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) | 12.64 | -4.17 | 6.6 | -6.25 | 4.68 | 2.41 | 0.2 | 400.0 | 0.01 | 0 | 0.03 | 0.0 | 0 | 0 | 0.12 | -14.29 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.21 | -84.09 | 1.94 | 295.92 | 3.3 | 59.42 | 2.87 | 168.22 | 0.37 | -59.78 | 11.29 | -74.73 | 3.18 | 169.49 | 1.04 | 60.0 | 0.00 | 0 | 90 | 0.0 | 3.75 | 50.0 |
| 2022 (9) | 13.19 | 5.86 | 7.04 | 6.34 | 4.57 | 6.03 | 0.04 | 0.0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.14 | 55.56 | 0.04 | -42.86 | 0 | 0 | 0 | 0 | 1.32 | 0 | 0.49 | 8.89 | 2.07 | 4.02 | 1.07 | -39.55 | 0.92 | 384.21 | 44.67 | 361.47 | 1.18 | -39.49 | 0.65 | -56.08 | 0.00 | 0 | 90 | 0.0 | 2.5 | 4.17 |
| 2021 (8) | 12.46 | 7.69 | 6.62 | 5.92 | 4.31 | -11.86 | 0.04 | -73.33 | 0.01 | -80.0 | 0.02 | -33.33 | 0 | 0 | 0.09 | 50.0 | 0.07 | 40.0 | 0.02 | -90.0 | 0 | 0 | -0.41 | 0 | 0.45 | -65.38 | 1.99 | 15.7 | 1.77 | 11.32 | 0.19 | 72.73 | 9.68 | 52.44 | 1.95 | 10.17 | 1.48 | 348.48 | 0.00 | 0 | 90 | 0.0 | 2.4 | 6.19 |
| 2020 (7) | 11.57 | -16.22 | 6.25 | -24.88 | 4.89 | -2.59 | 0.15 | -53.12 | 0.05 | -64.29 | 0.03 | 0.0 | 0 | 0 | 0.06 | 0 | 0.05 | 0.0 | 0.2 | 0 | 0 | 0 | -0.69 | 0 | 1.3 | 0 | 1.72 | 561.54 | 1.59 | 695.0 | 0.11 | 266.67 | 6.35 | -46.5 | 1.77 | 704.55 | 0.33 | -28.26 | 0.00 | 0 | 90 | 1.12 | 2.26 | 123.76 |
| 2019 (6) | 13.81 | -6.69 | 8.32 | -15.7 | 5.02 | -17.43 | 0.32 | 100.0 | 0.14 | 27.27 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | -0.04 | 0 | 0 | 0 | -0.42 | 0 | -0.21 | 0 | 0.26 | -45.83 | 0.2 | -70.59 | 0.03 | 0 | 11.87 | 0 | 0.22 | -71.43 | 0.46 | 0 | 0.00 | 0 | 89 | 0.0 | 1.01 | 29.49 |
| 2018 (5) | 14.8 | -6.8 | 9.87 | -3.61 | 6.08 | -7.74 | 0.16 | 45.45 | 0.11 | 57.14 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.03 | -25.0 | -0.01 | 0 | 0.67 | 0 | 0.35 | 0 | 1.62 | 0 | 0.48 | 0 | 0.68 | 0 | -0.08 | 0 | 0.00 | 0 | 0.77 | 0 | -1.06 | 0 | 0.00 | 0 | 89 | 1.14 | 0.78 | 0 |
| 2017 (4) | 15.88 | -16.64 | 10.24 | -1.92 | 6.59 | 2.49 | 0.11 | 37.5 | 0.07 | 75.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | -0.95 | 0 | -1.05 | 0 | -2.0 | 0 | -1.75 | 0 | -0.02 | 0 | 0.00 | 0 | -1.98 | 0 | -0.79 | 0 | 0.00 | 0 | 88 | 12.82 | -1.74 | 0 |
| 2016 (3) | 19.05 | -9.93 | 10.44 | -3.06 | 6.43 | -0.62 | 0.08 | 60.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.03 | -62.5 | 0 | 0 | 0 | 0 | -0.36 | 0 | -0.51 | 0 | 1.68 | -60.93 | 1.4 | -60.23 | 0.42 | -46.15 | 25.27 | 40.16 | 1.79 | -60.57 | 2.15 | -38.92 | 0.00 | 0 | 78 | 1.3 | 1.92 | -57.71 |
| 2015 (2) | 21.15 | -4.82 | 10.77 | 3.16 | 6.47 | 4.52 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0.08 | -42.86 | 0 | 0 | 0 | 0 | 0.29 | 383.33 | 0.39 | 30.0 | 4.3 | -26.99 | 3.52 | -28.16 | 0.78 | -22.0 | 18.03 | 6.0 | 4.54 | -34.68 | 3.52 | -31.91 | 0.00 | 0 | 77 | 10.0 | 4.54 | -25.08 |
