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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (10) | 6.87 | 11.35 | 4.93 | 4.67 | 2.11 | 8.76 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.55 | -32.77 | 3.38 | -29.58 | 3.1 | -33.76 | 0.11 | 175.0 | 3.19 | 275.29 | 1.64 | -33.6 | -0.24 | 0 | 0.00 | 0 | 189 | 0.0 | 4.2 | -25.53 |
| 2023 (9) | 6.17 | -15.48 | 4.71 | -17.66 | 1.94 | 11.49 | 0.06 | 200.0 | 0.07 | 133.33 | 0.09 | 0.0 | 0.09 | 12.5 | 2.79 | 59.43 | 0.05 | 66.67 | 0.01 | -87.5 | 0 | 0 | 0 | 0 | 5.28 | 0 | 4.8 | 0 | 4.68 | 0 | 0.04 | -20.0 | 0.85 | 0 | 2.47 | 0 | -0.32 | 0 | 0.00 | 0 | 189 | 0.0 | 5.64 | 0 |
| 2022 (8) | 7.3 | -7.83 | 5.72 | -9.92 | 1.74 | -7.94 | 0.02 | 0.0 | 0.03 | -40.0 | 0.09 | -10.0 | 0.08 | 0.0 | 1.75 | 150.0 | 0.03 | 0.0 | 0.08 | -65.22 | 0.19 | 0 | 0 | 0 | -2.25 | 0 | -2.41 | 0 | -2.6 | 0 | 0.05 | -54.55 | 0.00 | 0 | -1.37 | 0 | -0.19 | 0 | 0.00 | 0 | 189 | 9.88 | -1.55 | 0 |
| 2021 (7) | 7.92 | 30.69 | 6.35 | 13.39 | 1.89 | -3.08 | 0.02 | -33.33 | 0.05 | -64.29 | 0.1 | 0.0 | 0.08 | -42.86 | 0.7 | 9.38 | 0.03 | -57.14 | 0.23 | -92.04 | 0 | 0 | 0 | 0 | 3.58 | 302.25 | 3.26 | 0 | 2.91 | 0 | 0.11 | 1000.0 | 3.34 | 0 | 1.69 | 0 | -0.35 | 0 | 0.00 | 0 | 172 | -0.58 | 4.34 | 958.54 |
| 2020 (6) | 6.06 | -32.89 | 5.6 | -17.77 | 1.95 | -7.14 | 0.03 | -50.0 | 0.14 | -12.5 | 0.1 | 0.0 | 0.14 | 7.69 | 0.64 | 39.13 | 0.07 | -46.15 | 2.89 | 14350.0 | 0 | 0 | 0 | 0 | 0.89 | 0 | -0.6 | 0 | -0.18 | 0 | 0.01 | 0 | 0.00 | 0 | -0.10 | 0 | -0.57 | 0 | 0.00 | 0 | 173 | -1.7 | 0.41 | 0 |
| 2019 (5) | 9.03 | -3.73 | 6.81 | -5.02 | 2.1 | -5.83 | 0.06 | 0.0 | 0.16 | -15.79 | 0.1 | 0 | 0.13 | 8.33 | 0.46 | 0.0 | 0.13 | 0 | 0.02 | -92.0 | 0 | 0 | 0 | 0 | -1.78 | 0 | -1.67 | 0 | -1.25 | 0 | -0.47 | 0 | 0.00 | 0 | -0.71 | 0 | 0.28 | 833.33 | 0.00 | 0 | 176 | -1.12 | -0.56 | 0 |
| 2018 (4) | 9.38 | -8.67 | 7.17 | -2.18 | 2.23 | -28.75 | 0.06 | 0.0 | 0.19 | -20.83 | 0 | 0 | 0.12 | -7.69 | 0.46 | 17.95 | 0 | 0 | 0.25 | 0 | 0.08 | -33.33 | 0 | 0 | 0.47 | 161.11 | 0.44 | 0 | 0.52 | 420.0 | -0.07 | 0 | 0.00 | 0 | 0.29 | 383.33 | 0.03 | 0 | 0.00 | 0 | 178 | 0.0 | 1.2 | 42.86 |
| 2017 (3) | 10.27 | -15.96 | 7.33 | -13.66 | 3.13 | -20.36 | 0.06 | -14.29 | 0.24 | -20.0 | 0 | 0 | 0.13 | 0.0 | 0.39 | 77.27 | 0 | 0 | -0.13 | 0 | 0.12 | 1100.0 | 0 | 0 | 0.18 | 0 | -0.01 | 0 | 0.1 | 0 | -0.03 | 0 | 0.00 | 0 | 0.06 | 0 | -0.04 | 0 | 0.00 | 0 | 178 | -1.66 | 0.84 | 154.55 |
