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) | 17.1 | -1.44 | 10.13 | -2.22 | 7.18 | 3.91 | 0.33 | 230.0 | 0.01 | 0.0 | 0.04 | 33.33 | 0.03 | 0.0 | 0.02 | -66.67 | 0.13 | -13.33 | -0.03 | 0 | -0.01 | 0 | -0.11 | 0 | 0.51 | -13.56 | 0.3 | -54.55 | 0.12 | -78.18 | 0.16 | 60.0 | 52.90 | 252.9 | 0.04 | -75.0 | -0.11 | 0 | 0.00 | 0 | 343 | 0.0 | 1.24 | -16.78 |
| 2022 (9) | 17.35 | -5.81 | 10.36 | -7.83 | 6.91 | -3.63 | 0.1 | 400.0 | 0.01 | 0.0 | 0.03 | 50.0 | 0.03 | 200.0 | 0.06 | 50.0 | 0.15 | 15.38 | 0 | 0 | 0.14 | 0 | 0.48 | 0 | 0.59 | -78.78 | 0.66 | -76.51 | 0.55 | -71.94 | 0.1 | -88.24 | 14.99 | -50.23 | 0.16 | -71.93 | -0.01 | 0 | 0.00 | 0 | 343 | 0.88 | 1.49 | -57.55 |
| 2021 (8) | 18.42 | 5.62 | 11.24 | 2.74 | 7.17 | 20.5 | 0.02 | 0.0 | 0.01 | -50.0 | 0.02 | -33.33 | 0.01 | 0.0 | 0.04 | 100.0 | 0.13 | -31.58 | 0 | 0 | 0 | 0 | -0.24 | 0 | 2.78 | 651.35 | 2.81 | 202.15 | 1.96 | 237.93 | 0.85 | 174.19 | 30.12 | -9.14 | 0.57 | 235.29 | -0.23 | 0 | 0.00 | 0 | 340 | 0.0 | 3.51 | 100.57 |
| 2020 (7) | 17.44 | -45.07 | 10.94 | -55.37 | 5.95 | -16.67 | 0.02 | -75.0 | 0.02 | -60.0 | 0.03 | 0 | 0.01 | -50.0 | 0.02 | 100.0 | 0.19 | 137.5 | -0.04 | 0 | 0 | 0 | 0.07 | 133.33 | 0.37 | 48.0 | 0.93 | 165.71 | 0.58 | 1350.0 | 0.31 | 14.81 | 33.15 | -57.04 | 0.17 | 1600.0 | 0.06 | 0 | 0.00 | 0 | 340 | 0.0 | 1.75 | 44.63 |
| 2019 (6) | 31.75 | -24.49 | 24.51 | -31.71 | 7.14 | -9.39 | 0.08 | -11.11 | 0.05 | 150.0 | 0 | 0 | 0.02 | 100.0 | 0.01 | -50.0 | 0.08 | -63.64 | -0.01 | 0 | 0 | 0 | 0.03 | 0 | 0.25 | 0 | 0.35 | 0 | 0.04 | 0 | 0.27 | 0 | 77.16 | 0 | 0.01 | 0 | -0.06 | 0 | 0.00 | 0 | 340 | 0.59 | 1.21 | 0 |
| 2018 (5) | 42.05 | -11.68 | 35.89 | -14.49 | 7.88 | -4.25 | 0.09 | 0.0 | 0.02 | -50.0 | 0 | 0 | 0.01 | 0.0 | 0.02 | 0.0 | 0.22 | 37.5 | -0.01 | 0 | 0 | 0 | -0.17 | 0 | -0.02 | 0 | -1.75 | 0 | -1.36 | 0 | -0.39 | 0 | 0.00 | 0 | -0.40 | 0 | -0.38 | 0 | 0.00 | 0 | 338 | 2.42 | -1.08 | 0 |
| 2017 (4) | 47.61 | 13.65 | 41.97 | 24.61 | 8.23 | 1.23 | 0.09 | 12.5 | 0.04 | 33.33 | 0 | 0 | 0.01 | 0.0 | 0.02 | -60.0 | 0.16 | 23.08 | 0.01 | 0 | 1.06 | 0 | 0.1 | 0 | 0.99 | 0 | -1.6 | 0 | -1.5 | 0 | -0.09 | 0 | 0.00 | 0 | -0.46 | 0 | -0.71 | 0 | 0.00 | 0 | 330 | -2.65 | -0.68 | 0 |
