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) | 23.31 | -33.23 | 20.09 | -33.26 | 4.98 | -2.73 | 1.58 | 81.61 | 0.34 | 54.55 | 0 | 0 | 0.03 | 50.0 | 0.06 | 0.0 | 0.6 | -10.45 | 0.18 | 0 | 0.01 | 0 | 0.11 | -90.76 | 2.34 | -18.47 | 0.58 | -77.34 | 0.37 | -60.22 | 0.33 | -80.81 | 56.27 | -16.25 | 0.24 | -52.0 | -1.24 | 0 | 0.00 | 0 | 159 | -14.05 | 2.29 | -44.42 |
| 2022 (9) | 34.91 | -7.25 | 30.1 | -4.23 | 5.12 | -21.11 | 0.87 | -12.12 | 0.22 | 46.67 | 0 | 0 | 0.02 | 0.0 | 0.06 | 200.0 | 0.67 | 39.58 | 0 | 0 | 0 | 0 | 1.19 | 0 | 2.87 | -89.09 | 2.56 | -90.17 | 0.93 | -94.32 | 1.72 | -82.4 | 67.19 | 79.03 | 0.50 | -93.91 | -1.22 | 0 | 0.00 | 0 | 185 | -6.57 | 4.12 | -84.94 |
| 2021 (8) | 37.64 | 23.29 | 31.43 | 32.45 | 6.49 | 20.19 | 0.99 | 59.68 | 0.15 | 0.0 | 0 | 0 | 0.02 | -33.33 | 0.02 | 0.0 | 0.48 | 23.08 | 26.03 | 0 | 0 | 0 | -0.32 | 0 | 26.31 | 11859.09 | 26.04 | 1507.41 | 16.38 | 795.08 | 9.77 | 0 | 37.53 | 0 | 8.21 | 792.39 | -6.25 | 0 | 0.00 | 0 | 198 | 0.0 | 27.36 | 797.05 |
| 2020 (7) | 30.53 | -21.09 | 23.73 | -20.4 | 5.4 | -1.46 | 0.62 | 16.98 | 0.15 | 150.0 | 0 | 0 | 0.03 | -40.0 | 0.02 | 0.0 | 0.39 | 25.81 | -0.08 | 0 | 0.01 | -92.31 | -0.58 | 0 | 0.22 | -84.72 | 1.62 | -66.53 | 1.83 | -56.43 | -0.14 | 0 | 0.00 | 0 | 0.92 | -56.4 | 1.01 | -41.95 | 0.00 | 0 | 198 | 0.0 | 3.05 | -50.57 |
| 2019 (6) | 38.69 | 12.31 | 29.81 | 7.97 | 5.48 | 7.24 | 0.53 | 89.29 | 0.06 | -33.33 | 0 | 0 | 0.05 | 0.0 | 0.02 | -87.5 | 0.31 | -46.55 | 0.06 | 0 | 0.13 | 0 | 0 | 0 | 1.44 | 94.59 | 4.84 | 95.95 | 4.2 | 145.61 | 0.66 | -15.38 | 13.62 | -57.08 | 2.11 | 145.35 | 1.74 | 185.25 | 0.00 | 0 | 198 | 0.0 | 6.17 | 62.8 |
| 2018 (5) | 34.45 | -4.33 | 27.61 | 2.83 | 5.11 | -0.2 | 0.28 | -28.21 | 0.09 | 28.57 | 0 | 0 | 0.05 | -54.55 | 0.16 | 433.33 | 0.58 | 48.72 | -0.03 | 0 | 0 | 0 | -0.04 | 0 | 0.74 | -12.94 | 2.47 | -49.49 | 1.71 | -51.83 | 0.78 | -43.07 | 31.73 | 12.88 | 0.86 | -46.25 | 0.61 | -64.12 | 0.00 | 0 | 198 | -10.81 | 3.79 | -39.07 |
| 2017 (4) | 36.01 | -2.6 | 26.85 | -5.32 | 5.12 | 1.99 | 0.39 | 8.33 | 0.07 | -12.5 | 0 | 0 | 0.11 | -62.07 | 0.03 | 0.0 | 0.39 | 25.81 | 0.01 | 0 | 0 | 0 | -0.11 | 0 | 0.85 | -20.56 | 4.89 | 4.94 | 3.55 | -0.28 | 1.37 | 22.32 | 28.11 | 17.42 | 1.60 | 8.11 | 1.70 | 8.28 | 0.00 | 0 | 222 | -7.11 | 6.22 | -1.11 |
| 2016 (3) | 36.97 | -11.98 | 28.36 | -18.32 | 5.02 | -1.95 | 0.36 | -10.0 | 0.08 | -38.46 | 0 | 0 | 0.29 | -12.12 | 0.03 | 50.0 | 0.31 | -47.46 | -0.07 | 0 | -0.01 | 0 | -0.06 | 0 | 1.07 | -28.19 | 4.66 | 27.67 | 3.56 | 22.34 | 1.12 | 53.42 | 23.94 | 19.58 | 1.48 | 22.31 | 1.57 | 76.4 | 0.00 | 0 | 239 | 0.0 | 6.29 | 10.54 |