| 2014 (1) | 22.22 | -1.59 | 10.44 | 2.65 | 6.19 | 5.81 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.14 | 133.33 | 0 | 0 | 0.05 | 150.0 | 0.06 | -81.25 | 0.3 | -31.82 | 5.89 | -15.98 | 4.9 | -15.81 | 1.0 | -18.03 | 17.01 | -2.58 | 6.95 | -23.63 | 5.17 | -14.4 | 0.00 | 0 | 70 | 9.38 | 6.06 | -16.07 |
| 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) | 2.65 | -7.99 | -16.4 | 1.37 | -12.74 | -14.91 | 1.15 | -8.0 | 1.77 | 0.05 | -37.5 | -16.67 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.07 | -96.77 | 40.0 | 0.21 | -90.58 | -56.25 | 0.13 | -93.66 | -56.67 | 0.06 | -64.71 | -60.0 | 29.77 | 299.6 | -2.2 | 0.15 | -93.42 | -55.88 | 0.07 | 153.85 | -75.0 | 5.06 | 3.9 | 111.72 | 89 | -1.11 | -1.11 | 0.31 | -86.81 | -48.33 |
| 24Q2 (19) | 2.88 | -11.11 | -11.93 | 1.57 | -4.27 | -13.26 | 1.25 | 6.84 | 5.93 | 0.08 | 60.0 | 60.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 33.33 | 100.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -44.44 | -42.31 | 2.17 | 1.88 | 171.25 | 2.23 | -12.89 | 106.48 | 2.05 | -11.64 | 118.09 | 0.17 | -19.05 | 21.43 | 7.45 | -10.24 | -40.45 | 2.28 | -11.97 | 117.14 | -0.13 | -161.9 | -181.25 | 4.87 | 88.03 | 137.56 | 90 | 0.0 | 0.0 | 2.35 | -11.99 | 95.83 |
| 24Q1 (18) | 3.24 | -3.57 | 14.08 | 1.64 | 1.23 | 5.13 | 1.17 | -4.88 | 2.63 | 0.05 | -16.67 | 150.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 169.23 | 1450.0 | 2.13 | 826.09 | 147.67 | 2.56 | 245.95 | 156.0 | 2.32 | 217.81 | 157.78 | 0.21 | 0 | 133.33 | 8.30 | 0 | -9.98 | 2.59 | 219.75 | 159.0 | 0.21 | -62.5 | 425.0 | 2.59 | -19.06 | 159.0 | 90 | 0.0 | 0.0 | 2.67 | 210.47 | 142.73 |
| 23Q4 (17) | 3.36 | 5.99 | -5.62 | 1.62 | 0.62 | -13.83 | 1.23 | 8.85 | 1.65 | 0.06 | 0.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -25.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.39 | -211.43 | -1850.0 | 0.23 | 360.0 | 91.67 | 0.74 | 54.17 | 25.42 | 0.73 | 143.33 | 121.21 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.81 | 138.24 | 118.92 | 0.56 | 100.0 | 133.33 | 3.20 | 33.89 | 168.91 | 90 | 0.0 | 0.0 | 0.86 | 43.33 | 21.13 |
| 23Q3 (16) | 3.17 | -3.06 | -8.12 | 1.61 | -11.05 | -21.08 | 1.13 | -4.24 | -3.42 | 0.06 | 20.0 | 500.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.04 | 100.0 | -20.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 34.62 | -55.7 | 0.05 | -93.75 | -92.31 | 0.48 | -55.56 | -46.07 | 0.3 | -68.09 | -30.23 | 0.15 | 7.14 | -65.91 | 30.44 | 143.33 | -38.69 | 0.34 | -67.62 | -29.17 | 0.28 | 75.0 | 212.0 | 2.39 | 16.59 | 191.46 | 90 | 0.0 | 0.0 | 0.6 | -50.0 | -40.0 |
| 23Q2 (15) | 3.27 | 15.14 | -4.39 | 1.81 | 16.03 | 5.85 | 1.18 | 3.51 | 5.36 | 0.05 | 150.0 | 0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 1400.0 | 30.0 | 0.8 | -6.98 | 219.4 | 1.08 | 8.0 | 1450.0 | 0.94 | 4.44 | 547.62 | 0.14 | 55.56 | 27.27 | 12.51 | 35.68 | 0 | 1.05 | 5.0 | 537.5 | 0.16 | 300.0 | -69.23 | 2.05 | 105.0 | 502.94 | 90 | 0.0 | 0.0 | 1.2 | 9.09 | 5900.0 |
