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) | 15.07 | -18.67 | 9.27 | -23.58 | 5.73 | 5.91 | 0.17 | 30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.62 | 264.71 | 0.64 | -44.35 | 0.87 | 3.57 | 0.14 | -6.67 | 22.06 | 71.41 | 1.15 | 2.68 | 0.33 | -62.92 | 0.00 | 0 | 75 | 0.0 | 1.89 | -18.18 |
| 2023 (9) | 18.53 | -26.35 | 12.13 | -15.41 | 5.41 | -14.94 | 0.13 | 116.67 | 0.14 | 7.69 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0.08 | -94.29 | 0.17 | -87.02 | 1.15 | -80.07 | 0.84 | -83.75 | 0.15 | -84.54 | 12.87 | -23.26 | 1.12 | -83.36 | 0.89 | -82.72 | 0.00 | 0 | 75 | 1.35 | 2.31 | -67.23 |
| 2022 (8) | 25.16 | -6.4 | 14.34 | 11.68 | 6.36 | 6.35 | 0.06 | 200.0 | 0.13 | 333.33 | 0 | 0 | 0.01 | 0 | 0.01 | 0.0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 1.31 | 0 | 5.77 | -27.33 | 5.17 | -23.63 | 0.97 | -27.07 | 16.77 | 0.06 | 6.73 | -25.8 | 5.15 | -43.96 | 0.00 | 0 | 74 | 7.25 | 7.05 | -21.67 |
| 2021 (7) | 26.88 | 100.75 | 12.84 | 60.1 | 5.98 | 51.39 | 0.02 | 0.0 | 0.03 | 200.0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.16 | 0 | -0.12 | 0 | 7.94 | 459.15 | 6.77 | 499.12 | 1.33 | 533.33 | 16.76 | 14.01 | 9.07 | 433.53 | 9.19 | 504.61 | 0.00 | 0 | 69 | 6.15 | 9.0 | 330.62 |
| 2020 (6) | 13.39 | 11.96 | 8.02 | 8.23 | 3.95 | 7.92 | 0.02 | -33.33 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.07 | 0 | -0.18 | 0 | -0.01 | 0 | 1.42 | 73.17 | 1.13 | 44.87 | 0.21 | 425.0 | 14.70 | 207.53 | 1.70 | 40.5 | 1.52 | 22.58 | 0.00 | 0 | 65 | 1.56 | 2.09 | 43.15 |
| 2019 (5) | 11.96 | -7.64 | 7.41 | 3.2 | 3.66 | -9.18 | 0.03 | 0.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.15 | 0 | 0.82 | -52.6 | 0.78 | -55.93 | 0.04 | 0 | 4.78 | 0 | 1.21 | -56.32 | 1.24 | -48.12 | 0.00 | 0 | 64 | 1.59 | 1.46 | -34.53 |
| 2018 (4) | 12.95 | 7.29 | 7.18 | 4.82 | 4.03 | 4.13 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.02 | 0 | 1.73 | 61.68 | 1.77 | 96.67 | -0.04 | 0 | 0.00 | 0 | 2.77 | 95.07 | 2.39 | 50.31 | 0.00 | 0 | 63 | 1.61 | 2.23 | 34.34 |
| 2017 (3) | 12.07 | -3.59 | 6.85 | 2.39 | 3.87 | -7.86 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | -0.29 | 0 | 1.07 | -35.93 | 0.9 | -36.17 | 0.16 | -38.46 | 15.19 | -2.57 | 1.42 | -35.45 | 1.59 | -11.67 | 0.00 | 0 | 62 | 0.0 | 1.66 | -25.89 |
| 2016 (2) | 12.52 | 14.65 | 6.69 | 10.95 | 4.2 | 2.19 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | 0.06 | -62.5 | 1.67 | 77.66 | 1.41 | 69.88 | 0.26 | 136.36 | 15.59 | 32.12 | 2.20 | 155.81 | 1.80 | 102.25 | 0.00 | 0 | 62 | -34.74 | 2.24 | 42.68 |
| 2015 (1) | 10.92 | 8.55 | 6.03 | 11.25 | 4.11 | 9.31 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.08 | -42.86 | 0.16 | -30.43 | 0.94 | -16.07 | 0.83 | -21.7 | 0.11 | 83.33 | 11.80 | 126.49 | 0.86 | -18.87 | 0.89 | -19.82 | 0.00 | 0 | 95 | -3.06 | 1.57 | 12.14 |
