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) | 16.71 | -7.22 | 11.26 | -10.56 | 3.95 | -3.42 | 0.25 | 733.33 | 0.23 | 35.29 | 0.01 | 0.0 | 0.03 | -25.0 | 0.01 | 0.0 | 0.1 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | -94.29 | 0.09 | -80.85 | 1.6 | -9.6 | 1.23 | -6.82 | 0.36 | -26.53 | 22.50 | -18.24 | 1.30 | -13.33 | 1.25 | 34.41 | 0.00 | 0 | 94 | 6.82 | 2.25 | -6.25 |
| 2022 (9) | 18.01 | 19.35 | 12.59 | 14.77 | 4.09 | 7.63 | 0.03 | 200.0 | 0.17 | 6.25 | 0.01 | 0.0 | 0.04 | -20.0 | 0.01 | 0 | 0.05 | 66.67 | -0.03 | 0 | 0 | 0 | 0.35 | 0 | 0.47 | 0 | 1.77 | 608.0 | 1.32 | 500.0 | 0.49 | 1125.0 | 27.52 | 80.93 | 1.50 | 400.0 | 0.93 | 200.0 | 0.00 | 0 | 88 | 20.55 | 2.4 | 152.63 |
| 2021 (8) | 15.09 | -0.07 | 10.97 | 1.01 | 3.8 | -2.06 | 0.01 | -50.0 | 0.16 | -15.79 | 0.01 | 0.0 | 0.05 | -37.5 | 0 | 0 | 0.03 | -25.0 | -0.04 | 0 | 0 | 0 | -0.02 | 0 | -0.06 | 0 | 0.25 | 31.58 | 0.22 | 120.0 | 0.04 | -60.0 | 15.21 | -72.51 | 0.30 | 87.5 | 0.31 | 3.33 | 0.00 | 0 | 73 | 12.31 | 0.95 | -1.04 |
| 2020 (7) | 15.1 | -5.39 | 10.86 | -1.36 | 3.88 | -9.56 | 0.02 | 0.0 | 0.19 | 26.67 | 0.01 | -50.0 | 0.08 | 300.0 | 0 | 0 | 0.04 | 100.0 | 0.07 | 0 | 0 | 0 | -0.09 | 0 | -0.17 | 0 | 0.19 | -51.28 | 0.1 | -77.27 | 0.1 | 0 | 55.32 | 0 | 0.16 | -76.81 | 0.30 | -61.54 | 0.00 | 0 | 65 | 3.17 | 0.96 | -13.51 |
| 2019 (6) | 15.96 | 11.53 | 11.01 | 12.81 | 4.29 | -6.94 | 0.02 | -60.0 | 0.15 | 0.0 | 0.02 | 0 | 0.02 | 100.0 | 0 | 0 | 0.02 | -75.0 | 0 | 0 | -0.01 | 0 | -0.26 | 0 | -0.27 | 0 | 0.39 | 69.57 | 0.44 | 69.23 | -0.02 | 0 | 0.00 | 0 | 0.69 | 68.29 | 0.78 | 0 | 0.00 | 0 | 63 | 1.61 | 1.11 | 65.67 |
| 2018 (5) | 14.31 | -6.59 | 9.76 | -7.92 | 4.61 | -20.24 | 0.05 | 150.0 | 0.15 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0.08 | -20.0 | -0.01 | 0 | 0 | 0 | 0.2 | 0 | 0.28 | -87.98 | 0.23 | -81.89 | 0.26 | -81.82 | -0.01 | 0 | 0.00 | 0 | 0.41 | -83.06 | -0.02 | 0 | 0.00 | 0 | 62 | 8.77 | 0.67 | -61.27 |
| 2017 (4) | 15.32 | -0.84 | 10.6 | 17.65 | 5.78 | 2.12 | 0.02 | 0.0 | 0.15 | 7.14 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.1 | -28.57 | -0.02 | 0 | 3.22 | 0 | -0.51 | 0 | 2.33 | 0 | 1.27 | 182.22 | 1.43 | 1091.67 | -0.13 | 0 | 0.00 | 0 | 2.42 | 1000.0 | -0.99 | 0 | 0.00 | 0 | 57 | 1.79 | 1.73 | 96.59 |
| 2016 (3) | 15.45 | 7.52 | 9.01 | 3.21 | 5.66 | 2.54 | 0.02 | -50.0 | 0.14 | 55.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -54.84 | 0 | 0 | 0 | 0 | -0.19 | 0 | -0.34 | 0 | 0.45 | -8.16 | 0.12 | -72.09 | 0.14 | 55.56 | 32.30 | 72.36 | 0.22 | -72.84 | 0.51 | 628.57 | 0.00 | 0 | 56 | 3.7 | 0.88 | 3.53 |
| 2015 (2) | 14.37 | -1.44 | 8.73 | -2.78 | 5.52 | 15.0 | 0.04 | 100.0 | 0.09 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 72.22 | 0 | 0 | 0 | 0 | 0.16 | -5.88 | 0.37 | 32.14 | 0.49 | -54.63 | 0.43 | -55.67 | 0.09 | -52.63 | 18.74 | 8.83 | 0.81 | -59.5 | 0.07 | -90.79 | 0.00 | 0 | 54 | 12.5 | 0.85 | -37.96 |