| 2016 (2) | 12.22 | -10.54 | 8.49 | -12.74 | 3.93 | 14.24 | 0.07 | -12.5 | 0.3 | -14.29 | 0 | 0 | 0.13 | 8.33 | 0.22 | -33.33 | 0 | 0 | 0.06 | -57.14 | 0.01 | 0 | 0 | 0 | -0.45 | 0 | -0.65 | 0 | -0.66 | 0 | 0.03 | -62.5 | 0.00 | 0 | -0.36 | 0 | -0.11 | 0 | 0.00 | 0 | 181 | 1.69 | 0.33 | -77.7 |
| 2015 (1) | 13.66 | -5.01 | 9.73 | -11.87 | 3.44 | 2.99 | 0.08 | -42.86 | 0.35 | 2.94 | 0 | 0 | 0.12 | -25.0 | 0.33 | 57.14 | 0 | 0 | 0.14 | 0 | -0.04 | 0 | 0 | 0 | -0.09 | 0 | 0.4 | -42.86 | 0.36 | -48.57 | 0.08 | 0.0 | 18.88 | 59.73 | 0.20 | -50.0 | 0.24 | 0 | 0.00 | 0 | 178 | 1.14 | 1.48 | -16.85 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q4 (20) | 1.84 | 8.24 | 9.52 | 1.23 | -7.52 | 3.36 | 0.56 | -8.2 | -13.85 | 0.02 | 100.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.32 | -135.96 | -113.62 | -0.26 | -139.39 | -111.87 | -0.37 | -160.66 | -117.62 | 0.04 | 100.0 | 33.33 | 0.00 | -100.0 | -100.0 | -0.19 | -159.38 | -117.12 | -0.03 | 80.0 | 76.92 | 1.64 | -10.87 | -33.87 | 189 | 0.0 | 0.0 | -0.05 | -105.81 | -102.08 |
| 24Q3 (19) | 1.7 | 3.03 | 6.25 | 1.33 | 10.83 | 15.65 | 0.61 | 35.56 | 24.49 | 0.01 | -50.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | -33.33 | 0.1 | -81.13 | -76.74 | 0.26 | 766.67 | 2500.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 20.27 | -53.89 | 0.66 | -10.81 | -65.08 | 0.61 | -12.86 | -66.67 | 0.02 | 0.0 | -33.33 | 2.79 | 12.96 | 75.47 | 0.32 | -13.51 | -67.01 | -0.15 | -650.0 | -200.0 | 1.84 | 21.85 | 34.31 | 189 | 0.0 | 0.0 | 0.86 | -8.51 | -59.24 |
| 24Q2 (18) | 1.65 | -1.79 | 3.77 | 1.2 | 2.56 | -1.64 | 0.45 | -10.0 | 4.65 | 0.02 | 100.0 | -33.33 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.53 | 0 | -77.54 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.74 | -66.96 | 0.0 | 0.74 | -67.11 | 8.82 | 0.7 | -67.59 | 7.69 | 0.02 | -33.33 | 100.0 | 2.47 | 102.46 | 43.6 | 0.37 | -67.54 | 5.71 | -0.02 | 50.0 | 60.0 | 1.51 | 32.46 | 277.5 | 189 | 0.0 | 0.0 | 0.94 | -61.79 | 4.44 |
| 24Q1 (17) | 1.68 | 0.0 | 29.23 | 1.17 | -1.68 | 0.86 | 0.5 | -23.08 | 35.14 | 0.01 | -50.0 | 0 | 0.01 | -50.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | -33.33 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.24 | -4.68 | 761.54 | 2.25 | 2.74 | 7400.0 | 2.16 | 2.86 | 2060.0 | 0.03 | 0.0 | 200.0 | 1.22 | -8.96 | 0 | 1.14 | 2.7 | 2180.0 | -0.04 | 69.23 | 50.0 | 1.14 | -54.03 | 2180.0 | 189 | 0.0 | 0.0 | 2.46 | 2.5 | 969.57 |
