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) | 56.6 | -5.78 | 54.44 | -0.77 | 4.41 | -8.7 | 0.23 | 130.0 | 0.38 | 65.22 | 0 | 0 | 0.14 | 0.0 | 0.02 | 100.0 | 0.34 | -59.52 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.33 | -72.27 | -1.91 | 0 | -1.56 | 0 | -0.31 | 0 | 0.00 | 0 | -0.42 | 0 | -0.50 | 0 | 0.00 | 0 | 374 | 0.27 | 6.45 | -30.65 |
| 2022 (9) | 60.07 | -22.32 | 54.86 | -12.34 | 4.83 | -17.58 | 0.1 | 150.0 | 0.23 | 43.75 | 0 | 0 | 0.14 | -33.33 | 0.01 | -85.71 | 0.84 | 162.5 | 0 | 0 | 0 | 0 | 0.35 | 150.0 | 1.19 | -18.49 | 1.57 | -84.85 | 2.07 | -76.32 | -0.43 | 0 | 0.00 | 0 | 0.55 | -76.29 | 0.23 | -88.14 | 0.00 | 0 | 373 | 0.27 | 9.3 | -48.73 |
| 2021 (8) | 77.33 | 41.68 | 62.58 | 21.3 | 5.86 | 26.57 | 0.04 | -42.86 | 0.16 | -15.79 | 0 | 0 | 0.21 | 10.53 | 0.07 | 600.0 | 0.32 | -39.62 | 0.54 | 0 | 0 | 0 | 0.14 | 366.67 | 1.46 | 758.82 | 10.36 | 0 | 8.74 | 0 | 1.04 | 511.76 | 10.06 | 0 | 2.32 | 0 | 1.94 | 0 | 0.00 | 0 | 372 | -0.27 | 18.14 | 160.26 |
| 2020 (7) | 54.58 | 15.66 | 51.59 | 7.86 | 4.63 | -10.27 | 0.07 | -30.0 | 0.19 | -5.0 | 0 | 0 | 0.19 | 171.43 | 0.01 | -80.0 | 0.53 | 70.97 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.17 | -45.16 | -1.46 | 0 | -1.64 | 0 | 0.17 | 466.67 | 0.00 | 0 | -0.44 | 0 | -0.48 | 0 | 0.00 | 0 | 373 | -0.27 | 6.97 | 86.86 |
| 2019 (6) | 47.19 | -9.99 | 47.83 | -4.42 | 5.16 | 0.19 | 0.1 | -9.09 | 0.2 | 0.0 | 0 | 0 | 0.07 | -22.22 | 0.05 | 25.0 | 0.31 | 19.23 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.31 | -27.91 | -5.49 | 0 | -5.52 | 0 | 0.03 | 0 | 0.00 | 0 | -1.47 | 0 | -1.55 | 0 | 0.00 | 0 | 374 | 0.0 | 3.73 | -50.13 |
| 2018 (5) | 52.43 | -13.54 | 50.04 | -7.3 | 5.15 | -4.28 | 0.11 | -15.38 | 0.2 | 5.26 | 0 | 0 | 0.09 | -10.0 | 0.04 | 300.0 | 0.26 | -44.68 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0.43 | -40.28 | -2.32 | 0 | -2.07 | 0 | -0.37 | 0 | 0.00 | 0 | -0.55 | 0 | -0.66 | 0 | 0.00 | 0 | 374 | 0.0 | 7.48 | -37.41 |
| 2017 (4) | 60.64 | 7.86 | 53.98 | 8.83 | 5.38 | -0.37 | 0.13 | 18.18 | 0.19 | -13.64 | 0 | 0 | 0.1 | 150.0 | 0.01 | -92.86 | 0.47 | 17.5 | 0.16 | 433.33 | 0.25 | -16.67 | -0.01 | 0 | 0.72 | -14.29 | 2.0 | -3.38 | 1.31 | -43.78 | 0.59 | 0 | 29.46 | 0 | 0.35 | -43.55 | 0.16 | -60.0 | 0.00 | 0 | 374 | 0.0 | 11.95 | -3.47 |
| 2016 (3) | 56.22 | 2.03 | 49.6 | -1.8 | 5.4 | 4.05 | 0.11 | 10.0 | 0.22 | -8.33 | 0 | 0 | 0.04 | 0.0 | 0.14 | 16.67 | 0.4 | 42.86 | 0.03 | 50.0 | 0.3 | 0 | 0.05 | -54.55 | 0.84 | 140.0 | 2.07 | 0 | 2.33 | 0 | -0.24 | 0 | 0.00 | 0 | 0.62 | 0 | 0.40 | 0 | 0.00 | 0 | 374 | 0.0 | 12.38 | 14.42 |
