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) | 20.84 | 2.91 | 17.55 | 3.78 | 2.49 | 5.96 | 0.56 | 115.38 | 0 | 0 | 0.01 | -50.0 | 0.07 | 0.0 | 0.03 | 0.0 | 0.21 | 110.0 | 0 | 0 | 0 | 0 | 0.17 | 41.67 | 0.89 | 154.29 | 1.7 | 25.93 | 1.19 | 19.0 | 0.51 | 50.0 | 29.75 | 16.35 | 1.75 | 19.05 | 0.44 | -54.17 | 0.00 | 0 | 68 | 0.0 | 2.5 | 12.61 |
| 2022 (9) | 20.25 | 11.51 | 16.91 | 10.52 | 2.35 | 2.62 | 0.26 | 62.5 | 0 | 0 | 0.02 | -33.33 | 0.07 | 75.0 | 0.03 | 50.0 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0.35 | 9.38 | 1.35 | 51.69 | 1.0 | 61.29 | 0.34 | 21.43 | 25.57 | -17.12 | 1.47 | 58.06 | 0.96 | 118.18 | 0.00 | 0 | 68 | 3.03 | 2.22 | 25.42 |
| 2021 (8) | 18.16 | 4.73 | 15.3 | -2.55 | 2.29 | -33.62 | 0.16 | -30.43 | 0 | 0 | 0.03 | 50.0 | 0.04 | 0.0 | 0.02 | 100.0 | 0.1 | -64.29 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.32 | 0 | 0.89 | 0 | 0.62 | 0 | 0.28 | -54.1 | 30.85 | 0 | 0.93 | 0 | 0.44 | 0 | 0.00 | 0 | 66 | 10.0 | 1.77 | 0 |
| 2020 (7) | 17.34 | -24.48 | 15.7 | -19.45 | 3.45 | -20.14 | 0.23 | -60.34 | 0 | 0 | 0.02 | -50.0 | 0.04 | 0.0 | 0.01 | -50.0 | 0.28 | 55.56 | 0.23 | 2200.0 | 0 | 0 | -0.03 | 0 | -1.25 | 0 | -3.05 | 0 | -3.66 | 0 | 0.61 | 90.62 | 0.00 | 0 | -6.10 | 0 | -3.54 | 0 | 0.00 | 0 | 60 | -52.76 | -2.19 | 0 |
| 2019 (6) | 22.96 | 2.0 | 19.49 | -0.76 | 4.32 | -2.04 | 0.58 | 0.0 | 0 | 0 | 0.04 | 0 | 0.04 | 0.0 | 0.02 | -84.62 | 0.18 | -14.29 | 0.01 | -99.28 | 0 | 0 | 0 | 0 | 0.87 | -55.61 | 0.01 | -97.67 | -0.3 | 0 | 0.32 | -58.44 | 0.00 | 0 | -0.24 | 0 | -1.72 | 0 | 0.00 | 0 | 127 | -29.05 | 1.65 | 23.13 |
| 2018 (5) | 22.51 | -1.49 | 19.64 | -0.86 | 4.41 | 2.32 | 0.58 | -4.92 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0.13 | 8.33 | 0.21 | 10.53 | 1.38 | 1050.0 | 0 | 0 | 0.12 | 0 | 1.96 | 415.79 | 0.43 | 0 | -0.34 | 0 | 0.77 | 0 | 0.00 | 0 | -0.19 | 0 | -3.38 | 0 | 0.00 | 0 | 179 | 0.0 | 1.34 | 123.33 |
| 2017 (4) | 22.85 | -4.31 | 19.81 | -7.0 | 4.31 | -4.65 | 0.61 | -10.29 | 0.11 | -52.17 | 0 | 0 | 0.02 | -33.33 | 0.12 | 500.0 | 0.19 | -38.71 | 0.12 | 0 | 0 | 0 | -0.83 | 0 | 0.38 | -39.68 | -0.89 | 0 | -0.82 | 0 | -0.07 | 0 | 0.00 | 0 | -0.46 | 0 | -1.76 | 0 | 0.00 | 0 | 179 | 0.0 | 0.6 | -14.29 |