| 23Q1 (14) | 2.84 | -20.22 | 3.27 | 1.56 | -17.02 | 11.43 | 1.14 | -5.79 | 5.56 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0.0 | -105.88 | 0.86 | 616.67 | 120.51 | 1.0 | 69.49 | 49.25 | 0.9 | 172.73 | 73.08 | 0.09 | -62.5 | -30.77 | 9.22 | -77.01 | -54.11 | 1.00 | 170.27 | 72.41 | 0.04 | -83.33 | -73.33 | 1.00 | -15.97 | 72.41 | 90 | 0.0 | 0.0 | 1.1 | 54.93 | 42.86 |
| 22Q4 (13) | 3.56 | 3.19 | 7.23 | 1.88 | -7.84 | 3.87 | 1.21 | 3.42 | 11.01 | 0.02 | 100.0 | 300.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.03 | -40.0 | 0.0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.02 | -102.53 | 60.0 | 0.12 | -81.54 | -66.67 | 0.59 | -33.71 | -24.36 | 0.33 | -23.26 | -46.77 | 0.24 | -45.45 | 71.43 | 40.10 | -19.23 | 128.36 | 0.37 | -22.92 | -46.38 | 0.24 | 196.0 | -17.24 | 1.19 | 45.12 | -39.59 | 90 | 0.0 | 0.0 | 0.71 | -29.0 | -20.22 |
| 22Q3 (12) | 3.45 | 0.88 | 4.55 | 2.04 | 19.3 | 15.25 | 1.17 | 4.46 | 11.43 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 66.67 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.79 | 295.0 | 2075.0 | 0.65 | 197.01 | 533.33 | 0.89 | 1212.5 | 169.7 | 0.43 | 304.76 | 79.17 | 0.44 | 300.0 | 340.0 | 49.65 | 0 | 69.28 | 0.48 | 300.0 | 77.78 | -0.25 | -148.08 | -156.82 | 0.82 | 141.18 | -35.43 | 90 | 0.0 | 0.0 | 1.0 | 4900.0 | 132.56 |
| 22Q2 (11) | 3.42 | 24.36 | 6.54 | 1.71 | 22.14 | 2.4 | 1.12 | 3.7 | 6.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.2 | -41.18 | 190.91 | -0.67 | -271.79 | -570.0 | -0.08 | -111.94 | -120.51 | -0.21 | -140.38 | -146.67 | 0.11 | -15.38 | 257.14 | 0.00 | -100.0 | 0 | -0.24 | -141.38 | -148.0 | 0.52 | 246.67 | -16.13 | 0.34 | -41.38 | -66.34 | 90 | 0.0 | 0.0 | 0.02 | -97.4 | -95.92 |
| 22Q1 (10) | 2.75 | -17.17 | 4.17 | 1.4 | -22.65 | 2.19 | 1.08 | -0.92 | -3.57 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0.01 | -66.67 | -50.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.34 | 780.0 | 409.09 | 0.39 | 8.33 | 18.18 | 0.67 | -14.1 | 39.58 | 0.52 | -16.13 | 15.56 | 0.13 | -7.14 | 333.33 | 20.09 | 14.41 | 279.06 | 0.58 | -15.94 | 13.73 | 0.15 | -48.28 | 15.38 | 0.58 | -70.56 | 13.73 | 90 | 0.0 | 0.0 | 0.77 | -13.48 | 30.51 |
| 21Q4 (9) | 3.32 | 0.61 | 11.78 | 1.81 | 2.26 | 13.84 | 1.09 | 3.81 | 4.81 | -0.01 | -200.0 | -200.0 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.03 | 200.0 | 200.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.05 | -25.0 | 77.27 | 0.36 | 340.0 | -26.53 | 0.78 | 136.36 | -6.02 | 0.62 | 158.33 | -20.51 | 0.14 | 40.0 | 250.0 | 17.56 | -40.13 | 259.84 | 0.69 | 155.56 | -21.59 | 0.29 | -34.09 | -12.12 | 1.97 | 55.12 | 10.67 | 90 | 0.0 | 0.0 | 0.89 | 106.98 | -6.32 |
| 21Q3 (8) | 3.3 | 2.8 | 11.86 | 1.77 | 5.99 | 12.03 | 1.05 | 0.0 | -24.46 | 0.01 | -66.67 | -66.67 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.04 | 81.82 | 82.61 | -0.15 | -50.0 | -127.78 | 0.33 | -15.38 | -36.54 | 0.24 | -46.67 | -44.19 | 0.1 | 242.86 | 25.0 | 29.33 | 0 | 97.38 | 0.27 | -46.0 | -43.75 | 0.44 | -29.03 | 466.67 | 1.27 | 25.74 | 41.11 | 90 | 0.0 | 0.0 | 0.43 | -12.24 | -30.65 |