| 2015 (2) | 55.1 | -7.18 | 50.51 | -2.79 | 5.19 | -0.76 | 0.1 | 42.86 | 0.24 | 100.0 | 0 | 0 | 0.04 | 33.33 | 0.12 | 9.09 | 0.28 | 3.7 | 0.02 | 0 | 0 | 0 | 0.11 | 10.0 | 0.35 | 12.9 | -0.25 | 0 | -0.79 | 0 | 0.61 | 0.0 | 0.00 | 0 | -0.21 | 0 | -0.30 | 0 | 0.00 | 0 | 374 | 0.0 | 10.82 | -14.67 |
| 2014 (1) | 59.36 | -1.85 | 51.96 | 0.87 | 5.23 | -0.19 | 0.07 | -30.0 | 0.12 | 0 | 0 | 0 | 0.03 | 50.0 | 0.11 | -15.38 | 0.27 | 8.0 | -0.14 | 0 | 0 | 0 | 0.1 | -9.09 | 0.31 | -40.38 | 2.48 | -41.65 | 1.87 | -48.2 | 0.61 | -17.57 | 24.66 | 41.72 | 0.50 | -47.92 | 0.41 | -50.0 | 0.00 | 0 | 374 | 0.0 | 12.68 | -12.19 |
| 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) | 13.71 | 0.07 | -8.6 | 13.83 | 2.07 | -2.67 | 0.97 | -3.96 | -14.16 | 0.1 | 25.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.11 | -35.29 | -50.0 | -0.98 | -44.12 | -790.91 | -0.94 | -194.0 | -487.5 | -0.01 | 80.0 | 66.67 | 0.00 | 0 | 0 | -0.25 | -192.59 | -525.0 | -0.28 | -227.27 | -180.0 | -0.23 | -1250.0 | 20.69 | 376 | 0.53 | 0.53 | 0.89 | -31.54 | -55.5 |
| 24Q2 (19) | 13.7 | 1.11 | -4.93 | 13.55 | 2.34 | -0.95 | 1.01 | 2.02 | -9.01 | 0.08 | 60.0 | 33.33 | 0.06 | 20.0 | -33.33 | 0 | 0 | 0 | 0.05 | 66.67 | 25.0 | 0 | 0 | 0 | 0.09 | 125.0 | 12.5 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | -106.25 | -120.0 | 0.17 | -26.09 | 21.43 | -0.68 | -51.11 | -183.33 | 1.0 | 208.7 | 9900.0 | -0.05 | -600.0 | 80.0 | 0.00 | 0 | 0 | 0.27 | 208.0 | 0 | 0.22 | 170.97 | 833.33 | 0.02 | 108.0 | 108.33 | 374 | 0.0 | 0.0 | 1.3 | -19.25 | -29.35 |
| 24Q1 (18) | 13.55 | -7.19 | 7.63 | 13.24 | -4.75 | 4.66 | 0.99 | -13.16 | -4.81 | 0.05 | -28.57 | 0.0 | 0.05 | -44.44 | -50.0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0.04 | -55.56 | -55.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 188.89 | 500.0 | 0.23 | 387.5 | 475.0 | -0.45 | 11.76 | 57.14 | -0.92 | -87.76 | 1.08 | 0.01 | 200.0 | 150.0 | 0.00 | 0 | 0 | -0.25 | -92.31 | 0.0 | -0.31 | -181.82 | -19.23 | -0.25 | 40.48 | 0.0 | 374 | 0.0 | 0.0 | 1.61 | 0.62 | 59.41 |
| 23Q4 (17) | 14.6 | -2.67 | 18.03 | 13.9 | -2.18 | 11.02 | 1.14 | 0.88 | 7.55 | 0.07 | 40.0 | 40.0 | 0.09 | -18.18 | 12.5 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | -100.0 | 0 | 0.09 | 12.5 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -220.0 | 0.0 | -0.08 | -136.36 | -122.86 | -0.51 | -363.64 | 40.0 | -0.49 | -206.25 | -508.33 | -0.01 | 66.67 | 98.8 | 0.00 | 0 | 0 | -0.13 | -225.0 | -533.33 | -0.11 | -10.0 | -83.33 | -0.42 | -44.83 | -175.0 | 374 | 0.0 | 0.27 | 1.6 | -20.0 | 36.75 |