| 2016 (3) | 41.89 | -16.67 | 33.68 | -22.45 | 8.13 | -13.33 | 0.08 | -20.0 | 0.03 | -25.0 | 0 | 0 | 0.01 | 0.0 | 0.05 | 25.0 | 0.13 | 18.18 | 0 | 0 | -0.07 | 0 | -0.06 | 0 | -0.96 | 0 | -0.88 | 0 | -0.99 | 0 | 0.11 | 0 | 0.00 | 0 | -0.29 | 0 | -0.01 | 0 | 0.00 | 0 | 339 | -0.29 | 0.05 | 0 |
| 2015 (2) | 50.27 | -25.72 | 43.43 | -25.86 | 9.38 | -10.41 | 0.1 | -16.67 | 0.04 | -63.64 | 0 | 0 | 0.01 | -50.0 | 0.04 | 0.0 | 0.11 | -38.89 | -0.02 | 0 | 0 | 0 | 0.01 | 0 | 0.14 | 0 | -2.39 | 0 | -2.13 | 0 | -0.22 | 0 | 0.00 | 0 | -0.63 | 0 | -0.65 | 0 | 0.00 | 0 | 340 | -2.02 | -1.1 | 0 |
| 2014 (1) | 67.68 | -58.56 | 58.58 | -59.18 | 10.47 | -27.94 | 0.12 | 140.0 | 0.11 | 0 | 0 | 0 | 0.02 | -33.33 | 0.04 | -60.0 | 0.18 | -45.45 | 0 | 0 | -1.36 | 0 | -0.05 | 0 | -1.26 | 0 | -2.61 | 0 | -2.47 | 0 | -0.05 | 0 | 0.00 | 0 | -0.71 | 0 | -0.35 | 0 | 0.00 | 0 | 347 | 0.87 | -0.75 | 0 |
| 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) | 3.99 | -6.34 | -12.31 | 2.4 | -3.23 | -10.11 | 1.76 | -7.37 | -8.81 | 0.07 | -30.0 | -12.5 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -100.0 | -100.0 | 0.05 | -75.0 | -84.85 | -0.12 | -271.43 | -141.38 | -0.07 | -800.0 | -170.0 | -0.02 | -133.33 | -111.76 | 0.00 | -100.0 | -100.0 | -0.02 | 0 | -166.67 | -0.03 | 40.0 | 57.14 | 0.05 | -28.57 | 0.0 | 350 | 2.04 | 2.04 | 0.13 | -58.06 | -75.93 |
| 24Q2 (19) | 4.26 | -3.84 | 7.3 | 2.48 | -5.34 | 1.64 | 1.9 | 2.7 | 14.46 | 0.1 | 25.0 | 11.11 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -68.97 | -50.0 | 0.2 | -47.37 | -33.33 | 0.07 | -78.79 | -58.82 | 0.01 | -95.65 | -91.67 | 0.06 | -40.0 | 100.0 | 79.60 | 154.72 | 299.2 | 0.00 | -100.0 | -100.0 | -0.05 | -25.0 | 0.0 | 0.07 | 0.0 | 250.0 | 343 | 0.0 | 0.0 | 0.31 | -47.46 | -22.5 |
| 24Q1 (18) | 4.43 | 1.84 | 4.73 | 2.62 | 6.94 | 1.55 | 1.85 | -1.6 | 8.19 | 0.08 | -27.27 | 33.33 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -75.0 | -33.33 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.29 | 200.0 | 252.63 | 0.38 | 323.53 | 533.33 | 0.33 | 320.0 | 0 | 0.23 | 675.0 | 428.57 | 0.1 | 200.0 | 66.67 | 31.25 | 0 | 0 | 0.07 | 800.0 | 450.0 | -0.04 | -200.0 | 0.0 | 0.07 | 75.0 | 450.0 | 343 | 0.0 | 0.0 | 0.59 | 555.56 | 168.18 |