| 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) | 3.89 | 6.28 | 1.04 | 2.38 | 8.18 | -21.45 | 1.67 | 20.14 | 31.5 | 0.05 | 66.67 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.34 | 221.43 | 172.34 | 0.18 | 185.71 | 119.35 | 0.24 | 500.0 | 132.43 | 0.05 | 200.0 | 171.43 | 29.33 | 0 | 0 | 0.32 | 500.0 | 132.65 | -0.13 | -144.83 | 63.89 | 1.16 | 38.1 | 2.65 | 75 | 0.0 | 0.0 | 0.66 | 842.86 | 204.76 |
| 24Q3 (19) | 3.66 | -11.59 | -17.01 | 2.2 | -15.38 | -14.06 | 1.39 | 2.96 | -7.95 | 0.03 | -40.0 | 0.0 | 0.05 | 25.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | -316.67 | -155.32 | -0.28 | -300.0 | -162.22 | -0.21 | -165.62 | -126.58 | -0.06 | -118.75 | -106.82 | -0.05 | -171.43 | -150.0 | 0.00 | -100.0 | 0 | -0.08 | -118.6 | -106.78 | 0.29 | 20.83 | -49.12 | 0.84 | -8.7 | -60.19 | 75 | 0.0 | 0.0 | 0.07 | -88.14 | -93.86 |
| 24Q2 (18) | 4.14 | 22.49 | -6.55 | 2.6 | 24.4 | 4.0 | 1.35 | 3.05 | 0.75 | 0.05 | 66.67 | 25.0 | 0.04 | 100.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -70.73 | -52.0 | 0.14 | -66.67 | -46.15 | 0.32 | -8.57 | -61.9 | 0.32 | -13.51 | -39.62 | 0.07 | 0.0 | -61.11 | 21.66 | 7.33 | 3.79 | 0.43 | -14.0 | -42.67 | 0.24 | 442.86 | -33.33 | 0.92 | 84.0 | -1.08 | 75 | 0.0 | 5.63 | 0.59 | 3.51 | -45.87 |
| 24Q1 (17) | 3.38 | -12.21 | -42.12 | 2.09 | -31.02 | -48.14 | 1.31 | 3.15 | 0.77 | 0.03 | -40.0 | 50.0 | 0.02 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 177.36 | 472.73 | 0.42 | 189.36 | 700.0 | 0.35 | 137.63 | -20.45 | 0.37 | 150.0 | 131.25 | 0.07 | 200.0 | 16.67 | 20.18 | 0 | 50.82 | 0.50 | 151.02 | 127.27 | -0.07 | 80.56 | -122.58 | 0.50 | -55.75 | 127.27 | 75 | 0.0 | 0.0 | 0.57 | 190.48 | -20.83 |
| 23Q4 (16) | 3.85 | -12.7 | -3.27 | 3.03 | 18.36 | 8.21 | 1.27 | -15.89 | -22.56 | 0.05 | 66.67 | 66.67 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | -0.01 | -200.0 | -133.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.53 | -212.77 | -39.47 | -0.47 | -204.44 | -34.29 | -0.93 | -217.72 | -16.25 | -0.74 | -184.09 | -42.31 | -0.07 | -250.0 | 65.0 | 0.00 | 0 | 0 | -0.98 | -183.05 | -38.03 | -0.36 | -163.16 | -56.52 | 1.13 | -46.45 | -83.88 | 75 | 0.0 | 1.35 | -0.63 | -155.26 | -57.5 |
| 23Q3 (15) | 4.41 | -0.45 | -28.76 | 2.56 | 2.4 | -42.86 | 1.51 | 12.69 | -3.21 | 0.03 | -25.0 | 200.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 88.0 | -45.35 | 0.45 | 73.08 | -47.06 | 0.79 | -5.95 | -21.0 | 0.88 | 66.04 | -7.37 | -0.02 | -111.11 | -113.33 | 0.00 | -100.0 | -100.0 | 1.18 | 57.33 | -8.53 | 0.57 | 58.33 | 338.46 | 2.11 | 126.88 | -72.67 | 75 | 5.63 | 1.35 | 1.14 | 4.59 | -16.18 |