| 23Q4 (16) | 1.68 | 5.0 | 35.48 | 1.19 | 3.48 | -0.83 | 0.65 | 32.65 | 51.16 | 0.02 | 100.0 | 100.0 | 0.02 | 0.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | -85.71 | 0 | 0 | -100.0 | 0 | 0 | 0 | 2.35 | 21.76 | 379.59 | 2.19 | 15.87 | 2333.33 | 2.1 | 14.75 | 813.04 | 0.03 | 0.0 | 160.0 | 1.34 | -15.72 | 0 | 1.11 | 14.43 | 825.0 | -0.13 | -160.0 | 7.14 | 2.48 | 81.02 | 281.02 | 189 | 0.0 | 0.0 | 2.4 | 13.74 | 727.59 |
| 23Q3 (15) | 1.6 | 0.63 | -18.37 | 1.15 | -5.74 | -20.69 | 0.49 | 13.95 | 8.89 | 0.01 | -66.67 | 0.0 | 0.02 | 0.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0.43 | -81.78 | -56.12 | 0.01 | 0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.93 | 160.81 | 250.91 | 1.89 | 177.94 | 209.84 | 1.83 | 181.54 | 289.36 | 0.03 | 200.0 | -25.0 | 1.59 | -7.56 | -73.5 | 0.97 | 177.14 | 288.0 | -0.05 | 0.0 | -25.0 | 1.37 | 242.5 | 191.95 | 189 | 0.0 | 0.0 | 2.11 | 134.44 | 154.22 |
| 23Q2 (14) | 1.59 | 22.31 | -21.29 | 1.22 | 5.17 | -19.74 | 0.43 | 16.22 | 4.88 | 0.03 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0 | 2.36 | 0 | 206.49 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.74 | 184.62 | 120.5 | 0.68 | 2166.67 | 119.26 | 0.65 | 550.0 | 117.96 | 0.01 | 133.33 | -80.0 | 1.72 | 0 | 0 | 0.35 | 600.0 | 116.59 | -0.05 | 37.5 | -400.0 | 0.40 | 700.0 | 120.83 | 189 | 0.0 | 9.88 | 0.9 | 291.3 | 127.19 |
| 23Q1 (13) | 1.3 | 4.84 | -37.5 | 1.16 | -3.33 | -24.68 | 0.37 | -13.95 | -17.78 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | 0.01 | -85.71 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.26 | -46.94 | -21.21 | 0.03 | -66.67 | -92.86 | 0.1 | -56.52 | -68.75 | -0.03 | 40.0 | -400.0 | 0.00 | 0 | -100.0 | 0.05 | -58.33 | -73.68 | -0.08 | 42.86 | -700.0 | 0.05 | 103.65 | -73.68 | 189 | 0.0 | 9.88 | 0.23 | -20.69 | -64.06 |
| 22Q4 (12) | 1.24 | -36.73 | -47.9 | 1.2 | -17.24 | -33.7 | 0.43 | -4.44 | -17.31 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | -33.33 | 100.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0.07 | 600.0 | 16.67 | 0.19 | 0 | 0 | 0 | 0 | 0 | 0.49 | -10.91 | 22.5 | 0.09 | -85.25 | -79.55 | 0.23 | -51.06 | -11.54 | -0.05 | -225.0 | -183.33 | 0.00 | -100.0 | -100.0 | 0.12 | -52.0 | -20.0 | -0.14 | -250.0 | -100.0 | -1.37 | 8.05 | -181.07 | 189 | 0.0 | 9.88 | 0.29 | -65.06 | -65.48 |
