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) | 36.43 | -12.57 | 32.79 | -7.61 | 7.24 | 7.74 | 0.17 | 13.33 | 0.3 | 50.0 | 0.17 | 6.25 | 0.2 | 42.86 | 0 | 0 | 0.17 | -26.09 | 0 | 0 | 0 | 0 | 0.02 | -88.24 | 0.06 | -84.21 | -3.55 | 0 | -3.63 | 0 | 0.08 | -11.11 | 0.00 | 0 | -4.14 | 0 | -4.24 | 0 | 0.00 | 0 | 88 | 0.0 | -1.33 | 0 |
| 2022 (9) | 41.67 | -14.08 | 35.49 | -12.37 | 6.72 | 0.0 | 0.15 | 15.38 | 0.2 | 53.85 | 0.16 | 77.78 | 0.14 | 40.0 | 0 | 0 | 0.23 | -11.54 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0.38 | 171.43 | -0.16 | 0 | -0.23 | 0 | 0.09 | -85.0 | 0.00 | 0 | -0.26 | 0 | -0.70 | 0 | 0.00 | 0 | 88 | 3.53 | 2.08 | -39.71 |
| 2021 (8) | 48.5 | 34.8 | 40.5 | 40.48 | 6.72 | 13.32 | 0.13 | -45.83 | 0.13 | -7.14 | 0.09 | 50.0 | 0.1 | 0.0 | 0 | 0 | 0.26 | 8.33 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.14 | -26.32 | 1.42 | 0.71 | 0.82 | 2.5 | 0.6 | 0.0 | 42.15 | -0.54 | 0.96 | 2.13 | 0.78 | 11.43 | 0.00 | 0 | 85 | 0.0 | 3.45 | 4.86 |
| 2020 (7) | 35.98 | 1.96 | 28.83 | 0.42 | 5.93 | 4.96 | 0.24 | 41.18 | 0.14 | 0.0 | 0.06 | -25.0 | 0.1 | 11.11 | 0 | 0 | 0.24 | 50.0 | 0 | 0 | 0 | 0 | -0.15 | 0 | 0.19 | 46.15 | 1.41 | 33.02 | 0.8 | 63.27 | 0.6 | 9.09 | 42.38 | -18.37 | 0.94 | 62.07 | 0.70 | 70.73 | 0.00 | 0 | 85 | 0.0 | 3.29 | 9.67 |
| 2019 (6) | 35.29 | -13.84 | 28.71 | -13.84 | 5.65 | -1.74 | 0.17 | 21.43 | 0.14 | -6.67 | 0.08 | 0 | 0.09 | 80.0 | 0 | 0 | 0.16 | 6.67 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.13 | -51.85 | 1.06 | -50.93 | 0.49 | -58.12 | 0.55 | -40.86 | 51.92 | 20.32 | 0.58 | -57.66 | 0.41 | -60.19 | 0.00 | 0 | 85 | 0.0 | 3.0 | -8.26 |
| 2018 (5) | 40.96 | 8.13 | 33.32 | 9.5 | 5.75 | 9.73 | 0.14 | -17.65 | 0.15 | 15.38 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.15 | 66.67 | 0 | 0 | 0 | 0 | 0.16 | 0 | 0.27 | 0 | 2.16 | 8.54 | 1.17 | -5.65 | 0.93 | 34.78 | 43.15 | 24.21 | 1.37 | -6.16 | 1.03 | -38.69 | 0.00 | 0 | 85 | 0.0 | 3.27 | 12.37 |
| 2017 (4) | 37.88 | 10.02 | 30.43 | 13.08 | 5.24 | -2.6 | 0.17 | -29.17 | 0.13 | 0.0 | 0 | 0 | 0.05 | 66.67 | 0 | 0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | -0.38 | 0 | -0.22 | 0 | 1.99 | -1.97 | 1.24 | 15.89 | 0.69 | -25.0 | 34.74 | -23.23 | 1.46 | 16.8 | 1.68 | 23.53 | 0.00 | 0 | 85 | 0.0 | 2.91 | -4.59 |
| 2016 (3) | 34.43 | -4.41 | 26.91 | -8.44 | 5.38 | 3.46 | 0.24 | 20.0 | 0.13 | -13.33 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | -0.07 | 0 | -0.11 | 0 | 2.03 | 42.96 | 1.07 | 30.49 | 0.92 | 64.29 | 45.25 | 14.35 | 1.25 | 30.21 | 1.36 | 43.16 | 0.00 | 0 | 85 | 0.0 | 3.05 | 18.68 |