| 2016 (3) | 23.88 | -32.35 | 21.3 | -28.04 | 4.52 | -15.2 | 0.68 | -19.05 | 0.23 | -4.17 | 0 | 0 | 0.03 | -57.14 | 0.02 | -33.33 | 0.31 | 416.67 | -0.13 | 0 | 0 | 0 | -0.02 | 0 | 0.63 | -53.68 | -1.31 | 0 | -1.09 | 0 | -0.14 | 0 | 0.00 | 0 | -0.61 | 0 | -2.53 | 0 | 0.00 | 0 | 179 | -3.24 | 0.7 | -83.13 |
| 2015 (2) | 35.3 | -21.61 | 29.6 | -30.61 | 5.33 | -43.12 | 0.84 | 3.7 | 0.24 | -7.69 | 0 | 0 | 0.07 | 0.0 | 0.03 | 0 | 0.06 | -89.09 | 0.25 | 0 | 0 | 0 | 0.37 | -15.91 | 1.36 | 0 | 1.74 | 0 | 1.46 | 0 | 0.73 | 0 | 41.70 | 0 | 0.79 | 0 | 0.15 | 0 | 0.00 | 0 | 185 | -2.12 | 4.15 | 0 |
| 2014 (1) | 45.03 | -34.41 | 42.66 | -23.36 | 9.37 | -14.97 | 0.81 | -11.96 | 0.26 | 0 | 0 | 0 | 0.07 | -46.15 | 0 | 0 | 0.55 | 48.65 | -0.14 | 0 | 0 | 0 | 0.44 | 238.46 | -7.43 | 0 | -14.43 | 0 | -13.85 | 0 | -0.41 | 0 | 0.00 | 0 | -7.32 | 0 | -9.44 | 0 | 0.00 | 0 | 189 | 1.07 | -10.25 | 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) | 6.5 | 9.61 | 14.24 | 5.91 | 15.2 | 23.38 | 0.79 | 23.44 | 23.44 | 0.16 | 0.0 | 6.67 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.09 | -139.13 | -140.91 | -0.29 | -174.36 | -161.7 | -0.37 | -237.04 | -205.71 | 0.08 | -33.33 | -33.33 | 0.00 | -100.0 | -100.0 | -0.55 | -237.5 | -205.77 | -0.41 | -783.33 | -315.79 | 0.18 | -75.34 | -86.67 | 68 | 0.0 | 0.0 | -0.08 | -113.56 | -111.94 |
| 24Q2 (19) | 5.93 | 11.47 | 17.19 | 5.13 | 11.52 | 20.99 | 0.64 | 6.67 | 3.23 | 0.16 | 6.67 | 14.29 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | -75.0 | 0.23 | -8.0 | -25.81 | 0.39 | 8.33 | -25.0 | 0.27 | 17.39 | -28.95 | 0.12 | -7.69 | -14.29 | 30.08 | -16.77 | 11.53 | 0.40 | 17.65 | -27.27 | 0.06 | 300.0 | -40.0 | 0.73 | 114.71 | -12.05 | 68 | 0.0 | 0.0 | 0.59 | 3.51 | -16.9 |
| 24Q1 (18) | 5.32 | -2.21 | 14.16 | 4.6 | -0.65 | 18.25 | 0.6 | -4.76 | 0.0 | 0.15 | 0.0 | 25.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0.02 | -86.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 275.0 | 0 | 0.25 | 0.0 | 108.33 | 0.36 | -14.29 | 24.14 | 0.23 | -14.81 | 21.05 | 0.13 | -13.33 | 30.0 | 36.14 | 2.79 | 5.98 | 0.34 | -15.0 | 21.43 | -0.03 | -200.0 | -130.0 | 0.34 | -80.57 | 21.43 | 68 | 0.0 | 0.0 | 0.57 | -8.06 | 14.0 |
| 23Q4 (17) | 5.44 | -4.39 | 14.29 | 4.63 | -3.34 | 15.46 | 0.63 | -1.56 | 1.61 | 0.15 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | -100.0 | 0 | 0.15 | 650.0 | 275.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -166.67 | 0.0 | 0.25 | 13.64 | 257.14 | 0.42 | -10.64 | 100.0 | 0.27 | -22.86 | 80.0 | 0.15 | 25.0 | 150.0 | 35.16 | 38.75 | 21.45 | 0.40 | -23.08 | 81.82 | 0.03 | -84.21 | -75.0 | 1.75 | 29.63 | 19.05 | 68 | 0.0 | 0.0 | 0.62 | -7.46 | 47.62 |