| 2014 (1) | 14.58 | 13.64 | 8.98 | 11.97 | 4.8 | 18.52 | 0.02 | 100.0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 200.0 | 0 | 0 | -0.02 | 0 | 0.17 | 41.67 | 0.28 | 100.0 | 1.08 | 21.35 | 0.97 | 38.57 | 0.19 | -5.0 | 17.22 | -22.01 | 2.00 | 25.0 | 0.76 | 22.58 | 0.00 | 0 | 48 | 9.09 | 1.37 | 20.18 |
| 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) | 3.65 | 1.39 | -5.44 | 2.53 | -4.17 | -6.99 | 0.98 | 5.38 | 1.03 | 0.05 | -44.44 | -37.5 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | -96.97 | -96.3 | 0.11 | -70.27 | -75.0 | 0.11 | -71.79 | -68.57 | 0.01 | 200.0 | -88.89 | 6.90 | 0 | -67.73 | 0.12 | -70.73 | -67.57 | 0.11 | 57.14 | 22.22 | 0.72 | 20.0 | -44.62 | 91 | -4.21 | -4.21 | 0.25 | -50.98 | -58.33 |
| 24Q2 (19) | 3.6 | 36.88 | -17.81 | 2.64 | 45.05 | -10.81 | 0.93 | 6.9 | -6.06 | 0.09 | 28.57 | 50.0 | 0.04 | -20.0 | -33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | -66.67 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -64.86 | -7.14 | 0.33 | 6.45 | 26.92 | 0.37 | 42.31 | -47.14 | 0.39 | 116.67 | -25.0 | -0.01 | -111.11 | -106.67 | 0.00 | -100.0 | -100.0 | 0.41 | 115.79 | -25.45 | 0.07 | 150.0 | -75.86 | 0.60 | 215.79 | -35.48 | 95 | 0.0 | 0.0 | 0.51 | 24.39 | -40.7 |
| 24Q1 (18) | 2.63 | -43.32 | -31.51 | 1.82 | -42.59 | -24.17 | 0.87 | -10.31 | -14.71 | 0.07 | -12.5 | 133.33 | 0.05 | -16.67 | -16.67 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 190.24 | 3800.0 | 0.31 | 170.45 | 1650.0 | 0.26 | 420.0 | -38.1 | 0.18 | 0 | -50.0 | 0.09 | 50.0 | 50.0 | 33.70 | 0 | 137.49 | 0.19 | 0 | -50.0 | -0.14 | -129.17 | -133.33 | 0.19 | -85.38 | -50.0 | 95 | 1.06 | 1.06 | 0.41 | 95.24 | -29.31 |
| 23Q4 (17) | 4.64 | 20.21 | -21.89 | 3.17 | 16.54 | -21.92 | 0.97 | 0.0 | -12.61 | 0.08 | 0.0 | 300.0 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.41 | -236.67 | -1950.0 | -0.44 | -262.96 | -144.44 | 0.05 | -88.64 | -91.53 | 0 | -100.0 | -100.0 | 0.06 | -33.33 | -71.43 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.48 | 433.33 | -22.58 | 1.30 | 0.0 | -13.91 | 94 | -1.05 | 6.82 | 0.21 | -65.0 | -72.0 |
| 23Q3 (16) | 3.86 | -11.87 | -15.35 | 2.72 | -8.11 | -13.65 | 0.97 | -2.02 | -11.82 | 0.08 | 33.33 | 700.0 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.02 | -60.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 114.29 | 7.14 | 0.27 | 3.85 | -43.75 | 0.44 | -37.14 | -43.59 | 0.35 | -32.69 | -40.68 | 0.09 | -40.0 | -55.0 | 21.38 | -2.64 | -16.12 | 0.37 | -32.73 | -42.19 | 0.09 | -68.97 | -25.0 | 1.30 | 39.78 | 19.27 | 95 | 0.0 | 3.26 | 0.6 | -30.23 | -36.17 |