| 2015 (2) | 36.02 | -12.3 | 29.39 | -15.13 | 5.2 | 2.77 | 0.2 | 17.65 | 0.15 | -21.05 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.09 | 28.57 | 0 | 0 | 0 | 0 | 0.05 | -85.29 | -0.01 | 0 | 1.42 | -20.67 | 0.82 | -20.39 | 0.56 | -22.22 | 39.57 | -1.71 | 0.96 | -20.66 | 0.95 | 31.94 | 0.00 | 0 | 85 | 0.0 | 2.57 | -16.56 |
| 2014 (1) | 41.07 | -1.56 | 34.63 | -2.62 | 5.06 | 4.98 | 0.17 | 21.43 | 0.19 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.34 | 61.9 | 0.4 | 166.67 | 1.79 | 20.13 | 1.03 | 13.19 | 0.72 | 38.46 | 40.26 | 14.83 | 1.21 | 13.08 | 0.72 | -17.24 | 0.00 | 0 | 85 | 0.0 | 3.08 | 22.71 |
| 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) | 8.46 | -2.65 | -11.6 | 7.75 | 6.6 | -11.12 | 1.55 | -2.52 | -9.36 | 0.03 | 0.0 | -25.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -58.33 | 0 | -0.77 | -1440.0 | 10.47 | -0.74 | -1750.0 | 12.94 | -0.03 | -200.0 | -200.0 | 0.00 | 0 | 0 | -0.85 | -1600.0 | 13.27 | -0.91 | -405.56 | 7.14 | -1.09 | -354.17 | 31.45 | 87 | -1.14 | -1.14 | -0.23 | -147.92 | 25.81 |
| 24Q2 (19) | 8.69 | 15.71 | -5.85 | 7.27 | 12.02 | -8.21 | 1.59 | 11.97 | -4.22 | 0.03 | -25.0 | -25.0 | 0.09 | 0.0 | 12.5 | 0.04 | 0.0 | 0.0 | 0.14 | 16.67 | 250.0 | 0 | 0 | 0 | 0.08 | -46.67 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -90.91 | 0.12 | -52.0 | -7.69 | -0.05 | 66.67 | 78.26 | -0.04 | 76.47 | 80.0 | -0.01 | -150.0 | 66.67 | 0.00 | 0 | 0 | -0.05 | 73.68 | 78.26 | -0.18 | 62.5 | 52.63 | -0.24 | -26.32 | 60.66 | 88 | 0.0 | 0.0 | 0.48 | 29.73 | 41.18 |
| 24Q1 (18) | 7.51 | -12.78 | -16.74 | 6.49 | -22.83 | -16.15 | 1.42 | -38.53 | -8.39 | 0.04 | 0.0 | -20.0 | 0.09 | 12.5 | 28.57 | 0.04 | 0.0 | 0.0 | 0.12 | 50.0 | 200.0 | 0 | 0 | 0 | 0.15 | 114.29 | 650.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 185.71 | 300.0 | 0.25 | 0 | 516.67 | -0.15 | 92.92 | 55.88 | -0.17 | 92.38 | 48.48 | 0.02 | -81.82 | 0 | 0.00 | 0 | 0 | -0.19 | 92.55 | 50.0 | -0.48 | 81.25 | -54.84 | -0.19 | 95.41 | 50.0 | 88 | 0.0 | 0.0 | 0.37 | 123.12 | 54.17 |
| 23Q4 (17) | 8.61 | -10.03 | -16.16 | 8.41 | -3.56 | -4.21 | 2.31 | 35.09 | 47.13 | 0.04 | 0.0 | -20.0 | 0.08 | 14.29 | 14.29 | 0.04 | 0.0 | -20.0 | 0.08 | 60.0 | 100.0 | 0 | 0 | 0 | 0.07 | 250.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -800.0 | 12.5 | 0 | 0 | 100.0 | -2.12 | -146.51 | -2020.0 | -2.23 | -162.35 | -3085.71 | 0.11 | 1200.0 | 466.67 | 0.00 | 0 | 0 | -2.55 | -160.2 | -3087.5 | -2.56 | -161.22 | -5020.0 | -4.14 | -160.38 | -1492.31 | 88 | 0.0 | 0.0 | -1.6 | -416.13 | -433.33 |