| 2015 (2) | 42.0 | 11.88 | 34.72 | 1.25 | 5.12 | -1.54 | 0.4 | -35.48 | 0.13 | 160.0 | 0 | 0 | 0.33 | 10.0 | 0.02 | -33.33 | 0.59 | 47.5 | -0.03 | 0 | 0.08 | 0 | 0.32 | 433.33 | 1.49 | 0 | 3.65 | 0 | 2.91 | 0 | 0.73 | 0 | 20.02 | 0 | 1.21 | 0 | 0.89 | 0 | 0.00 | 0 | 239 | 0.0 | 5.69 | 0 |
| 2014 (1) | 37.54 | -42.07 | 34.29 | -20.57 | 5.2 | -21.8 | 0.62 | 588.89 | 0.05 | 0 | 0 | 0 | 0.3 | 7.14 | 0.03 | 50.0 | 0.4 | -6.98 | -0.03 | 0 | -0.01 | 0 | 0.06 | -60.0 | -0.27 | 0 | -2.23 | 0 | -1.81 | 0 | -0.05 | 0 | 0.00 | 0 | -0.76 | 0 | -0.97 | 0 | 0.00 | 0 | 239 | 0.0 | -0.17 | 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) | 8.64 | 21.01 | 19.34 | 6.04 | 14.83 | 3.07 | 1.37 | 0.0 | 19.13 | 0.43 | -8.51 | 7.5 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.19 | -68.33 | -64.15 | 1.42 | 27.93 | 89.33 | 1.16 | 28.89 | 127.45 | 0.31 | 14.81 | 34.78 | 22.10 | -10.89 | -26.77 | 0.73 | 28.07 | 128.12 | 0.61 | 221.05 | 6200.0 | 1.37 | 114.06 | 1612.5 | 159 | 0.0 | 0.0 | 1.93 | 24.52 | 63.56 |
| 24Q2 (19) | 7.14 | 66.43 | 11.04 | 5.26 | 42.93 | -5.9 | 1.37 | -5.52 | 11.38 | 0.47 | 4.44 | 23.68 | 0.1 | 0.0 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 16.67 | -36.36 | 0 | -100.0 | 100.0 | 0 | 0 | -100.0 | 0.05 | -83.87 | -77.27 | 0.6 | -47.37 | 9.09 | 1.11 | 270.0 | 593.75 | 0.9 | 650.0 | 592.31 | 0.27 | 350.0 | 170.0 | 24.80 | 25.06 | -58.38 | 0.57 | 714.29 | 612.5 | 0.19 | 129.69 | 173.08 | 0.64 | 814.29 | 366.67 | 159 | 0.0 | 0.0 | 1.55 | 112.33 | 167.24 |
| 24Q1 (18) | 4.29 | -25.91 | 11.72 | 3.68 | -24.12 | -2.65 | 1.45 | -10.49 | 47.96 | 0.45 | 4.65 | 21.62 | 0.1 | 11.11 | 42.86 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | -85.0 | -33.33 | 0.29 | 1066.67 | 38.1 | 0 | -100.0 | 100.0 | 0.31 | 234.78 | 542.86 | 1.14 | 65.22 | 100.0 | 0.3 | 2900.0 | 185.71 | 0.12 | -50.0 | 124.0 | 0.06 | 154.55 | -45.45 | 19.83 | 0 | 0 | 0.07 | -53.33 | 121.88 | -0.64 | -128.57 | 4.48 | 0.07 | -70.83 | 121.88 | 159 | 0.0 | 0.0 | 0.73 | 52.08 | 942.86 |
| 23Q4 (17) | 5.79 | -20.03 | -14.48 | 4.85 | -17.24 | -20.75 | 1.62 | 40.87 | 38.46 | 0.43 | 7.5 | 16.22 | 0.09 | 0.0 | 28.57 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.4 | 4100.0 | 217.65 | -0.03 | -137.5 | 0 | 0.01 | 0 | 0 | -0.23 | -221.05 | 45.24 | 0.69 | 30.19 | 146.43 | 0.01 | -98.67 | 104.17 | 0.24 | -52.94 | 271.43 | -0.11 | -147.83 | -450.0 | 0.00 | -100.0 | 0 | 0.15 | -53.12 | 287.5 | -0.28 | -2700.0 | -7.69 | 0.24 | 200.0 | -52.0 | 159 | 0.0 | -14.05 | 0.48 | -59.32 | 128.57 |