| 22Q3 (11) | 1.96 | -2.97 | -10.91 | 1.45 | -4.61 | -8.23 | 0.45 | 9.76 | 4.65 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.03 | 0 | 50.0 | 0.98 | 27.27 | 308.33 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.55 | 115.24 | 132.74 | 0.61 | 117.28 | 140.67 | 0.47 | 112.98 | 128.83 | 0.04 | -20.0 | -20.0 | 6.00 | 0 | 0 | 0.25 | 111.85 | 126.32 | -0.04 | -300.0 | -233.33 | -1.49 | 22.4 | -196.75 | 189 | 9.88 | 9.88 | 0.83 | 125.08 | 165.35 |
| 22Q2 (10) | 2.02 | -2.88 | 18.13 | 1.52 | -1.3 | -1.3 | 0.41 | -8.89 | -16.33 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | -33.33 | 0 | -100.0 | -100.0 | 0.77 | 0 | 67.39 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.61 | -1193.94 | -193.28 | -3.53 | -940.48 | -199.16 | -3.62 | -1231.25 | -202.55 | 0.05 | 400.0 | 400.0 | 0.00 | -100.0 | -100.0 | -2.11 | -1210.53 | -202.93 | -0.01 | 0.0 | 94.44 | -1.92 | -1110.53 | -177.11 | 172 | 0.0 | 0.0 | -3.31 | -617.19 | -187.57 |
| 22Q1 (9) | 2.08 | -12.61 | 27.61 | 1.54 | -14.92 | 8.45 | 0.45 | -13.46 | 0.0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 0.0 | 0.03 | 200.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | -17.5 | -66.67 | 0.42 | -4.55 | -44.74 | 0.32 | 23.08 | -57.33 | 0.01 | -83.33 | 200.0 | 3.20 | -75.67 | 0 | 0.19 | 26.67 | -56.82 | -0.01 | 85.71 | 92.31 | 0.19 | -88.76 | -56.82 | 172 | 0.0 | 0.0 | 0.64 | -23.81 | -36.0 |
| 21Q4 (8) | 2.38 | 8.18 | 48.75 | 1.81 | 14.56 | 19.87 | 0.52 | 20.93 | -24.64 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | -66.67 | 0.02 | 0.0 | -33.33 | 0.01 | -50.0 | -66.67 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0.06 | 0 | -97.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 123.81 | -87.88 | 0.44 | 129.33 | -83.7 | 0.26 | 115.95 | -87.91 | 0.06 | 20.0 | 50.0 | 13.15 | 0 | 806.9 | 0.15 | 115.79 | -87.9 | -0.07 | -333.33 | 88.52 | 1.69 | 9.74 | 1790.0 | 172 | 0.0 | -0.58 | 0.84 | 166.14 | -71.53 |
| 21Q3 (7) | 2.2 | 28.65 | 45.7 | 1.58 | 2.6 | 17.04 | 0.43 | -12.24 | 2.38 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | -66.67 | 0.02 | -33.33 | -33.33 | 0.02 | 0.0 | -50.0 | 0.24 | -47.83 | 14.29 | 0.01 | 0 | 125.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.68 | -143.41 | 42.66 | -1.5 | -142.13 | 52.98 | -1.63 | -146.18 | 29.74 | 0.05 | 400.0 | 600.0 | 0.00 | -100.0 | 0 | -0.95 | -146.34 | 29.1 | 0.03 | 116.67 | -90.63 | 1.54 | -38.15 | 214.93 | 172 | 0.0 | -0.58 | -1.27 | -133.6 | 56.8 |