| 23Q3 (16) | 9.57 | 3.68 | -1.75 | 8.72 | 10.1 | 2.47 | 1.71 | 3.01 | 1.79 | 0.04 | 0.0 | 0.0 | 0.07 | -12.5 | 40.0 | 0.04 | 0.0 | 0.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0 | 0.02 | -66.67 | -71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -90.91 | -92.86 | 0 | -100.0 | -100.0 | -0.86 | -273.91 | -330.0 | -0.85 | -325.0 | -286.36 | -0.01 | 66.67 | -133.33 | 0.00 | 0 | 0 | -0.98 | -326.09 | -292.0 | -0.98 | -157.89 | -78.18 | -1.59 | -160.66 | -783.33 | 88 | 0.0 | 0.0 | -0.31 | -191.18 | -181.58 |
| 23Q2 (15) | 9.23 | 2.33 | -14.7 | 7.92 | 2.33 | -12.0 | 1.66 | 7.1 | -5.68 | 0.04 | -20.0 | 0.0 | 0.08 | 14.29 | 100.0 | 0.04 | 0.0 | 33.33 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.06 | 200.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 466.67 | 22.22 | 0.13 | 316.67 | 0.0 | -0.23 | 32.35 | -215.0 | -0.2 | 39.39 | -205.26 | -0.03 | 0 | -250.0 | 0.00 | 0 | -100.0 | -0.23 | 39.47 | -204.55 | -0.38 | -22.58 | -642.86 | -0.61 | -60.53 | -971.43 | 88 | 0.0 | 0.0 | 0.34 | 41.67 | -54.67 |
| 23Q1 (14) | 9.02 | -12.17 | -16.71 | 7.74 | -11.85 | -15.87 | 1.55 | -1.27 | -9.36 | 0.05 | 0.0 | 150.0 | 0.07 | 0.0 | 75.0 | 0.04 | -20.0 | 0.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.02 | -71.43 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 62.5 | -250.0 | -0.06 | -100.0 | -400.0 | -0.34 | -240.0 | -466.67 | -0.33 | -371.43 | -153.85 | 0 | 100.0 | -100.0 | 0.00 | 0 | 0 | -0.38 | -375.0 | -153.33 | -0.31 | -520.0 | -82.35 | -0.38 | -46.15 | -153.33 | 88 | 0.0 | 3.53 | 0.24 | -50.0 | -50.0 |
| 22Q4 (13) | 10.27 | 5.44 | -15.89 | 8.78 | 3.17 | -15.33 | 1.57 | -6.55 | -10.8 | 0.05 | 25.0 | 66.67 | 0.07 | 40.0 | 75.0 | 0.05 | 25.0 | 25.0 | 0.04 | -20.0 | 33.33 | 0 | 0 | 0 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -157.14 | -166.67 | -0.03 | -111.54 | -250.0 | -0.1 | 50.0 | -200.0 | -0.07 | 68.18 | 0 | -0.03 | -200.0 | -130.0 | 0.00 | 0 | 0 | -0.08 | 68.0 | 0 | -0.05 | 90.91 | -150.0 | -0.26 | -44.44 | -127.08 | 88 | 0.0 | 3.53 | 0.48 | 26.32 | -26.15 |
| 22Q3 (12) | 9.74 | -9.98 | -20.36 | 8.51 | -5.44 | -18.25 | 1.68 | -4.55 | 2.44 | 0.04 | 0.0 | 100.0 | 0.05 | 25.0 | 66.67 | 0.04 | 33.33 | 33.33 | 0.05 | 66.67 | 400.0 | 0 | 0 | 0 | 0.07 | 40.0 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 55.56 | 0 | 0.26 | 100.0 | 2500.0 | -0.2 | -200.0 | -205.26 | -0.22 | -215.79 | -466.67 | 0.03 | 50.0 | -76.92 | 0.00 | -100.0 | -100.0 | -0.25 | -213.64 | -457.14 | -0.55 | -885.71 | -1016.67 | -0.18 | -357.14 | -118.75 | 88 | 0.0 | 3.53 | 0.38 | -49.33 | -47.95 |