| 23Q2 (15) | 4.38 | 14.06 | 3.55 | 2.96 | 23.33 | -1.66 | 0.99 | -2.94 | 3.12 | 0.06 | 100.0 | 0 | 0.06 | 0.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | 0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 1500.0 | 255.56 | 0.26 | 1400.0 | 1400.0 | 0.7 | 66.67 | 191.67 | 0.52 | 44.44 | 147.62 | 0.15 | 150.0 | 275.0 | 21.96 | 54.76 | 16.44 | 0.55 | 44.74 | 129.17 | 0.29 | -30.95 | 16.0 | 0.93 | 144.74 | 121.43 | 95 | 1.06 | 6.74 | 0.86 | 48.28 | 126.32 |
| 23Q1 (14) | 3.84 | -35.35 | 17.07 | 2.4 | -40.89 | 0.84 | 1.02 | -8.11 | 10.87 | 0.03 | 50.0 | 0 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | -105.56 | -0.02 | 88.89 | -110.53 | 0.42 | -28.81 | 147.06 | 0.36 | -5.26 | 157.14 | 0.06 | -71.43 | 50.0 | 14.19 | -60.13 | -32.62 | 0.38 | -13.64 | 111.11 | 0.42 | -32.26 | 940.0 | 0.38 | -74.83 | 111.11 | 94 | 6.82 | 23.68 | 0.58 | -22.67 | 81.25 |
| 22Q4 (13) | 5.94 | 30.26 | 34.69 | 4.06 | 28.89 | 33.11 | 1.11 | 0.91 | 1.83 | 0.02 | 100.0 | 0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | -0.03 | 0 | 0 | 0 | 0 | 0 | -0.02 | -107.14 | -150.0 | -0.18 | -137.5 | -1900.0 | 0.59 | -24.36 | 118.52 | 0.38 | -35.59 | 80.95 | 0.21 | 5.0 | 250.0 | 35.59 | 39.62 | 59.31 | 0.44 | -31.25 | 51.72 | 0.62 | 416.67 | 181.82 | 1.51 | 38.53 | 403.33 | 88 | -4.35 | 20.55 | 0.75 | -20.21 | 78.57 |
| 22Q3 (12) | 4.56 | 7.8 | 24.93 | 3.15 | 4.65 | 12.1 | 1.1 | 14.58 | 34.15 | 0.01 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.28 | 411.11 | 600.0 | 0.48 | 2500.0 | 4900.0 | 0.78 | 225.0 | 0 | 0.59 | 180.95 | 0 | 0.2 | 400.0 | 1900.0 | 25.49 | 35.15 | 0 | 0.64 | 166.67 | 0 | 0.12 | -52.0 | 1100.0 | 1.09 | 159.52 | 10800.0 | 92 | 3.37 | 26.03 | 0.94 | 147.37 | 526.67 |
| 22Q2 (11) | 4.23 | 28.96 | 5.22 | 3.01 | 26.47 | 4.51 | 0.96 | 4.35 | -3.03 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -150.0 | -50.0 | -0.02 | -110.53 | 71.43 | 0.24 | 41.18 | 200.0 | 0.21 | 50.0 | 133.33 | 0.04 | 0.0 | 300.0 | 18.86 | -10.45 | 0 | 0.24 | 33.33 | 84.62 | 0.25 | 600.0 | 38.89 | 0.42 | 133.33 | 4100.0 | 89 | 17.11 | 21.92 | 0.38 | 18.75 | 35.71 |
| 22Q1 (10) | 3.28 | -25.62 | 8.61 | 2.38 | -21.97 | 7.21 | 0.92 | -15.6 | 2.22 | 0 | 0 | 0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 350.0 | 700.0 | 0.19 | 1800.0 | 1800.0 | 0.17 | -37.04 | 270.0 | 0.14 | -33.33 | 255.56 | 0.04 | -33.33 | 500.0 | 21.06 | -5.73 | 0 | 0.18 | -37.93 | 250.0 | -0.05 | -122.73 | 54.55 | 0.18 | -40.0 | 250.0 | 76 | 4.11 | 8.57 | 0.32 | -23.81 | 220.0 |
| 21Q4 (9) | 4.41 | 20.82 | 7.3 | 3.05 | 8.54 | 2.01 | 1.09 | 32.93 | 3.81 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 300.0 | 0.01 | 200.0 | 150.0 | 0.27 | 0 | 575.0 | 0.21 | 0 | 2000.0 | 0.06 | 500.0 | 50.0 | 22.34 | 0 | -73.36 | 0.29 | 0 | 1350.0 | 0.22 | 2100.0 | 633.33 | 0.30 | 2900.0 | 87.5 | 73 | 0.0 | 12.31 | 0.42 | 180.0 | 82.61 |
| 21Q3 (8) | 3.65 | -9.2 | -3.69 | 2.81 | -2.43 | 4.46 | 0.82 | -17.17 | -14.58 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.04 | 0 | -150.0 | 0 | 0 | 0 | 0.04 | 166.67 | 300.0 | -0.01 | 85.71 | -107.69 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0.01 | 150.0 | -83.33 | 0.00 | 0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.01 | -94.44 | -88.89 | 0.01 | 0.0 | -92.86 | 73 | 0.0 | 12.31 | 0.15 | -46.43 | -68.09 |