| 21Q2 (7) | 3.21 | 21.59 | 35.44 | 1.67 | 21.9 | 25.56 | 1.05 | -6.25 | -13.93 | 0.03 | 200.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.01 | -50.0 | 0 | 0.04 | 500.0 | 0 | 0 | 0 | 0 | -0.22 | -100.0 | 0 | -0.1 | -130.3 | -600.0 | 0.39 | -18.75 | 343.75 | 0.45 | 0.0 | 550.0 | -0.07 | -333.33 | -16.67 | 0.00 | -100.0 | 0 | 0.50 | -1.96 | 516.67 | 0.62 | 376.92 | 576.92 | 1.01 | 98.04 | 140.48 | 90 | 0.0 | 4.65 | 0.49 | -16.95 | 5000.0 |
| 21Q1 (6) | 2.64 | -11.11 | -19.51 | 1.37 | -13.84 | -21.71 | 1.12 | 7.69 | -8.94 | 0.01 | 0.0 | -83.33 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0.0 | -0.01 | 0 | -105.0 | 0 | 0 | 0 | -0.11 | 50.0 | -283.33 | 0.33 | -32.65 | 37.5 | 0.48 | -42.17 | -11.11 | 0.45 | -42.31 | -6.25 | 0.03 | -25.0 | -40.0 | 5.30 | 8.61 | -46.36 | 0.51 | -42.05 | -5.56 | 0.13 | -60.61 | -51.85 | 0.51 | -71.35 | -5.56 | 90 | 0.0 | 1.12 | 0.59 | -37.89 | -15.71 |
| 20Q4 (5) | 2.97 | 0.68 | -7.76 | 1.59 | 0.63 | -13.59 | 1.04 | -25.18 | -16.13 | 0.01 | -66.67 | -87.5 | 0.01 | 200.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.22 | 4.35 | 60.0 | 0.49 | -9.26 | 179.03 | 0.83 | 59.62 | 269.39 | 0.78 | 81.4 | 295.0 | 0.04 | -50.0 | 140.0 | 4.88 | -67.16 | 0 | 0.88 | 83.33 | 295.56 | 0.33 | 375.0 | 32.0 | 1.78 | 97.78 | 709.09 | 90 | 0.0 | 1.12 | 0.95 | 53.23 | 416.67 |
| 20Q3 (4) | 2.95 | 24.47 | 0.0 | 1.58 | 18.8 | 0.0 | 1.39 | 13.93 | 0.0 | 0.03 | 0 | 0.0 | -0.01 | -133.33 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.23 | 0 | 0.0 | 0.54 | 2600.0 | 0.0 | 0.52 | 425.0 | 0.0 | 0.43 | 530.0 | 0.0 | 0.08 | 233.33 | 0.0 | 14.86 | 0 | 0.0 | 0.48 | 500.0 | 0.0 | -0.12 | 7.69 | 0.0 | 0.90 | 114.29 | 0.0 | 90 | 4.65 | 0.0 | 0.62 | 6300.0 | 0.0 |
| 20Q2 (3) | 2.37 | -27.74 | 0.0 | 1.33 | -24.0 | 0.0 | 1.22 | -0.81 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | -91.67 | 0.0 | -0.16 | -129.63 | 0.0 | -0.1 | -120.83 | 0.0 | -0.06 | -220.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.12 | -122.22 | 0.0 | -0.13 | -148.15 | 0.0 | 0.42 | -22.22 | 0.0 | 86 | -3.37 | 0.0 | -0.01 | -101.43 | 0.0 |
| 20Q1 (2) | 3.28 | 1.86 | 0.0 | 1.75 | -4.89 | 0.0 | 1.23 | -0.81 | 0.0 | 0.06 | -25.0 | 0.0 | 0.03 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.2 | 600.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 110.91 | 0.0 | 0.24 | 138.71 | 0.0 | 0.54 | 210.2 | 0.0 | 0.48 | 220.0 | 0.0 | 0.05 | 150.0 | 0.0 | 9.88 | 0 | 0.0 | 0.54 | 220.0 | 0.0 | 0.27 | 8.0 | 0.0 | 0.54 | 145.45 | 0.0 | 89 | 0.0 | 0.0 | 0.7 | 333.33 | 0.0 |
| 19Q4 (1) | 3.22 | 0.0 | 0.0 | 1.84 | 0.0 | 0.0 | 1.24 | 0.0 | 0.0 | 0.08 | 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 | -0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.55 | 0.0 | 0.0 | -0.62 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 89 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 |