| 23Q2 (14) | 4.43 | -24.14 | -42.17 | 2.5 | -37.97 | -31.88 | 1.34 | 3.08 | -15.19 | 0.04 | 100.0 | 300.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 327.27 | -47.92 | 0.26 | 471.43 | -36.59 | 0.84 | 90.91 | -70.21 | 0.53 | 231.25 | -77.54 | 0.18 | 200.0 | -67.86 | 20.87 | 55.98 | 4.61 | 0.75 | 240.91 | -76.56 | 0.36 | 16.13 | -86.15 | 0.93 | 322.73 | -85.54 | 71 | -5.33 | -4.05 | 1.09 | 51.39 | -64.72 |
| 23Q1 (13) | 5.84 | 46.73 | -20.33 | 4.03 | 43.93 | 18.88 | 1.3 | -20.73 | -17.72 | 0.02 | -33.33 | 0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 71.05 | -125.0 | -0.07 | 80.0 | -117.5 | 0.44 | 155.0 | -84.06 | 0.16 | 130.77 | -93.28 | 0.06 | 130.0 | -86.67 | 13.38 | 0 | -18.46 | 0.22 | 130.99 | -93.19 | 0.31 | 234.78 | -88.26 | 0.22 | -96.86 | -93.19 | 75 | 1.35 | 1.35 | 0.72 | 280.0 | -76.0 |
| 22Q4 (12) | 3.98 | -35.7 | -49.94 | 2.8 | -37.5 | -15.66 | 1.64 | 5.13 | -4.09 | 0.03 | 200.0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.38 | -144.19 | -660.0 | -0.35 | -141.18 | -1066.67 | -0.8 | -180.0 | -127.68 | -0.52 | -154.74 | -122.41 | -0.2 | -233.33 | -131.25 | 0.00 | -100.0 | -100.0 | -0.71 | -155.04 | -121.19 | -0.23 | -276.92 | -107.35 | 7.01 | -9.2 | -28.47 | 74 | 0.0 | 7.25 | -0.4 | -129.41 | -112.78 |
| 22Q3 (11) | 6.19 | -19.19 | -24.6 | 4.48 | 22.07 | 26.55 | 1.56 | -1.27 | -5.45 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.86 | 79.17 | 0 | 0.85 | 107.32 | 8400.0 | 1.0 | -64.54 | -66.89 | 0.95 | -59.75 | -64.02 | 0.15 | -73.21 | -63.41 | 15.14 | -24.11 | 11.65 | 1.29 | -59.69 | -64.27 | 0.13 | -95.0 | -96.3 | 7.72 | 20.06 | 17.15 | 74 | 0.0 | 1.37 | 1.36 | -55.99 | -58.79 |
| 22Q2 (10) | 7.66 | 4.5 | 34.15 | 3.67 | 8.26 | 20.72 | 1.58 | 0.0 | 18.8 | 0.01 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 9.09 | 469.23 | 0.41 | 2.5 | 415.38 | 2.82 | 2.17 | 133.06 | 2.36 | -0.84 | 114.55 | 0.56 | 24.44 | 273.33 | 19.95 | 21.57 | 63.52 | 3.20 | -0.93 | 90.48 | 2.60 | -1.52 | 58.54 | 6.43 | 99.07 | 129.64 | 74 | 0.0 | 13.85 | 3.09 | 3.0 | 119.15 |
| 22Q1 (9) | 7.33 | -7.8 | 46.02 | 3.39 | 2.11 | 15.7 | 1.58 | -7.6 | 22.48 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | 980.0 | 4300.0 | 0.4 | 1433.33 | 1900.0 | 2.76 | -4.5 | 240.74 | 2.38 | 2.59 | 230.56 | 0.45 | -29.69 | 246.15 | 16.41 | -25.75 | -0.18 | 3.23 | -3.58 | 188.39 | 2.64 | -15.65 | 183.87 | 3.23 | -67.04 | 188.39 | 74 | 7.25 | 15.62 | 3.0 | -4.15 | 160.87 |
| 21Q4 (8) | 7.95 | -3.17 | 79.86 | 3.32 | -6.21 | 32.8 | 1.71 | 3.64 | 35.71 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.05 | 0 | 50.0 | -0.03 | -400.0 | -142.86 | 2.89 | -4.3 | 295.89 | 2.32 | -12.12 | 364.0 | 0.64 | 56.1 | 357.14 | 22.10 | 62.98 | 18.63 | 3.35 | -7.2 | 335.06 | 3.13 | -10.83 | 449.12 | 9.80 | 48.71 | 463.22 | 69 | -5.48 | 6.15 | 3.13 | -5.15 | 229.47 |