| 22Q2 (11) | 10.82 | -0.09 | -15.67 | 9.0 | -2.17 | -14.45 | 1.76 | 2.92 | -1.68 | 0.04 | 100.0 | 33.33 | 0.04 | 0.0 | 33.33 | 0.03 | -25.0 | 200.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 66.67 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 350.0 | 325.0 | 0.13 | 550.0 | 550.0 | 0.2 | 433.33 | -62.96 | 0.19 | 246.15 | -48.65 | 0.02 | -71.43 | -88.24 | 8.24 | 0 | -73.85 | 0.22 | 246.67 | -50.0 | 0.07 | 141.18 | -82.5 | 0.07 | 146.67 | -92.13 | 88 | 3.53 | 3.53 | 0.75 | 56.25 | -25.74 |
| 22Q1 (10) | 10.83 | -11.3 | -3.39 | 9.2 | -11.28 | 0.0 | 1.71 | -2.84 | 11.76 | 0.02 | -33.33 | -60.0 | 0.04 | 0.0 | 33.33 | 0.04 | 0.0 | 300.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -50.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 166.67 | 0 | 0.02 | 0.0 | -80.0 | -0.06 | -160.0 | -110.34 | -0.13 | 0 | -133.33 | 0.07 | -30.0 | -63.16 | 0.00 | 0 | -100.0 | -0.15 | 0 | -132.61 | -0.17 | -750.0 | -151.52 | -0.15 | -115.62 | -132.61 | 85 | 0.0 | 0.0 | 0.48 | -26.15 | -54.72 |
| 21Q4 (9) | 12.21 | -0.16 | 8.05 | 10.37 | -0.38 | 15.61 | 1.76 | 7.32 | 7.98 | 0.03 | 50.0 | -40.0 | 0.04 | 33.33 | 33.33 | 0.04 | 33.33 | 300.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0 | 0.06 | 50.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 62.5 | 0.02 | 100.0 | 166.67 | 0.1 | -47.37 | -85.07 | 0 | -100.0 | -100.0 | 0.1 | -23.08 | -56.52 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.02 | -133.33 | -103.77 | 0.96 | 0.0 | 2.13 | 85 | 0.0 | 0.0 | 0.65 | -10.96 | -43.48 |
| 21Q3 (8) | 12.23 | -4.68 | 29.56 | 10.41 | -1.05 | 36.79 | 1.64 | -8.38 | 5.81 | 0.02 | -33.33 | -60.0 | 0.03 | 0.0 | -25.0 | 0.03 | 200.0 | 200.0 | 0.01 | -66.67 | -66.67 | 0 | 0 | 0 | 0.04 | -50.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.01 | -50.0 | -66.67 | 0.19 | -64.81 | -38.71 | 0.06 | -83.78 | -62.5 | 0.13 | -23.53 | -13.33 | 69.21 | 119.64 | 42.41 | 0.07 | -84.09 | -61.11 | 0.06 | -85.0 | -60.0 | 0.96 | 7.87 | 123.26 | 85 | 0.0 | 0.0 | 0.73 | -27.72 | -6.41 |
| 21Q2 (7) | 12.83 | 14.45 | 48.32 | 10.52 | 14.35 | 55.85 | 1.79 | 16.99 | 25.17 | 0.03 | -40.0 | -57.14 | 0.03 | 0.0 | -25.0 | 0.01 | 0.0 | -50.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.08 | -11.11 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.0 | 0.02 | -80.0 | -66.67 | 0.54 | -6.9 | 0.0 | 0.37 | -5.13 | -2.63 | 0.17 | -10.53 | 21.43 | 31.51 | -3.37 | 18.59 | 0.44 | -4.35 | -2.22 | 0.40 | 21.21 | 8.11 | 0.89 | 93.48 | 256.0 | 85 | 0.0 | 0.0 | 1.01 | -4.72 | 1.0 |