| 23Q3 (16) | 15.0 | 4.09 | 10.46 | 14.21 | 3.87 | 7.16 | 1.13 | 1.8 | 2.73 | 0.05 | -16.67 | 66.67 | 0.11 | 22.22 | 83.33 | 0 | 0 | 0 | 0.03 | -25.0 | 0.0 | 0.02 | 0 | 100.0 | 0.08 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 200.0 | -44.44 | 0.22 | 57.14 | -42.11 | -0.11 | 54.17 | 72.5 | -0.16 | -1700.0 | 50.0 | -0.03 | 88.0 | 25.0 | 0.00 | 0 | 0 | -0.04 | 0 | 50.0 | -0.10 | -233.33 | 47.37 | -0.29 | -20.83 | -155.77 | 374 | 0.0 | 0.0 | 2.0 | 8.7 | 26.58 |
| 23Q2 (15) | 14.41 | 14.46 | -12.61 | 13.68 | 8.14 | -4.4 | 1.11 | 6.73 | -19.57 | 0.06 | 20.0 | 200.0 | 0.09 | -10.0 | 80.0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.08 | -11.11 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 225.0 | -64.29 | 0.14 | 250.0 | -39.13 | -0.24 | 77.14 | -123.3 | 0.01 | 101.08 | -98.92 | -0.25 | -1150.0 | -516.67 | 0.00 | 0 | -100.0 | 0.00 | 100.0 | -100.0 | -0.03 | 88.46 | -115.79 | -0.24 | 4.0 | -139.34 | 374 | 0.0 | 0.54 | 1.84 | 82.18 | -36.77 |
| 23Q1 (14) | 12.59 | 1.78 | -28.55 | 12.65 | 1.04 | -14.35 | 1.04 | -1.89 | -19.38 | 0.05 | 0.0 | 400.0 | 0.1 | 25.0 | 150.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | -83.33 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 77.78 | -133.33 | 0.04 | -88.57 | -82.61 | -1.05 | -23.53 | -158.33 | -0.93 | -875.0 | -169.4 | -0.02 | 97.59 | -105.41 | 0.00 | 0 | -100.0 | -0.25 | -933.33 | -169.44 | -0.26 | -333.33 | -186.67 | -0.25 | -144.64 | -169.44 | 374 | 0.27 | 0.54 | 1.01 | -13.68 | -72.18 |
| 22Q4 (13) | 12.37 | -8.91 | -37.11 | 12.52 | -5.58 | -20.91 | 1.06 | -3.64 | -26.9 | 0.05 | 66.67 | 400.0 | 0.08 | 33.33 | 100.0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.0 | 0 | -100.0 | 0 | 0.54 | 440.0 | 390.91 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -166.67 | -700.0 | 0.35 | -7.89 | 118.75 | -0.85 | -112.5 | -133.33 | 0.12 | 137.5 | -95.74 | -0.83 | -1975.0 | -88.64 | 0.00 | 0 | 0 | 0.03 | 137.5 | -96.05 | -0.06 | 68.42 | -108.45 | 0.56 | 7.69 | -76.17 | 373 | -0.27 | 0.27 | 1.17 | -25.95 | -73.71 |
| 22Q3 (12) | 13.58 | -17.65 | -34.11 | 13.26 | -7.34 | -18.55 | 1.1 | -20.29 | -31.68 | 0.03 | 50.0 | 200.0 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0.03 | 0.0 | -50.0 | 0.01 | 0 | -85.71 | 0.1 | 11.11 | 25.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.27 | 92.86 | 800.0 | 0.38 | 65.22 | -63.11 | -0.4 | -138.83 | -110.67 | -0.32 | -134.41 | -110.85 | -0.04 | -166.67 | -106.78 | 0.00 | -100.0 | -100.0 | -0.08 | -132.0 | -110.13 | -0.19 | -200.0 | -137.25 | 0.52 | -14.75 | -67.3 | 374 | 0.54 | 0.54 | 1.58 | -45.7 | -72.33 |