| 23Q3 (16) | 5.69 | 12.45 | 7.16 | 4.79 | 12.97 | 9.36 | 0.64 | 3.23 | 8.47 | 0.15 | 7.14 | 114.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -50.0 | 0.01 | -50.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -62.5 | -33.33 | 0.22 | -29.03 | 144.44 | 0.47 | -9.62 | 6.82 | 0.35 | -7.89 | 2.94 | 0.12 | -14.29 | 20.0 | 25.34 | -6.04 | 9.55 | 0.52 | -5.45 | 6.12 | 0.19 | 90.0 | -48.65 | 1.35 | 62.65 | 8.0 | 68 | 0.0 | 0.0 | 0.67 | -5.63 | 4.69 |
| 23Q2 (15) | 5.06 | 8.58 | -7.5 | 4.24 | 9.0 | -6.81 | 0.62 | 3.33 | 5.08 | 0.14 | 16.67 | 180.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 0.0 | 100.0 | 0.02 | 0 | -33.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 220.0 | 0.31 | 158.33 | 244.44 | 0.52 | 79.31 | 23.81 | 0.38 | 100.0 | 18.75 | 0.14 | 40.0 | 40.0 | 26.97 | -20.91 | 9.32 | 0.55 | 96.43 | 19.57 | 0.10 | 0.0 | -70.59 | 0.83 | 196.43 | 9.21 | 68 | 0.0 | 0.0 | 0.71 | 42.0 | 9.23 |
| 23Q1 (14) | 4.66 | -2.1 | -0.85 | 3.89 | -2.99 | -2.02 | 0.6 | -3.23 | 9.09 | 0.12 | 33.33 | 140.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.12 | 71.43 | 20.0 | 0.29 | 38.1 | 3.57 | 0.19 | 26.67 | -5.0 | 0.1 | 66.67 | 25.0 | 34.10 | 17.79 | 21.14 | 0.28 | 27.27 | -6.67 | 0.10 | -16.67 | -33.33 | 0.28 | -80.95 | -6.67 | 68 | 0.0 | 0.0 | 0.5 | 19.05 | -1.96 |
| 22Q4 (13) | 4.76 | -10.36 | -1.86 | 4.01 | -8.45 | -2.2 | 0.62 | 5.08 | 8.77 | 0.09 | 28.57 | 125.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | -100.0 | 0.04 | 100.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -144.44 | -100.0 | 0.07 | -22.22 | -36.36 | 0.21 | -52.27 | -27.59 | 0.15 | -55.88 | -25.0 | 0.06 | -40.0 | -33.33 | 28.95 | 25.16 | -3.02 | 0.22 | -55.1 | -29.03 | 0.12 | -67.57 | -7.69 | 1.47 | 17.6 | 56.38 | 68 | 0.0 | 3.03 | 0.42 | -34.38 | -19.23 |
| 22Q3 (12) | 5.31 | -2.93 | 17.22 | 4.38 | -3.74 | 14.96 | 0.59 | 0.0 | 3.51 | 0.07 | 40.0 | 75.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 80.0 | 1000.0 | 0.09 | 0.0 | 50.0 | 0.44 | 4.76 | 109.52 | 0.34 | 6.25 | 142.86 | 0.1 | 0.0 | 42.86 | 23.13 | -6.24 | -33.34 | 0.49 | 6.52 | 145.0 | 0.37 | 8.82 | 208.33 | 1.25 | 64.47 | 98.41 | 68 | 0.0 | 0.0 | 0.64 | -1.54 | 48.84 |
