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) | 66.43 | 18.94 | 42.95 | 17.99 | 27.26 | 11.68 | 0.34 | 70.0 | 0.43 | 72.0 | 1.91 | 24.03 | 0 | 0 | 0.01 | -83.33 | 3.42 | -3.12 | -0.07 | 0 | 0 | 0 | 0.06 | 0 | 1.41 | -43.37 | -2.36 | 0 | -1.29 | 0 | -1.06 | 0 | 0.00 | 0 | -2.73 | 0 | -5.87 | 0 | 0.00 | 0 | 47 | 0.0 | 18.66 | 17.06 |
| 2022 (9) | 55.85 | 19.31 | 36.4 | 20.17 | 24.41 | 16.35 | 0.2 | 25.0 | 0.25 | 127.27 | 1.54 | -5.52 | 0 | 0 | 0.06 | 100.0 | 3.53 | 27.9 | -0.08 | 0 | 0 | 0 | -0.01 | 0 | 2.49 | 41.48 | -2.46 | 0 | -1.88 | 0 | -0.54 | 0 | 0.00 | 0 | -3.97 | 0 | -9.50 | 0 | 0.00 | 0 | 47 | 0.0 | 15.94 | 3.98 |
| 2021 (8) | 46.81 | 2.99 | 30.29 | 12.14 | 20.98 | 19.48 | 0.16 | -11.11 | 0.11 | 57.14 | 1.63 | -22.75 | 0 | 0 | 0.03 | 200.0 | 2.76 | 126.23 | -0.01 | 0 | 0 | 0 | 0.03 | 50.0 | 1.76 | 604.0 | -2.71 | 0 | -2.29 | 0 | -0.35 | 0 | 0.00 | 0 | -4.82 | 0 | -8.80 | 0 | 0.00 | 0 | 47 | 0.0 | 15.33 | -25.47 |
| 2020 (7) | 45.45 | -14.63 | 27.01 | -5.36 | 17.56 | -12.07 | 0.18 | -21.74 | 0.07 | 133.33 | 2.11 | -20.38 | 0 | 0 | 0.01 | -83.33 | 1.22 | 4.27 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.25 | 0 | 1.12 | -63.52 | 0.55 | -76.39 | 0.62 | -21.52 | 55.18 | 114.04 | 1.16 | -76.42 | 0.65 | -92.5 | 0.00 | 0 | 47 | 0.0 | 20.57 | -16.31 |
| 2019 (6) | 53.24 | 17.19 | 28.54 | 13.48 | 19.97 | 16.51 | 0.23 | 43.75 | 0.03 | 50.0 | 2.65 | 0 | 0 | 0 | 0.06 | 500.0 | 1.17 | 12.5 | -0.01 | 0 | 0 | 0 | -0.02 | 0 | -1.66 | 0 | 3.07 | -29.91 | 2.33 | -32.85 | 0.79 | -15.05 | 25.78 | 21.72 | 4.92 | -32.69 | 8.67 | 78.03 | 0.00 | 0 | 47 | 0.0 | 24.58 | 263.07 |
| 2018 (5) | 45.43 | 6.22 | 25.15 | 6.88 | 17.14 | 11.88 | 0.16 | 45.45 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 1.04 | -24.64 | -0.02 | 0 | 0 | 0 | 0.03 | 0 | 1.23 | -2.38 | 4.38 | -15.61 | 3.47 | -17.97 | 0.93 | -3.12 | 21.18 | 14.67 | 7.31 | -17.96 | 4.87 | -24.61 | 0.00 | 0 | 47 | 0.0 | 6.77 | -10.21 |
| 2017 (4) | 42.77 | 0.35 | 23.53 | 5.85 | 15.32 | -3.59 | 0.11 | 0.0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 1.38 | 12.2 | -0.01 | 0 | 0 | 0 | -0.1 | 0 | 1.26 | 103.23 | 5.19 | 1.17 | 4.23 | 0.48 | 0.96 | 4.35 | 18.47 | 2.73 | 8.91 | 0.45 | 6.46 | -17.18 | 0.00 | 0 | 47 | 0.0 | 7.54 | -0.4 |
| 2016 (3) | 42.62 | 11.45 | 22.23 | 7.39 | 15.89 | 16.67 | 0.11 | 10.0 | 0.02 | -75.0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 1.23 | 14.95 | -0.01 | 0 | 0 | 0 | -0.14 | 0 | 0.62 | -29.55 | 5.13 | 6.88 | 4.21 | 2.18 | 0.92 | 35.29 | 17.98 | 26.62 | 8.87 | -2.63 | 7.80 | 10.8 | 0.00 | 0 | 47 | 4.44 | 7.57 | 7.53 |