| 21Q1 (6) | 11.21 | -0.8 | 70.36 | 9.2 | 2.56 | 67.27 | 1.53 | -6.13 | 16.79 | 0.05 | 0.0 | -28.57 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.09 | 80.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.1 | 433.33 | -16.67 | 0.58 | -13.43 | 680.0 | 0.39 | -9.3 | 329.41 | 0.19 | -17.39 | 171.43 | 32.61 | -5.53 | 0 | 0.46 | -9.8 | 330.0 | 0.33 | -37.74 | 200.0 | 0.46 | -51.06 | 330.0 | 85 | 0.0 | 0.0 | 1.06 | -7.83 | 186.49 |
| 20Q4 (5) | 11.3 | 19.7 | 12.77 | 8.97 | 17.87 | 12.27 | 1.63 | 5.16 | 7.24 | 0.05 | 0.0 | 25.0 | 0.03 | -25.0 | 0 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | -16.67 | 600.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -60.0 | 0.0 | -0.03 | -200.0 | 0 | 0.67 | 116.13 | 31.37 | 0.43 | 168.75 | 53.57 | 0.23 | 53.33 | 0.0 | 34.52 | -28.97 | -22.65 | 0.51 | 183.33 | 54.55 | 0.53 | 253.33 | 65.62 | 0.94 | 118.6 | 62.07 | 85 | 0.0 | 0.0 | 1.15 | 47.44 | 17.35 |
| 20Q3 (4) | 9.44 | 9.13 | 0.0 | 7.61 | 12.74 | 0.0 | 1.55 | 8.39 | 0.0 | 0.05 | -28.57 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | -25.0 | 0.0 | 0.03 | -50.0 | 0.0 | 0.31 | -42.59 | 0.0 | 0.16 | -57.89 | 0.0 | 0.15 | 7.14 | 0.0 | 48.60 | 82.91 | 0.0 | 0.18 | -60.0 | 0.0 | 0.15 | -59.46 | 0.0 | 0.43 | 72.0 | 0.0 | 85 | 0.0 | 0.0 | 0.78 | -22.0 | 0.0 |
| 20Q2 (3) | 8.65 | 31.46 | 0.0 | 6.75 | 22.73 | 0.0 | 1.43 | 9.16 | 0.0 | 0.07 | 0.0 | 0.0 | 0.04 | 33.33 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 16.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | -300.0 | 0.0 | 0.06 | -50.0 | 0.0 | 0.54 | 640.0 | 0.0 | 0.38 | 323.53 | 0.0 | 0.14 | 100.0 | 0.0 | 26.57 | 0 | 0.0 | 0.45 | 325.0 | 0.0 | 0.37 | 212.12 | 0.0 | 0.25 | 225.0 | 0.0 | 85 | 0.0 | 0.0 | 1.0 | 170.27 | 0.0 |
| 20Q1 (2) | 6.58 | -34.33 | 0.0 | 5.5 | -31.16 | 0.0 | 1.31 | -13.82 | 0.0 | 0.07 | 75.0 | 0.0 | 0.03 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.06 | 700.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 125.0 | 0.0 | 0.12 | 0 | 0.0 | -0.1 | -119.61 | 0.0 | -0.17 | -160.71 | 0.0 | 0.07 | -69.57 | 0.0 | 0.00 | -100.0 | 0.0 | -0.20 | -160.61 | 0.0 | -0.33 | -203.12 | 0.0 | -0.20 | -134.48 | 0.0 | 85 | 0.0 | 0.0 | 0.37 | -62.24 | 0.0 |
| 19Q4 (1) | 10.02 | 0.0 | 0.0 | 7.99 | 0.0 | 0.0 | 1.52 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 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 | 0.0 | -0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 44.63 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.58 | 0.0 | 0.0 | 85 | 0.0 | 0.0 | 0.98 | 0.0 | 0.0 |