| 22Q2 (11) | 5.47 | 16.38 | 34.4 | 4.55 | 14.61 | 32.65 | 0.59 | 7.27 | 9.26 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.03 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0 | 0.09 | -10.0 | 12.5 | 0.42 | 50.0 | 147.06 | 0.32 | 60.0 | 128.57 | 0.1 | 25.0 | 150.0 | 24.67 | -12.36 | 13.58 | 0.46 | 53.33 | 130.0 | 0.34 | 126.67 | 277.78 | 0.76 | 153.33 | 76.74 | 68 | 0.0 | 0.0 | 0.65 | 27.45 | 66.67 |
| 22Q1 (10) | 4.7 | -3.09 | -0.21 | 3.97 | -3.17 | 0.25 | 0.55 | -3.51 | -8.33 | 0.05 | 25.0 | 66.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0.02 | -60.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 300.0 | 0.1 | -9.09 | 42.86 | 0.28 | -3.45 | 27.27 | 0.2 | 0.0 | 42.86 | 0.08 | -11.11 | 0.0 | 28.15 | -5.7 | -21.28 | 0.30 | -3.23 | 30.43 | 0.15 | 15.38 | 50.0 | 0.30 | -68.09 | 30.43 | 68 | 3.03 | 13.33 | 0.51 | -1.92 | 18.6 |
| 21Q4 (9) | 4.85 | 7.06 | -8.14 | 4.1 | 7.61 | -7.45 | 0.57 | 0.0 | 1.79 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0 | 0.05 | 400.0 | -64.29 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.02 | -100.0 | 66.67 | 0.11 | 83.33 | -35.29 | 0.29 | 38.1 | -36.96 | 0.2 | 42.86 | -33.33 | 0.09 | 28.57 | -43.75 | 29.85 | -13.98 | -13.48 | 0.31 | 55.0 | -38.0 | 0.13 | 8.33 | -31.58 | 0.94 | 49.21 | 115.41 | 66 | -2.94 | 10.0 | 0.52 | 20.93 | -18.75 |
| 21Q3 (8) | 4.53 | 11.3 | 0.22 | 3.81 | 11.08 | 5.83 | 0.57 | 5.56 | -25.97 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | -80.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | 0 | 75.0 | 0.06 | -25.0 | 20.0 | 0.21 | 23.53 | 5.0 | 0.14 | 0.0 | 7.69 | 0.07 | 75.0 | 0.0 | 34.70 | 59.76 | -0.97 | 0.20 | 0.0 | -9.09 | 0.12 | 33.33 | 0.0 | 0.63 | 46.51 | 109.55 | 68 | 0.0 | 13.33 | 0.43 | 10.26 | 22.86 |
| 21Q2 (7) | 4.07 | -13.59 | 29.21 | 3.43 | -13.38 | 19.93 | 0.54 | -10.0 | -31.65 | 0.04 | 33.33 | -33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | -83.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.08 | 14.29 | -78.95 | 0.17 | -22.73 | 241.67 | 0.14 | 0.0 | 255.56 | 0.04 | -50.0 | 233.33 | 21.72 | -39.26 | 0 | 0.20 | -13.04 | 242.86 | 0.09 | -10.0 | 113.04 | 0.43 | 86.96 | 106.3 | 68 | 13.33 | 13.33 | 0.39 | -9.3 | 1200.0 |