| 2015 (2) | 38.24 | 8.98 | 20.7 | 7.53 | 13.62 | -1.3 | 0.1 | 25.0 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 1.07 | -57.37 | -0.01 | 0 | 0 | 0 | -0.01 | 0 | 0.88 | -64.8 | 4.8 | 5.49 | 4.12 | 11.65 | 0.68 | -20.93 | 14.20 | -24.71 | 9.11 | 11.51 | 7.04 | 171.81 | 0.00 | 0 | 45 | 0.0 | 7.04 | 5.86 |
| 2014 (1) | 35.09 | 2.42 | 19.25 | -3.07 | 13.8 | 18.76 | 0.08 | -11.11 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.51 | 292.19 | -0.03 | 0 | 0 | 0 | 0.02 | 0 | 2.5 | 242.47 | 4.55 | 29.63 | 3.69 | 22.59 | 0.86 | 72.0 | 18.86 | 32.07 | 8.17 | 21.58 | 2.59 | -47.78 | 0.00 | 0 | 45 | 0.0 | 6.65 | 20.91 |
| 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) | 16.58 | -0.36 | -4.71 | 10.17 | -1.74 | -12.33 | 6.86 | -1.86 | -3.65 | 0.08 | -11.11 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.5 | -10.71 | 138.1 | 0.05 | 135.71 | 104.5 | 0.11 | 184.62 | 111.7 | -0.05 | -400.0 | 70.59 | 0.00 | 0 | 0 | 0.23 | 182.14 | 111.56 | -0.85 | 43.33 | 66.0 | -0.24 | 48.94 | 92.9 | 46 | -2.13 | -2.13 | 4.64 | 3.57 | 7.91 |
| 24Q2 (19) | 16.64 | 2.72 | 13.58 | 10.35 | 4.65 | 6.81 | 6.99 | 4.64 | 6.07 | 0.09 | 12.5 | 0.0 | 0.19 | 18.75 | 111.11 | 0.5 | -3.85 | 13.64 | 0 | 0 | 0 | 0.06 | 0 | 0 | 1.05 | 10.53 | 10.53 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.01 | 0 | 0.0 | 0.56 | 86.67 | -3.45 | -0.14 | -100.0 | 86.54 | -0.13 | -44.44 | 71.11 | -0.01 | -150.0 | 98.33 | 0.00 | 0 | 0 | -0.28 | -47.37 | 70.21 | -1.50 | -76.47 | 33.04 | -0.47 | -147.37 | 66.19 | 47 | 0.0 | 0.0 | 4.48 | -0.67 | 8.74 |
| 24Q1 (18) | 16.2 | -18.67 | 11.96 | 9.89 | -18.53 | 3.89 | 6.68 | -12.22 | 12.46 | 0.08 | -20.0 | 14.29 | 0.16 | 33.33 | 77.78 | 0.52 | -1.89 | 36.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0.95 | 115.91 | -13.64 | 0 | 0 | 100.0 | -0.09 | 0 | 0 | 0 | -100.0 | -100.0 | 0.3 | 528.57 | -56.52 | -0.07 | -170.0 | 76.67 | -0.09 | -129.03 | 57.14 | 0.02 | 109.52 | 122.22 | 0.00 | 0 | 0 | -0.19 | -128.79 | 57.78 | -0.85 | -202.41 | 56.63 | -0.19 | 93.04 | 57.78 | 47 | 0.0 | 0.0 | 4.51 | -20.18 | -1.74 |
| 23Q4 (17) | 19.92 | 14.48 | 19.71 | 12.14 | 4.66 | 16.96 | 7.61 | 6.88 | 4.82 | 0.1 | 25.0 | 42.86 | 0.12 | 0.0 | 33.33 | 0.53 | -5.36 | 32.5 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.44 | -52.69 | -56.86 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 300.0 | -0.07 | -133.33 | -106.6 | 0.1 | 109.01 | 42.86 | 0.31 | 132.98 | 244.44 | -0.21 | -23.53 | -950.0 | 0.00 | 0 | 0 | 0.66 | 133.17 | 247.37 | 0.83 | 133.2 | 139.34 | -2.73 | 19.23 | 31.23 | 47 | 0.0 | 0.0 | 5.65 | 31.4 | 20.73 |