| 21Q2 (6) | 1.71 | 4.91 | 25.74 | 1.54 | 8.45 | 21.26 | 0.49 | 8.89 | 19.51 | 0.01 | 0.0 | 0 | 0.01 | -50.0 | -75.0 | 0.03 | 50.0 | 0.0 | 0.02 | 0.0 | 0 | 0.46 | 0 | 0 | 0 | -100.0 | 0 | -0.33 | -166.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.87 | 290.91 | 422.97 | 3.56 | 368.42 | 747.62 | 3.53 | 370.67 | 720.93 | 0.01 | 200.0 | 0.0 | 0.24 | 0 | -82.22 | 2.05 | 365.91 | 720.0 | -0.18 | -38.46 | -12.5 | 2.49 | 465.91 | 0 | 172 | 0.0 | 0.0 | 3.78 | 278.0 | 455.88 |
| 21Q1 (5) | 1.63 | 1.88 | 1.88 | 1.42 | -5.96 | -3.4 | 0.45 | -34.78 | 2.27 | 0.01 | 0.0 | 0 | 0.02 | -33.33 | -50.0 | 0.02 | -33.33 | -33.33 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.01 | -85.71 | 0 | 0.5 | -82.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.99 | -70.0 | 550.0 | 0.76 | -71.85 | 243.4 | 0.75 | -65.12 | 274.42 | -0.01 | -125.0 | 66.67 | 0.00 | -100.0 | 0 | 0.44 | -64.52 | 276.0 | -0.13 | 78.69 | -18.18 | 0.44 | 540.0 | 276.0 | 172 | -0.58 | -0.58 | 1.0 | -66.1 | 470.37 |
| 20Q4 (4) | 1.6 | 5.96 | 0.0 | 1.51 | 11.85 | 0.0 | 0.69 | 64.29 | 0.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | 275.0 | 0.0 | 2.85 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 3.3 | 212.63 | 0.0 | 2.7 | 184.64 | 0.0 | 2.15 | 192.67 | 0.0 | 0.04 | 500.0 | 0.0 | 1.45 | 0 | 0.0 | 1.24 | 192.54 | 0.0 | -0.61 | -290.62 | 0.0 | -0.10 | 92.54 | 0.0 | 173 | 0.0 | 0.0 | 2.95 | 200.34 | 0.0 |
| 20Q3 (3) | 1.51 | 11.03 | 0.0 | 1.35 | 6.3 | 0.0 | 0.42 | 2.44 | 0.0 | 0.01 | 0 | 0.0 | 0.03 | -25.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.04 | 0 | 0.0 | 0.21 | 0 | 0.0 | -0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -2.93 | -495.95 | 0.0 | -3.19 | -859.52 | 0.0 | -2.32 | -639.53 | 0.0 | -0.01 | -200.0 | 0.0 | 0.00 | -100.0 | 0.0 | -1.34 | -636.0 | 0.0 | 0.32 | 300.0 | 0.0 | -1.34 | 0 | 0.0 | 173 | 0.58 | 0.0 | -2.94 | -532.35 | 0.0 |
| 20Q2 (2) | 1.36 | -15.0 | 0.0 | 1.27 | -13.61 | 0.0 | 0.41 | -6.82 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.03 | 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 | 0.74 | 436.36 | 0.0 | 0.42 | 179.25 | 0.0 | 0.43 | 200.0 | 0.0 | 0.01 | 133.33 | 0.0 | 1.35 | 0 | 0.0 | 0.25 | 200.0 | 0.0 | -0.16 | -45.45 | 0.0 | 0.00 | 100.0 | 0.0 | 172 | -0.58 | 0.0 | 0.68 | 351.85 | 0.0 |
| 20Q1 (1) | 1.6 | 0.0 | 0.0 | 1.47 | 0.0 | 0.0 | 0.44 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.03 | 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 | -0.22 | 0.0 | 0.0 | -0.53 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | 173 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 |