| 21Q1 (6) | 4.71 | -10.8 | 7.53 | 3.96 | -10.61 | -17.67 | 0.6 | 7.14 | -54.89 | 0.03 | -25.0 | -66.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -78.57 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 116.67 | -80.0 | 0.07 | -58.82 | 103.8 | 0.22 | -52.17 | 106.11 | 0.14 | -53.33 | 103.49 | 0.08 | -50.0 | -80.49 | 35.76 | 3.65 | 0 | 0.23 | -54.0 | 103.44 | 0.10 | -47.37 | 103.13 | 0.23 | 103.77 | 103.44 | 60 | 0.0 | 0.0 | 0.43 | -32.81 | 113.4 |
| 20Q4 (5) | 5.28 | 16.81 | -9.28 | 4.43 | 23.06 | -6.93 | 0.56 | -27.27 | -42.86 | 0.04 | 0.0 | -55.56 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.14 | 180.0 | 250.0 | 0.09 | 350.0 | 0 | 0 | 0 | 0 | -0.06 | -50.0 | -20.0 | 0.17 | 240.0 | 54.55 | 0.46 | 130.0 | 130.0 | 0.3 | 130.77 | 200.0 | 0.16 | 128.57 | 60.0 | 34.50 | -1.54 | -30.43 | 0.50 | 127.27 | 525.0 | 0.19 | 58.33 | 2000.0 | -6.10 | 7.58 | -2441.67 | 60 | 0.0 | -52.76 | 0.64 | 82.86 | 6.67 |
| 20Q3 (4) | 4.52 | 43.49 | 0.0 | 3.6 | 25.87 | 0.0 | 0.77 | -2.53 | 0.0 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | -16.67 | 0.0 | 0.02 | -81.82 | 0.0 | 0 | 0 | 0.0 | -0.04 | -500.0 | 0.0 | 0.05 | -86.84 | 0.0 | 0.2 | 266.67 | 0.0 | 0.13 | 244.44 | 0.0 | 0.07 | 333.33 | 0.0 | 35.04 | 0 | 0.0 | 0.22 | 257.14 | 0.0 | 0.12 | 117.39 | 0.0 | -6.60 | 3.23 | 0.0 | 60 | 0.0 | 0.0 | 0.35 | 1066.67 | 0.0 |
| 20Q2 (3) | 3.15 | -28.08 | 0.0 | 2.86 | -40.54 | 0.0 | 0.79 | -40.6 | 0.0 | 0.06 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 100.0 | 0.0 | 0.11 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -80.0 | 0.0 | 0.38 | 120.65 | 0.0 | -0.12 | 96.67 | 0.0 | -0.09 | 97.76 | 0.0 | -0.03 | -107.32 | 0.0 | 0.00 | 0 | 0.0 | -0.14 | 97.9 | 0.0 | -0.69 | 78.37 | 0.0 | -6.82 | -2.1 | 0.0 | 60 | 0.0 | 0.0 | 0.03 | 100.93 | 0.0 |
| 20Q1 (2) | 4.38 | -24.74 | 0.0 | 4.81 | 1.05 | 0.0 | 1.33 | 35.71 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 200.0 | 0.0 | -1.84 | -1772.73 | 0.0 | -3.6 | -1900.0 | 0.0 | -4.01 | -4110.0 | 0.0 | 0.41 | 310.0 | 0.0 | 0.00 | -100.0 | 0.0 | -6.68 | -8450.0 | 0.0 | -3.19 | -31800.0 | 0.0 | -6.68 | -2683.33 | 0.0 | 60 | -52.76 | 0.0 | -3.21 | -635.0 | 0.0 |
| 19Q4 (1) | 5.82 | 0.0 | 0.0 | 4.76 | 0.0 | 0.0 | 0.98 | 0.0 | 0.0 | 0.09 | 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 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 49.59 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | 127 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 |