| 23Q3 (16) | 17.4 | 18.77 | 21.93 | 11.6 | 19.71 | 26.22 | 7.12 | 8.04 | 13.92 | 0.08 | -11.11 | 60.0 | 0.12 | 33.33 | 50.0 | 0.56 | 27.27 | 47.37 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.93 | -2.11 | 19.23 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 300.0 | 0.21 | -63.79 | -40.0 | -1.11 | -6.73 | -35.37 | -0.94 | -108.89 | -84.31 | -0.17 | 71.67 | 43.33 | 0.00 | 0 | 0 | -1.99 | -111.7 | -84.26 | -2.50 | -11.61 | -33.69 | -3.38 | -143.17 | 18.75 | 47 | 0.0 | 0.0 | 4.3 | 4.37 | 11.4 |
| 23Q2 (15) | 14.65 | 1.24 | 18.05 | 9.69 | 1.79 | 14.4 | 6.59 | 10.94 | 21.14 | 0.09 | 28.57 | 125.0 | 0.09 | 0.0 | 80.0 | 0.44 | 15.79 | 12.82 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.95 | -13.64 | 10.47 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.58 | -15.94 | -13.43 | -1.04 | -246.67 | -26.83 | -0.45 | -114.29 | 41.56 | -0.6 | -566.67 | -900.0 | 0.00 | 0 | 0 | -0.94 | -108.89 | 41.61 | -2.24 | -14.29 | 28.43 | -1.39 | -208.89 | 54.87 | 47 | 0.0 | 0.0 | 4.12 | -10.24 | 13.81 |
| 23Q1 (14) | 14.47 | -13.04 | 15.58 | 9.52 | -8.29 | 13.88 | 5.94 | -18.18 | 8.99 | 0.07 | 0.0 | 40.0 | 0.09 | 0.0 | 200.0 | 0.38 | -5.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 7.84 | 26.44 | -0.03 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 200.0 | 200.0 | 0.69 | -34.91 | 68.29 | -0.3 | -528.57 | 66.29 | -0.21 | -333.33 | 69.57 | -0.09 | -350.0 | 43.75 | 0.00 | 0 | 0 | -0.45 | -336.84 | 69.18 | -1.96 | 7.11 | 17.99 | -0.45 | 88.66 | 69.18 | 47 | 0.0 | 0.0 | 4.59 | -1.92 | 21.43 |
| 22Q4 (13) | 16.64 | 16.61 | 16.77 | 10.38 | 12.95 | 20.84 | 7.26 | 16.16 | 7.88 | 0.07 | 40.0 | 75.0 | 0.09 | 12.5 | 200.0 | 0.4 | 5.26 | 5.26 | 0 | 0 | 0 | 0 | 0 | 0 | 1.02 | 30.77 | -23.31 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | -200.0 | 1.06 | 202.86 | 6.0 | 0.07 | 108.54 | 187.5 | 0.09 | 117.65 | 212.5 | -0.02 | 93.33 | -300.0 | 0.00 | 0 | 0 | 0.19 | 117.59 | 218.75 | -2.11 | -12.83 | 10.21 | -3.97 | 4.57 | 17.63 | 47 | 0.0 | 0.0 | 4.68 | 21.24 | 3.77 |
| 22Q3 (12) | 14.27 | 14.99 | 38.95 | 9.19 | 8.5 | 33.58 | 6.25 | 14.89 | 33.26 | 0.05 | 25.0 | 25.0 | 0.08 | 60.0 | 166.67 | 0.38 | -2.56 | -5.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.78 | -9.3 | 52.94 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0.35 | -47.76 | 84.21 | -0.82 | 0.0 | 26.79 | -0.51 | 33.77 | 45.74 | -0.3 | -400.0 | -100.0 | 0.00 | 0 | 0 | -1.08 | 32.92 | 45.45 | -1.87 | 40.26 | 23.98 | -4.16 | -35.06 | 10.73 | 47 | 0.0 | 0.0 | 3.86 | 6.63 | 29.97 |