| 23Q3 (16) | 7.24 | 12.6 | -5.24 | 5.86 | 4.83 | -12.28 | 1.15 | -6.5 | -10.16 | 0.4 | 5.26 | 100.0 | 0.09 | 12.5 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.05 | 0 | 150.0 | -0.01 | -109.09 | -109.09 | 0.08 | 200.0 | 0 | 0 | -100.0 | 0 | 0.19 | -13.64 | -81.73 | 0.53 | -3.64 | -55.08 | 0.75 | 368.75 | -12.79 | 0.51 | 292.31 | -61.65 | 0.23 | 130.0 | 150.0 | 30.18 | -49.35 | 0 | 0.32 | 300.0 | -52.94 | -0.01 | 96.15 | -111.11 | 0.08 | 133.33 | -85.45 | 159 | 0.0 | -18.04 | 1.18 | 103.45 | -8.53 |
| 23Q2 (15) | 6.43 | 67.45 | -39.91 | 5.59 | 47.88 | -37.89 | 1.23 | 25.51 | -9.56 | 0.38 | 2.7 | 100.0 | 0.08 | 14.29 | 60.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0.11 | 22.22 | -63.33 | -0.08 | -138.1 | 0 | 0.01 | 200.0 | 0 | 0.22 | 414.29 | 22.22 | 0.55 | -3.51 | 25.0 | 0.16 | 145.71 | -79.49 | 0.13 | 126.0 | 176.47 | 0.1 | -9.09 | -89.58 | 59.58 | 0 | 0 | 0.08 | 125.0 | 188.89 | -0.26 | 61.19 | 31.58 | -0.24 | 25.0 | -84.62 | 159 | 0.0 | -19.7 | 0.58 | 728.57 | -49.12 |
| 23Q1 (14) | 3.84 | -43.28 | -60.82 | 3.78 | -38.24 | -54.46 | 0.98 | -16.24 | -25.76 | 0.37 | 0.0 | 236.36 | 0.07 | 0.0 | 75.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.09 | 126.47 | -84.75 | 0.21 | 0 | 0 | -0.01 | 0 | 0 | -0.07 | 83.33 | -117.95 | 0.57 | 103.57 | -41.24 | -0.35 | -45.83 | -130.43 | -0.5 | -257.14 | -525.0 | 0.11 | 650.0 | -91.06 | 0.00 | 0 | 0 | -0.32 | -300.0 | -700.0 | -0.67 | -157.69 | -1.52 | -0.32 | -164.0 | -700.0 | 159 | -14.05 | -19.7 | 0.07 | -66.67 | -95.27 |
| 22Q4 (13) | 6.77 | -11.39 | -39.72 | 6.12 | -8.38 | -35.03 | 1.17 | -8.59 | -18.75 | 0.37 | 85.0 | 76.19 | 0.07 | 16.67 | 75.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | -0.34 | -409.09 | -525.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.42 | -140.38 | -82.61 | 0.28 | -76.27 | 227.27 | -0.24 | -127.91 | -271.43 | -0.14 | -110.53 | -173.68 | -0.02 | 95.65 | -200.0 | 0.00 | 0 | -100.0 | -0.08 | -111.76 | -180.0 | -0.26 | -388.89 | -200.0 | 0.50 | -9.09 | -93.95 | 185 | -4.64 | -6.57 | 0.21 | -83.72 | -56.25 |
| 22Q3 (12) | 7.64 | -28.6 | -23.83 | 6.68 | -25.78 | -19.61 | 1.28 | -5.88 | -4.48 | 0.2 | 5.26 | -13.04 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | -50.0 | 0.0 | 0.11 | -63.33 | -45.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 1.04 | 477.78 | 3366.67 | 1.18 | 168.18 | 686.67 | 0.86 | 10.26 | 62.26 | 1.33 | 882.35 | 107.81 | -0.46 | -147.92 | -360.0 | 0.00 | 0 | 0 | 0.68 | 855.56 | 112.5 | 0.09 | 123.68 | -70.97 | 0.55 | 523.08 | -93.27 | 194 | -2.02 | -2.02 | 1.29 | 13.16 | 53.57 |