| 22Q2 (11) | 16.49 | -6.41 | -17.3 | 14.31 | -3.11 | -9.83 | 1.38 | 6.98 | -14.29 | 0.02 | 100.0 | 100.0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.03 | -25.0 | -50.0 | 0 | 0 | 0 | 0.09 | -10.0 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 16.67 | 100.0 | 0.23 | 0.0 | 109.09 | 1.03 | -42.78 | -60.08 | 0.93 | -30.6 | -50.79 | 0.06 | -83.78 | -89.09 | 6.21 | -70.04 | -71.09 | 0.25 | -30.56 | -50.98 | 0.19 | -36.67 | -59.57 | 0.61 | 69.44 | -23.75 | 372 | 0.0 | 0.0 | 2.91 | -19.83 | -35.62 |
| 22Q1 (10) | 17.62 | -10.42 | 2.98 | 14.77 | -6.7 | 1.1 | 1.29 | -11.03 | 8.4 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | -33.33 | 0 | 0 | 0 | 0.1 | -9.09 | -9.09 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.12 | 300.0 | 1100.0 | 0.23 | 43.75 | 35.29 | 1.8 | -29.41 | 21.62 | 1.34 | -52.48 | 24.07 | 0.37 | 184.09 | 8.82 | 20.73 | 0 | -10.53 | 0.36 | -52.63 | 24.14 | 0.30 | -57.75 | 25.0 | 0.36 | -84.68 | 24.14 | 372 | 0.0 | 0.0 | 3.63 | -18.43 | 4.91 |
| 21Q4 (9) | 19.67 | -4.56 | 29.15 | 15.83 | -2.76 | 11.01 | 1.45 | -9.94 | 25.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | -33.33 | -20.0 | 0 | -100.0 | 0 | 0.11 | 37.5 | -54.17 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.16 | -84.47 | 184.21 | 2.55 | -32.0 | 771.05 | 2.82 | -4.41 | 632.08 | -0.44 | -174.58 | -414.29 | 0.00 | -100.0 | 0 | 0.76 | -3.8 | 642.86 | 0.71 | 39.22 | 888.89 | 2.35 | 47.8 | 634.09 | 372 | 0.0 | -0.27 | 4.45 | -22.07 | 173.01 |
| 21Q3 (8) | 20.61 | 3.36 | 50.99 | 16.28 | 2.58 | 29.0 | 1.61 | 0.0 | 38.79 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0.0 | 50.0 | 0.07 | 0 | 600.0 | 0.08 | 300.0 | -46.67 | 0.53 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 0 | 1.03 | 836.36 | 472.22 | 3.75 | 45.35 | 7400.0 | 2.95 | 56.08 | 14850.0 | 0.59 | 7.27 | 1866.67 | 15.71 | -26.86 | -74.44 | 0.79 | 54.9 | 8000.0 | 0.51 | 8.51 | 1120.0 | 1.59 | 98.75 | 630.0 | 372 | 0.0 | -0.53 | 5.71 | 26.33 | 168.08 |
| 21Q2 (7) | 19.94 | 16.54 | 54.81 | 15.87 | 8.62 | 28.61 | 1.61 | 35.29 | 37.61 | 0.01 | 0.0 | -50.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0.02 | -81.82 | -66.67 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 450.0 | 0.11 | -35.29 | 57.14 | 2.58 | 74.32 | 569.09 | 1.89 | 75.0 | 450.0 | 0.55 | 61.76 | 5600.0 | 21.48 | -7.29 | 0 | 0.51 | 75.86 | 464.29 | 0.47 | 95.83 | 393.75 | 0.80 | 175.86 | 375.86 | 372 | 0.0 | -0.53 | 4.52 | 30.64 | 182.5 |