| 23Q4 (17) | 4.35 | -4.4 | 7.94 | 2.45 | -8.24 | 1.24 | 1.88 | -2.59 | 5.03 | 0.11 | 37.5 | 83.33 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.08 | 300.0 | 300.0 | -0.03 | 0 | 0 | 0 | 100.0 | 0 | -0.29 | -252.63 | -323.08 | -0.17 | -151.52 | -240.0 | -0.15 | -151.72 | 31.82 | -0.04 | -140.0 | 84.0 | -0.1 | -158.82 | -433.33 | 0.00 | -100.0 | 0 | -0.01 | -133.33 | 85.71 | 0.04 | 157.14 | 166.67 | 0.04 | -20.0 | -75.0 | 343 | 0.0 | 0.0 | 0.09 | -83.33 | 1000.0 |
| 23Q3 (16) | 4.55 | 14.61 | 10.17 | 2.67 | 9.43 | 7.23 | 1.93 | 16.27 | 10.92 | 0.08 | -11.11 | 166.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | -66.67 | 0.02 | 100.0 | -66.67 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.19 | 5.56 | -29.63 | 0.33 | 10.0 | -26.67 | 0.29 | 70.59 | -17.14 | 0.1 | -16.67 | -73.68 | 0.17 | 466.67 | 525.0 | 59.83 | 200.05 | 0 | 0.03 | -25.0 | -72.73 | -0.07 | -40.0 | -250.0 | 0.05 | 150.0 | -78.26 | 343 | 0.0 | 0.0 | 0.54 | 35.0 | -1.82 |
| 23Q2 (15) | 3.97 | -6.15 | -19.96 | 2.44 | -5.43 | -16.44 | 1.66 | -2.92 | -5.14 | 0.09 | 50.0 | 800.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | -66.67 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | 0.18 | 194.74 | 357.14 | 0.3 | 400.0 | 57.89 | 0.17 | 0 | -64.58 | 0.12 | 271.43 | -68.42 | 0.03 | -50.0 | -70.0 | 19.94 | 0 | -0.85 | 0.04 | 300.0 | -63.64 | -0.05 | -25.0 | -200.0 | 0.02 | 200.0 | -83.33 | 343 | 0.0 | 0.0 | 0.4 | 81.82 | -42.03 |
| 23Q1 (14) | 4.23 | 4.96 | 0.24 | 2.58 | 6.61 | 1.98 | 1.71 | -4.47 | 4.91 | 0.06 | 0.0 | 500.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | -25.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.19 | -246.15 | -226.67 | 0.06 | 220.0 | 0 | 0 | 100.0 | -100.0 | -0.07 | 72.0 | -275.0 | 0.06 | 100.0 | 500.0 | 0.00 | 0 | -100.0 | -0.02 | 71.43 | -300.0 | -0.04 | 33.33 | -500.0 | -0.02 | -112.5 | -300.0 | 343 | 0.0 | 0.0 | 0.22 | 2300.0 | -15.38 |
| 22Q4 (13) | 4.03 | -2.42 | -22.8 | 2.42 | -2.81 | -26.67 | 1.79 | 2.87 | -26.03 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.02 | -66.67 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -51.85 | 750.0 | -0.05 | -111.11 | -101.73 | -0.22 | -162.86 | -109.21 | -0.25 | -165.79 | -114.29 | 0.03 | 175.0 | -95.38 | 0.00 | 0 | -100.0 | -0.07 | -163.64 | -113.46 | -0.06 | -200.0 | 81.82 | 0.16 | -30.43 | -72.41 | 343 | 0.0 | 0.88 | -0.01 | -101.82 | -100.39 |