| 22Q2 (11) | 10.7 | 9.18 | 17.07 | 9.0 | 8.43 | 15.24 | 1.36 | 3.03 | -11.69 | 0.19 | 72.73 | -34.48 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0.3 | -49.15 | 200.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.18 | -53.85 | 228.57 | 0.44 | -54.64 | -61.06 | 0.78 | -32.17 | -15.22 | -0.17 | -112.5 | -116.83 | 0.96 | -21.95 | 1300.0 | 0.00 | 0 | 0 | -0.09 | -125.0 | -117.65 | -0.38 | 42.42 | -375.0 | -0.13 | -225.0 | -101.66 | 198 | 0.0 | 0.0 | 1.14 | -22.97 | -7.32 |
| 22Q1 (10) | 9.8 | -12.73 | 35.36 | 8.3 | -11.89 | 41.16 | 1.32 | -8.33 | -39.17 | 0.11 | -47.62 | -59.26 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.59 | 637.5 | 490.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.39 | 269.57 | 3800.0 | 0.97 | 540.91 | -96.16 | 1.15 | 721.43 | -95.3 | -0.08 | -142.11 | -100.55 | 1.23 | 6050.0 | -87.63 | 0.00 | -100.0 | -100.0 | -0.04 | -140.0 | -100.54 | -0.66 | -353.85 | 90.21 | -0.04 | -100.48 | -100.54 | 198 | 0.0 | 0.0 | 1.48 | 208.33 | -94.03 |
| 21Q4 (9) | 11.23 | 11.96 | 13.78 | 9.42 | 13.36 | 20.0 | 1.44 | 7.46 | -3.36 | 0.21 | -8.7 | -16.0 | 0.04 | 0.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.08 | -60.0 | -38.46 | -0.02 | 75.0 | 66.67 | 0 | 0 | 100.0 | -0.23 | -866.67 | 23.33 | -0.22 | -246.67 | -1000.0 | 0.14 | -73.58 | -72.55 | 0.19 | -70.31 | -63.46 | 0.02 | 120.0 | -50.0 | 11.31 | 0 | 42.26 | 0.10 | -68.75 | -61.54 | 0.26 | -16.13 | -23.53 | 8.27 | 1.22 | 798.91 | 198 | 0.0 | 0.0 | 0.48 | -42.86 | -51.02 |
| 21Q3 (8) | 10.03 | 9.74 | 22.17 | 8.31 | 6.4 | 31.9 | 1.34 | -12.99 | -5.63 | 0.23 | -20.69 | 155.56 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 0 | 0.0 | 0.2 | 100.0 | 122.22 | -0.08 | -108.25 | -300.0 | 0 | 0 | 0 | 0.03 | 121.43 | 114.29 | 0.15 | -86.73 | 350.0 | 0.53 | -42.39 | 26.19 | 0.64 | -36.63 | 25.49 | -0.1 | -25.0 | -25.0 | 0.00 | 0 | 0 | 0.32 | -37.25 | 23.08 | 0.31 | 487.5 | -13.89 | 8.17 | 4.08 | 1137.88 | 198 | 0.0 | 0.0 | 0.84 | -31.71 | 10.53 |
| 21Q2 (7) | 9.14 | 26.24 | 30.39 | 7.81 | 32.82 | 44.1 | 1.54 | -29.03 | 20.31 | 0.29 | 7.41 | 0 | 0.04 | 0.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 0 | 0.97 | -96.14 | 0 | 0 | 0 | 0 | -0.14 | -1500.0 | 0 | 1.13 | -95.53 | 289.66 | 0.92 | -96.24 | 53.33 | 1.01 | -93.05 | 17.44 | -0.08 | -100.8 | 69.23 | 0.00 | -100.0 | 0 | 0.51 | -93.05 | 18.6 | -0.08 | 98.81 | -122.22 | 7.85 | 6.95 | 1862.5 | 198 | 0.0 | -0.5 | 1.23 | -95.04 | 32.26 |
