 57.14 | 0.21 | -25.0 | 133.33 | 1.98 | 20.73 | 4850.0 | 327 | 0.62 | -2.1 | 2.12 | 2.42 | 34.18 |
| 21Q3 (8) | 8.68 | -26.75 | -17.1 | 6.69 | -27.36 | -23.72 | 0.84 | -7.69 | -20.75 | 0 | 0 | 0 | 0.2 | 5.26 | 33.33 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0.02 | -90.91 | -33.33 | 0.06 | 500.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -86.67 | -60.0 | 0.21 | -56.25 | 23.53 | 1.29 | -41.36 | 59.26 | 1.41 | -41.0 | 1181.82 | -0.01 | -150.0 | -108.33 | 0.00 | -100.0 | -100.0 | 0.43 | -41.1 | 1333.33 | 0.28 | -37.78 | 2900.0 | 1.64 | 35.54 | 1064.71 | 325 | -0.61 | -2.69 | 2.07 | -30.07 | 33.55 |
| 21Q2 (7) | 11.85 | 15.27 | 67.61 | 9.21 | 17.32 | 36.24 | 0.91 | -3.19 | -2.15 | 0 | 0 | 0 | 0.19 | 11.76 | 18.75 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.22 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 1400.0 | 0 | 0.48 | 220.0 | 6.67 | 2.2 | 34.15 | 1475.0 | 2.39 | 49.38 | 1427.78 | 0.02 | 100.0 | 100.0 | 0.79 | 83.72 | 0 | 0.73 | 52.08 | 1560.0 | 0.45 | 32.35 | 400.0 | 1.21 | 152.08 | 705.0 | 327 | -1.21 | -7.1 | 2.96 | 23.33 | 369.84 |
| 21Q1 (6) | 10.28 | 2.29 | 29.47 | 7.85 | -6.66 | 1.55 | 0.94 | -18.26 | 5.62 | 0 | 0 | 0 | 0.17 | 13.33 | 21.43 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -94.12 | 0 | 0.15 | -54.55 | 400.0 | 1.64 | 95.24 | 352.31 | 1.6 | 125.35 | 413.73 | 0.01 | -87.5 | 133.33 | 0.43 | -95.34 | 0 | 0.48 | 128.57 | 420.0 | 0.34 | 277.78 | 361.54 | 0.48 | 1100.0 | 420.0 | 331 | -0.9 | -0.9 | 2.4 | 51.9 | 1900.0 |
| 20Q4 (5) | 10.05 | -4.01 | 18.37 | 8.41 | -4.1 | -0.24 | 1.15 | 8.49 | 10.58 | 0 | 0 | 0 | 0.15 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | -100.0 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 240.0 | 0 | 0.33 | 94.12 | 13.79 | 0.84 | 3.7 | 221.74 | 0.71 | 545.45 | 201.43 | 0.08 | -33.33 | 300.0 | 9.23 | -39.83 | 0 | 0.21 | 600.0 | 200.0 | 0.09 | 1000.0 | 139.13 | 0.04 | 123.53 | 108.0 | 334 | 0.0 | 0.0 | 1.58 | 1.94 | 1875.0 |
| 20Q3 (4) | 10.47 | 48.09 | 0.0 | 8.77 | 29.73 | 0.0 | 1.06 | 13.98 | 0.0 | 0 | 0 | 0.0 | 0.15 | -6.25 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0.17 | -62.22 | 0.0 | 0.81 | 606.25 | 0.0 | 0.11 | 161.11 | 0.0 | 0.12 | 1100.0 | 0.0 | 15.34 | 0 | 0.0 | 0.03 | 160.0 | 0.0 | -0.01 | 93.33 | 0.0 | -0.17 | 15.0 | 0.0 | 334 | -5.11 | 0.0 | 1.55 | 146.03 | 0.0 |
| 20Q2 (3) | 7.07 | -10.96 | 0.0 | 6.76 | -12.55 | 0.0 | 0.93 | 4.49 | 0.0 | 0 | 0 | 0.0 | 0.16 | 14.29 | 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 | 0.45 | 1400.0 | 0.0 | -0.16 | 75.38 | 0.0 | -0.18 | 64.71 | 0.0 | 0.01 | 133.33 | 0.0 | 0.00 | 0 | 0.0 | -0.05 | 66.67 | 0.0 | -0.15 | -15.38 | 0.0 | -0.20 | -33.33 | 0.0 | 352 | 5.39 | 0.0 | 0.63 | 425.0 | 0.0 |
| 20Q1 (2) | 7.94 | -6.48 | 0.0 | 7.73 | -8.3 | 0.0 | 0.89 | -14.42 | 0.0 | 0 | 0 | 0.0 | 0.14 | 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 | 0.03 | -89.66 | 0.0 | -0.65 | 5.8 | 0.0 | -0.51 | 27.14 | 0.0 | -0.03 | -250.0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | 28.57 | 0.0 | -0.13 | 43.48 | 0.0 | -0.15 | 70.0 | 0.0 | 334 | 0.0 | 0.0 | 0.12 | 50.0 | 0.0 |
| 19Q4 (1) | 8.49 | 0.0 | 0.0 | 8.43 | 0.0 | 0.0 | 1.04 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | -0.69 | 0.0 | 0.0 | -0.7 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | -0.50 | 0.0 | 0.0 | 334 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 |