| 21Q3 (7) | 8.21 | 43.78 | 129.97 | 3.54 | 16.45 | 59.46 | 1.65 | 24.06 | 68.37 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 100.0 | 100.0 | 0.01 | 107.69 | 133.33 | 3.02 | 149.59 | 788.24 | 2.64 | 140.0 | 780.0 | 0.41 | 173.33 | 720.0 | 13.56 | 11.15 | -14.61 | 3.61 | 114.88 | 684.78 | 3.51 | 114.02 | 697.73 | 6.59 | 135.36 | 572.45 | 73 | 12.31 | 12.31 | 3.3 | 134.04 | 587.5 |
| 21Q2 (6) | 5.71 | 13.75 | 120.46 | 3.04 | 3.75 | 88.82 | 1.33 | 3.1 | 60.24 | 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 | -0.13 | -1400.0 | 0 | -0.13 | -750.0 | -1400.0 | 1.21 | 49.38 | 611.76 | 1.1 | 52.78 | 547.06 | 0.15 | 15.38 | 0 | 12.20 | -25.79 | 662.5 | 1.68 | 50.0 | 522.22 | 1.64 | 76.34 | 680.95 | 2.80 | 150.0 | 428.3 | 65 | 1.56 | 3.17 | 1.41 | 22.61 | 327.27 |
| 21Q1 (5) | 5.02 | 13.57 | 78.65 | 2.93 | 17.2 | 73.37 | 1.29 | 2.38 | 46.59 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 110.0 | -50.0 | 0.02 | -71.43 | 133.33 | 0.81 | 10.96 | 350.0 | 0.72 | 44.0 | 350.0 | 0.13 | -7.14 | 550.0 | 16.44 | -11.76 | 81.46 | 1.12 | 45.45 | 330.77 | 0.93 | 63.16 | 220.69 | 1.12 | -35.63 | 330.77 | 64 | -1.54 | 0.0 | 1.15 | 21.05 | 248.48 |
| 20Q4 (4) | 4.42 | 23.81 | 0.0 | 2.5 | 12.61 | 0.0 | 1.26 | 28.57 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 900.0 | 0.0 | -0.1 | -66.67 | 0.0 | 0.07 | 333.33 | 0.0 | 0.73 | 114.71 | 0.0 | 0.5 | 66.67 | 0.0 | 0.14 | 180.0 | 0.0 | 18.63 | 17.32 | 0.0 | 0.77 | 67.39 | 0.0 | 0.57 | 29.55 | 0.0 | 1.74 | 77.55 | 0.0 | 65 | 0.0 | 0.0 | 0.95 | 97.92 | 0.0 |
| 20Q3 (3) | 3.57 | 37.84 | 0.0 | 2.22 | 37.89 | 0.0 | 0.98 | 18.07 | 0.0 | 0 | 0 | 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 | 0.0 | -0.01 | 0 | 0.0 | -0.06 | 0 | 0.0 | -0.03 | -400.0 | 0.0 | 0.34 | 100.0 | 0.0 | 0.3 | 76.47 | 0.0 | 0.05 | 0 | 0.0 | 15.88 | 892.5 | 0.0 | 0.46 | 70.37 | 0.0 | 0.44 | 109.52 | 0.0 | 0.98 | 84.91 | 0.0 | 65 | 3.17 | 0.0 | 0.48 | 45.45 | 0.0 |
| 20Q2 (2) | 2.59 | -7.83 | 0.0 | 1.61 | -4.73 | 0.0 | 0.83 | -5.68 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 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 | -100.0 | 0.0 | 0.01 | 116.67 | 0.0 | 0.17 | -5.56 | 0.0 | 0.17 | 6.25 | 0.0 | 0 | -100.0 | 0.0 | 1.60 | -82.34 | 0.0 | 0.27 | 3.85 | 0.0 | 0.21 | -27.59 | 0.0 | 0.53 | 103.85 | 0.0 | 63 | -1.56 | 0.0 | 0.33 | 0.0 | 0.0 |
| 20Q1 (1) | 2.81 | 0.0 | 0.0 | 1.69 | 0.0 | 0.0 | 0.88 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 9.06 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 64 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 |