| 21Q1 (6) | 7.24 | -26.65 | 33.09 | 5.88 | -25.1 | 41.35 | 2.17 | 45.64 | 80.83 | 0.27 | 8.0 | 0 | 0.04 | -60.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -23.08 | 0 | 25.15 | 42016.67 | 0 | 0 | 100.0 | 0 | 0.01 | 103.33 | 0 | 25.26 | 126400.0 | 0 | 24.45 | 4694.12 | 30462.5 | 14.54 | 2696.15 | 24333.33 | 9.94 | 24750.0 | 6526.67 | 40.64 | 411.19 | 0 | 7.34 | 2723.08 | 24566.67 | -6.74 | -2082.35 | -16750.0 | 7.34 | 697.83 | 24566.67 | 198 | 0.0 | 0.0 | 24.8 | 2430.61 | 6426.32 |
| 20Q4 (5) | 9.87 | 20.22 | -10.11 | 7.85 | 24.6 | -8.08 | 1.49 | 4.93 | 0.0 | 0.25 | 177.78 | 25.0 | 0.1 | 400.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 100.0 | 0.13 | 44.44 | -61.76 | -0.06 | -200.0 | 14.29 | -0.01 | 0 | 0.0 | -0.3 | -42.86 | -400.0 | -0.02 | 66.67 | -109.52 | 0.51 | 21.43 | -55.65 | 0.52 | 1.96 | -64.86 | 0.04 | 150.0 | 114.29 | 7.95 | 0 | 0 | 0.26 | 0.0 | -65.33 | 0.34 | -5.56 | -57.5 | 0.92 | 39.39 | -56.6 | 198 | 0.0 | 0.0 | 0.98 | 28.95 | -35.1 |
| 20Q3 (4) | 8.21 | 17.12 | 0.0 | 6.3 | 16.24 | 0.0 | 1.42 | 10.94 | 0.0 | 0.09 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.09 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.21 | 0 | 0.0 | -0.06 | -120.69 | 0.0 | 0.42 | -30.0 | 0.0 | 0.51 | -40.7 | 0.0 | -0.08 | 69.23 | 0.0 | 0.00 | 0 | 0.0 | 0.26 | -39.53 | 0.0 | 0.36 | 0.0 | 0.0 | 0.66 | 65.0 | 0.0 | 198 | -0.5 | 0.0 | 0.76 | -18.28 | 0.0 |
| 20Q2 (3) | 7.01 | 28.86 | 0.0 | 5.42 | 30.29 | 0.0 | 1.28 | 6.67 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.29 | 0 | 0.0 | 0.6 | 650.0 | 0.0 | 0.86 | 1533.33 | 0.0 | -0.26 | -273.33 | 0.0 | 0.00 | 0 | 0.0 | 0.43 | 1533.33 | 0.0 | 0.36 | 1000.0 | 0.0 | 0.40 | 1433.33 | 0.0 | 199 | 0.51 | 0.0 | 0.93 | 144.74 | 0.0 |
| 20Q1 (2) | 5.44 | -50.46 | 0.0 | 4.16 | -51.29 | 0.0 | 1.2 | -19.46 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | -100.0 | 0.0 | 0.08 | -93.04 | 0.0 | -0.06 | -104.05 | 0.0 | 0.15 | 153.57 | 0.0 | 0.00 | 0 | 0.0 | -0.03 | -104.0 | 0.0 | -0.04 | -105.0 | 0.0 | -0.03 | -101.42 | 0.0 | 198 | 0.0 | 0.0 | 0.38 | -74.83 | 0.0 |
| 19Q4 (1) | 10.98 | 0.0 | 0.0 | 8.54 | 0.0 | 0.0 | 1.49 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 1.15 | 0.0 | 0.0 | 1.48 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.75 | 0.0 | 0.0 | 0.80 | 0.0 | 0.0 | 2.12 | 0.0 | 0.0 | 198 | 0.0 | 0.0 | 1.51 | 0.0 | 0.0 |