| 21Q2 (7) | 4.02 | 33.11 | -8.22 | 2.88 | 29.73 | -9.43 | 0.99 | 10.0 | 8.79 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -100.0 | 0 | -0.07 | -800.0 | 41.67 | 0.08 | 180.0 | -52.94 | 0.09 | 200.0 | -47.06 | -0.02 | -100.0 | -300.0 | 0.00 | 0 | -100.0 | 0.13 | 208.33 | -51.85 | 0.18 | 263.64 | -43.75 | 0.01 | 108.33 | 105.26 | 73 | 4.29 | 17.74 | 0.28 | 180.0 | -22.22 |
| 21Q1 (6) | 3.02 | -26.52 | 6.71 | 2.22 | -25.75 | 10.45 | 0.9 | -14.29 | -5.26 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -400.0 | 0 | 0.01 | 150.0 | 106.25 | -0.1 | -350.0 | 65.52 | -0.09 | -1000.0 | 68.97 | -0.01 | -125.0 | 0 | 0.00 | -100.0 | 0 | -0.12 | -700.0 | 73.91 | -0.11 | -466.67 | 21.43 | -0.12 | -175.0 | 73.91 | 70 | 7.69 | 11.11 | 0.1 | -56.52 | 190.91 |
| 20Q4 (5) | 4.11 | 8.44 | -5.95 | 2.99 | 11.15 | -3.55 | 1.05 | 9.38 | -6.25 | 0 | 0 | -100.0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 125.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 150.0 | 106.67 | -0.02 | -115.38 | 90.91 | 0.04 | -84.62 | 157.14 | 0.01 | -95.24 | 125.0 | 0.04 | -33.33 | 233.33 | 83.87 | 292.47 | 0 | 0.02 | -93.94 | 133.33 | 0.03 | -66.67 | -85.0 | 0.16 | 14.29 | -77.46 | 65 | 0.0 | 3.17 | 0.23 | -51.06 | 109.09 |
| 20Q3 (4) | 3.79 | -13.47 | 0.0 | 2.69 | -15.41 | 0.0 | 0.96 | 5.49 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0.13 | 208.33 | 0.0 | 0.26 | 52.94 | 0.0 | 0.21 | 23.53 | 0.0 | 0.06 | 500.0 | 0.0 | 21.37 | 426.35 | 0.0 | 0.33 | 22.22 | 0.0 | 0.09 | -71.88 | 0.0 | 0.14 | 173.68 | 0.0 | 65 | 4.84 | 0.0 | 0.47 | 30.56 | 0.0 |
| 20Q2 (3) | 4.38 | 54.77 | 0.0 | 3.18 | 58.21 | 0.0 | 0.91 | -4.21 | 0.0 | 0 | 0 | 0.0 | 0.05 | 25.0 | 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 | 0.0 | -0.12 | 25.0 | 0.0 | 0.17 | 158.62 | 0.0 | 0.17 | 158.62 | 0.0 | 0.01 | 0 | 0.0 | 4.06 | 0 | 0.0 | 0.27 | 158.7 | 0.0 | 0.32 | 328.57 | 0.0 | -0.19 | 58.7 | 0.0 | 62 | -1.59 | 0.0 | 0.36 | 427.27 | 0.0 |
| 20Q1 (2) | 2.83 | -35.24 | 0.0 | 2.01 | -35.16 | 0.0 | 0.95 | -15.18 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | 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 | -0.16 | 27.27 | 0.0 | -0.29 | -314.29 | 0.0 | -0.29 | -625.0 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.46 | -666.67 | 0.0 | -0.14 | -170.0 | 0.0 | -0.46 | -164.79 | 0.0 | 63 | 0.0 | 0.0 | -0.11 | -200.0 | 0.0 |
| 19Q4 (1) | 4.37 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 1.12 | 0.0 | 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 | 0.0 | -0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.20 | 0.0 | 0.0 | 0.71 | 0.0 | 0.0 | 63 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 |