| 22Q2 (11) | 12.41 | -0.88 | 15.98 | 8.47 | 1.32 | 13.84 | 5.44 | -0.18 | 11.25 | 0.04 | -20.0 | 0.0 | 0.05 | 66.67 | 66.67 | 0.39 | 2.63 | -7.14 | 0 | 0 | 0 | 0.06 | 0 | 100.0 | 0.86 | -1.15 | 120.51 | -0.05 | -66.67 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0.0 | 0.67 | 63.41 | 76.32 | -0.82 | 7.87 | 34.4 | -0.77 | -11.59 | 22.22 | -0.06 | 62.5 | 73.91 | 0.00 | 0 | 0 | -1.61 | -10.27 | 22.97 | -3.13 | -30.96 | -5.03 | -3.08 | -110.96 | -14.93 | 47 | 0.0 | 0.0 | 3.62 | -4.23 | 9.7 |
| 22Q1 (10) | 12.52 | -12.14 | 8.12 | 8.36 | -2.68 | 13.28 | 5.45 | -19.02 | 16.7 | 0.05 | 25.0 | 25.0 | 0.03 | 0.0 | 50.0 | 0.38 | 0.0 | -11.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0.87 | -34.59 | 64.15 | -0.03 | 0 | -400.0 | 0 | 0 | 0 | -0.01 | -200.0 | -200.0 | 0.41 | -59.0 | 115.79 | -0.89 | -1012.5 | -229.63 | -0.69 | -762.5 | -146.43 | -0.16 | -1700.0 | -900.0 | 0.00 | 0 | 0 | -1.46 | -812.5 | -147.46 | -2.39 | -1.7 | -134.31 | -1.46 | 69.71 | -147.46 | 47 | 0.0 | 0.0 | 3.78 | -16.19 | -16.92 |
| 21Q4 (9) | 14.25 | 38.75 | 15.2 | 8.59 | 24.85 | 17.51 | 6.73 | 43.5 | 30.68 | 0.04 | 0.0 | 0.0 | 0.03 | 0.0 | 50.0 | 0.38 | -5.0 | -13.64 | 0 | 0 | 0 | 0 | 0 | 0 | 1.33 | 160.78 | 177.08 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 1.0 | 426.32 | 233.33 | -0.08 | 92.86 | -138.1 | -0.08 | 91.49 | -122.86 | 0.01 | 106.67 | 107.69 | 0.00 | 0 | 0 | -0.16 | 91.92 | -121.92 | -2.35 | 4.47 | -2236.36 | -4.82 | -3.43 | -515.52 | 47 | 0.0 | 0.0 | 4.51 | 51.85 | -7.58 |
| 21Q3 (8) | 10.27 | -4.02 | -9.2 | 6.88 | -7.53 | 5.52 | 4.69 | -4.09 | 10.09 | 0.04 | 0.0 | 0.0 | 0.03 | 0.0 | 50.0 | 0.4 | -4.76 | -9.09 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.51 | 30.77 | 142.86 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.19 | -50.0 | -57.78 | -1.12 | 10.4 | -215.46 | -0.94 | 5.05 | -361.11 | -0.15 | 34.78 | -123.81 | 0.00 | 0 | -100.0 | -1.98 | 5.26 | -364.0 | -2.46 | 17.45 | -1130.0 | -4.66 | -73.88 | -1183.72 | 47 | 0.0 | 0.0 | 2.97 | -10.0 | -46.77 |
| 21Q2 (7) | 10.7 | -7.6 | 3.38 | 7.44 | 0.81 | 16.98 | 4.89 | 4.71 | 22.86 | 0.04 | 0.0 | 0 | 0.03 | 50.0 | 50.0 | 0.42 | -2.33 | -31.15 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.39 | -26.42 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.38 | 100.0 | 300.0 | -1.25 | -362.96 | -594.44 | -0.99 | -253.57 | -350.0 | -0.23 | -1250.0 | -560.0 | 0.00 | 0 | 0 | -2.09 | -254.24 | -344.68 | -2.98 | -192.16 | -4157.14 | -2.68 | -354.24 | -737.5 | 47 | 0.0 | -2.08 | 3.3 | -27.47 | -30.08 |