| 21Q1 (6) | 17.11 | 12.34 | 33.46 | 14.61 | 2.45 | 18.2 | 1.19 | 2.59 | 4.39 | 0.01 | 0.0 | -50.0 | 0.04 | 0.0 | -33.33 | 0 | 0 | 0 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0.11 | -54.17 | 37.5 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | 0.17 | 189.47 | 54.55 | 1.48 | 489.47 | 355.17 | 1.08 | 303.77 | 296.36 | 0.34 | 142.86 | 0 | 23.17 | 0 | 0 | 0.29 | 307.14 | 293.33 | 0.24 | 366.67 | 233.33 | 0.29 | 165.91 | 293.33 | 372 | -0.27 | -0.53 | 3.46 | 112.27 | 114.91 |
| 20Q4 (5) | 15.23 | 11.58 | 21.16 | 14.26 | 13.0 | 13.99 | 1.16 | 0.0 | -5.69 | 0.01 | 0.0 | -66.67 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 400.0 | 0 | -100.0 | 0 | 0.24 | 60.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 160.0 | -0.19 | -205.56 | 0 | -0.38 | -860.0 | 67.8 | -0.53 | -2550.0 | 51.38 | 0.14 | 366.67 | 380.0 | 0.00 | -100.0 | 0 | -0.14 | -1300.0 | 51.72 | -0.09 | -80.0 | 68.97 | -0.44 | -46.67 | 70.07 | 373 | -0.27 | -0.27 | 1.63 | -23.47 | 50.93 |
| 20Q3 (4) | 13.65 | 5.98 | 0.0 | 12.62 | 2.27 | 0.0 | 1.16 | -0.85 | 0.0 | 0.01 | -50.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -20.0 | 0.0 | 0.01 | 0 | 0.0 | 0.15 | 150.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.18 | 157.14 | 0.0 | 0.05 | 109.09 | 0.0 | -0.02 | 96.3 | 0.0 | 0.03 | 400.0 | 0.0 | 61.46 | 0 | 0.0 | -0.01 | 92.86 | 0.0 | -0.05 | 68.75 | 0.0 | -0.30 | -3.45 | 0.0 | 374 | 0.0 | 0.0 | 2.13 | 33.12 | 0.0 |
| 20Q2 (3) | 12.88 | 0.47 | 0.0 | 12.34 | -0.16 | 0.0 | 1.17 | 2.63 | 0.0 | 0.02 | 0.0 | 0.0 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -200.0 | 0.0 | 0.07 | -36.36 | 0.0 | -0.55 | 5.17 | 0.0 | -0.54 | 1.82 | 0.0 | -0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.14 | 6.67 | 0.0 | -0.16 | 11.11 | 0.0 | -0.29 | -93.33 | 0.0 | 374 | 0.0 | 0.0 | 1.6 | -0.62 | 0.0 |
| 20Q1 (2) | 12.82 | 1.99 | 0.0 | 12.36 | -1.2 | 0.0 | 1.14 | -7.32 | 0.0 | 0.02 | -33.33 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 300.0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 140.0 | 0.0 | 0.11 | 0 | 0.0 | -0.58 | 50.85 | 0.0 | -0.55 | 49.54 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | 48.28 | 0.0 | -0.18 | 37.93 | 0.0 | -0.15 | 89.8 | 0.0 | 374 | 0.0 | 0.0 | 1.61 | 49.07 | 0.0 |
| 19Q4 (1) | 12.57 | 0.0 | 0.0 | 12.51 | 0.0 | 0.0 | 1.23 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -1.18 | 0.0 | 0.0 | -1.09 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | -1.47 | 0.0 | 0.0 | 374 | 0.0 | 0.0 | 1.08 | 0.0 | 0.0 |