| 22Q3 (12) | 4.13 | -16.73 | -15.2 | 2.49 | -14.73 | -16.44 | 1.74 | -0.57 | 10.13 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0.06 | 0 | 50.0 | 0.06 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.27 | 485.71 | 437.5 | 0.45 | 136.84 | 1000.0 | 0.35 | -27.08 | 34.62 | 0.38 | 0.0 | 137.5 | -0.04 | -140.0 | -144.44 | 0.00 | -100.0 | -100.0 | 0.11 | 0.0 | 120.0 | -0.02 | -140.0 | -133.33 | 0.23 | 91.67 | 283.33 | 343 | 0.0 | 0.88 | 0.55 | -20.29 | 30.95 |
| 22Q2 (11) | 4.96 | 17.54 | 12.98 | 2.92 | 15.42 | 11.03 | 1.75 | 7.36 | 8.7 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0.14 | 0 | 0 | -0.07 | -146.67 | -250.0 | 0.19 | 0 | 416.67 | 0.48 | 860.0 | 433.33 | 0.38 | 850.0 | 1800.0 | 0.1 | 900.0 | 66.67 | 20.11 | 42.83 | -67.83 | 0.11 | 1000.0 | 1000.0 | 0.05 | 400.0 | 150.0 | 0.12 | 1100.0 | 1100.0 | 343 | 0.0 | 0.88 | 0.69 | 165.38 | 155.56 |
| 22Q1 (10) | 4.22 | -19.16 | 7.11 | 2.53 | -23.33 | 8.58 | 1.63 | -32.64 | 4.49 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 850.0 | 225.0 | 0 | -100.0 | -100.0 | 0.05 | -97.91 | -28.57 | 0.04 | -97.71 | 100.0 | 0.01 | -98.46 | -80.0 | 14.08 | -48.31 | -79.96 | 0.01 | -98.08 | 0.0 | 0.01 | 103.03 | 0 | 0.01 | -98.28 | 0.0 | 343 | 0.88 | 0.88 | 0.26 | -89.92 | 8.33 |
| 21Q4 (9) | 5.22 | 7.19 | 10.83 | 3.3 | 10.74 | 12.63 | 2.42 | 53.16 | 120.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 0.0 | -70.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.02 | 75.0 | -150.0 | 2.89 | 5880.0 | 832.26 | 2.39 | 819.23 | 139.0 | 1.75 | 993.75 | 118.75 | 0.65 | 622.22 | 225.0 | 27.24 | -22.26 | 39.05 | 0.52 | 940.0 | 126.09 | -0.33 | -650.0 | -335.71 | 0.58 | 866.67 | 241.18 | 340 | 0.0 | 0.0 | 2.58 | 514.29 | 122.41 |
| 21Q3 (8) | 4.87 | 10.93 | 25.52 | 2.98 | 13.31 | 23.65 | 1.58 | -1.86 | 12.06 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0 | 100.0 | 0.03 | -25.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -300.0 | -233.33 | -0.05 | 16.67 | -350.0 | 0.26 | 188.89 | 225.0 | 0.16 | 700.0 | 220.0 | 0.09 | 50.0 | 350.0 | 35.04 | -43.94 | 47.66 | 0.05 | 400.0 | 150.0 | 0.06 | 200.0 | 500.0 | 0.06 | 500.0 | 200.0 | 340 | 0.0 | 0.0 | 0.42 | 55.56 | 55.56 |
| 21Q2 (7) | 4.39 | 11.42 | 9.75 | 2.63 | 12.88 | 3.95 | 1.61 | 3.21 | 12.59 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 83.33 | 0 | -0.06 | -700.0 | -133.33 | 0.09 | 28.57 | -59.09 | 0.02 | 0.0 | -87.5 | 0.06 | 20.0 | 20.0 | 62.51 | -11.04 | 178.32 | 0.01 | 0.0 | -80.0 | 0.02 | 0 | 300.0 | 0.01 | 0.0 | 112.5 | 340 | 0.0 | 0.0 | 0.27 | 12.5 | -35.71 |