| 21Q1 (6) | 11.58 | -6.39 | 1.31 | 7.38 | 0.96 | 8.05 | 4.67 | -9.32 | 11.99 | 0.04 | 0.0 | 0 | 0.02 | 0.0 | 100.0 | 0.43 | -2.27 | -30.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0.53 | 10.42 | 0 | 0.01 | 133.33 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.19 | -36.67 | 161.29 | -0.27 | -228.57 | -307.69 | -0.28 | -180.0 | -500.0 | 0.02 | 115.38 | -71.43 | 0.00 | 0 | -100.0 | -0.59 | -180.82 | -493.33 | -1.02 | -1027.27 | -222.89 | -0.59 | -150.86 | -493.33 | 47 | 0.0 | 0.0 | 4.55 | -6.76 | -15.58 |
| 20Q4 (5) | 12.37 | 9.37 | -16.53 | 7.31 | 12.12 | -9.64 | 5.15 | 20.89 | -1.34 | 0.04 | 0.0 | -33.33 | 0.02 | 0.0 | 0 | 0.44 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 128.57 | 128.57 | -0.03 | -200.0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0.3 | -33.33 | 137.97 | 0.21 | -78.35 | -70.42 | 0.35 | -2.78 | -28.57 | -0.13 | -120.63 | -154.17 | 0.00 | -100.0 | -100.0 | 0.73 | -2.67 | -29.81 | 0.11 | 155.0 | -96.04 | 1.16 | 169.77 | -76.42 | 47 | 0.0 | 0.0 | 4.88 | -12.54 | -17.85 |
| 20Q3 (4) | 11.31 | 9.28 | 0.0 | 6.52 | 2.52 | 0.0 | 4.26 | 7.04 | 0.0 | 0.04 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.44 | -27.87 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.21 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.45 | 336.84 | 0.0 | 0.97 | 638.89 | 0.0 | 0.36 | 263.64 | 0.0 | 0.63 | 1160.0 | 0.0 | 64.98 | 0 | 0.0 | 0.75 | 259.57 | 0.0 | -0.20 | -185.71 | 0.0 | 0.43 | 234.38 | 0.0 | 47 | -2.08 | 0.0 | 5.58 | 18.22 | 0.0 |
| 20Q2 (3) | 10.35 | -9.45 | 0.0 | 6.36 | -6.88 | 0.0 | 3.98 | -4.56 | 0.0 | 0 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.61 | -1.61 | 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 | -0.19 | 38.71 | 0.0 | -0.18 | -238.46 | 0.0 | -0.22 | -414.29 | 0.0 | 0.05 | -28.57 | 0.0 | 0.00 | -100.0 | 0.0 | -0.47 | -413.33 | 0.0 | -0.07 | -108.43 | 0.0 | -0.32 | -313.33 | 0.0 | 48 | 2.13 | 0.0 | 4.72 | -12.43 | 0.0 |
| 20Q1 (2) | 11.43 | -22.87 | 0.0 | 6.83 | -15.57 | 0.0 | 4.17 | -20.11 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0 | 0.0 | 0.62 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.31 | 60.76 | 0.0 | 0.13 | -81.69 | 0.0 | 0.07 | -85.71 | 0.0 | 0.07 | -70.83 | 0.0 | 55.86 | 65.81 | 0.0 | 0.15 | -85.58 | 0.0 | 0.83 | -70.14 | 0.0 | 0.15 | -96.95 | 0.0 | 47 | 0.0 | 0.0 | 5.39 | -9.26 | 0.0 |
| 19Q4 (1) | 14.82 | 0.0 | 0.0 | 8.09 | 0.0 | 0.0 | 5.22 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.79 | 0.0 | 0.0 | 0.71 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 33.69 | 0.0 | 0.0 | 1.04 | 0.0 | 0.0 | 2.78 | 0.0 | 0.0 | 4.92 | 0.0 | 0.0 | 47 | 0.0 | 0.0 | 5.94 | 0.0 | 0.0 |