| 21Q1 (6) | 3.94 | -16.35 | -18.76 | 2.33 | -20.48 | -24.1 | 1.56 | 41.82 | -22.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -60.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.12 | -400.0 | 0 | 0.01 | -96.77 | 107.14 | 0.07 | -93.0 | 118.92 | 0.02 | -97.5 | 104.65 | 0.05 | -75.0 | 25.0 | 70.27 | 258.7 | 0 | 0.01 | -95.65 | 107.69 | 0.00 | -100.0 | 100.0 | 0.01 | -94.12 | 107.69 | 340 | 0.0 | 0.0 | 0.24 | -79.31 | 318.18 |
| 20Q4 (5) | 4.71 | 21.39 | -33.29 | 2.93 | 21.58 | -40.33 | 1.1 | -21.99 | -41.18 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.1 | 900.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | 0 | 0.31 | 1450.0 | 244.44 | 1.0 | 1150.0 | 163.16 | 0.8 | 1500.0 | 515.38 | 0.2 | 900.0 | -4.76 | 19.59 | -17.45 | -64.38 | 0.23 | 1050.0 | 475.0 | 0.14 | 1300.0 | 1300.0 | 0.17 | 383.33 | 1600.0 | 340 | 0.0 | 0.0 | 1.16 | 329.63 | 100.0 |
| 20Q3 (4) | 3.88 | -3.0 | 0.0 | 2.41 | -4.74 | 0.0 | 1.41 | -1.4 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.02 | -88.89 | 0.0 | 0.08 | -63.64 | 0.0 | 0.05 | -68.75 | 0.0 | 0.02 | -60.0 | 0.0 | 23.73 | 5.65 | 0.0 | 0.02 | -60.0 | 0.0 | 0.01 | 200.0 | 0.0 | -0.06 | 25.0 | 0.0 | 340 | 0.0 | 0.0 | 0.27 | -35.71 | 0.0 |
| 20Q2 (3) | 4.0 | -17.53 | 0.0 | 2.53 | -17.59 | 0.0 | 1.43 | -28.5 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | 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 | 0.18 | 228.57 | 0.0 | 0.22 | 159.46 | 0.0 | 0.16 | 137.21 | 0.0 | 0.05 | 25.0 | 0.0 | 22.46 | 0 | 0.0 | 0.05 | 138.46 | 0.0 | -0.01 | 87.5 | 0.0 | -0.08 | 38.46 | 0.0 | 340 | 0.0 | 0.0 | 0.42 | 481.82 | 0.0 |
| 20Q1 (2) | 4.85 | -31.3 | 0.0 | 3.07 | -37.47 | 0.0 | 2.0 | 6.95 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 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 | -0.14 | -255.56 | 0.0 | -0.37 | -197.37 | 0.0 | -0.43 | -430.77 | 0.0 | 0.04 | -80.95 | 0.0 | 0.00 | -100.0 | 0.0 | -0.13 | -425.0 | 0.0 | -0.08 | -900.0 | 0.0 | -0.13 | -1400.0 | 0.0 | 340 | 0.0 | 0.0 | -0.11 | -118.97 | 0.0 |
| 19Q4 (1) | 7.06 | 0.0 | 0.0 | 4.91 | 0.0 | 0.0 | 1.87 | 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 | 0.09 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 55.00 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 340 | 0.0 | 0.0 | 0.58 | 0.0 | 0.0 |
