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) | 61.24 | -3.13 | 48.08 | -5.91 | 9.39 | 4.1 | 0.28 | 460.0 | 0.24 | 41.18 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.34 | 61.9 | 0.02 | 0 | 0 | 0 | 0.35 | -44.44 | 1.05 | 22.09 | 4.82 | 21.72 | 3.85 | 17.74 | 0.98 | 15.29 | 20.26 | -5.37 | 4.83 | 17.23 | 3.50 | 16.28 | 0.00 | 0 | 78 | 1.3 | 8.98 | 7.16 |
| 2022 (9) | 63.22 | 2.55 | 51.1 | 2.02 | 9.02 | -1.1 | 0.05 | 0.0 | 0.17 | -15.0 | 0 | 0 | 0 | 0 | 0.12 | 500.0 | 0.21 | -12.5 | -0.01 | 0 | 0 | 0 | 0.63 | 800.0 | 0.86 | 65.38 | 3.96 | 34.24 | 3.27 | 36.25 | 0.85 | 97.67 | 21.41 | 47.66 | 4.12 | 35.97 | 3.01 | 28.09 | 0.00 | 0 | 77 | 5.48 | 8.38 | 11.58 |
| 2021 (8) | 61.65 | 23.77 | 50.09 | 22.83 | 9.12 | 9.35 | 0.05 | -37.5 | 0.2 | -23.08 | 0.02 | 0.0 | 0 | 0 | 0.02 | 0 | 0.24 | 0.0 | -0.01 | 0 | 0 | 0 | 0.07 | 0 | 0.52 | 15.56 | 2.95 | 158.77 | 2.4 | 152.63 | 0.43 | 86.96 | 14.50 | -27.28 | 3.03 | 134.88 | 2.35 | 279.03 | 0.00 | 0 | 73 | 4.29 | 7.51 | 39.33 |
| 2020 (7) | 49.81 | 6.93 | 40.78 | 6.81 | 8.34 | -0.95 | 0.08 | -33.33 | 0.26 | -35.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.24 | 0.0 | -0.01 | 0 | 0 | 0 | -0.14 | 0 | 0.45 | 50.0 | 1.14 | 322.22 | 0.95 | 79.25 | 0.23 | -14.81 | 19.94 | -80.02 | 1.29 | 69.74 | 0.62 | 113.79 | 0.00 | 0 | 70 | 0.0 | 5.39 | 27.12 |
| 2019 (6) | 46.58 | 4.02 | 38.18 | 4.92 | 8.42 | 8.79 | 0.12 | -7.69 | 0.4 | 48.15 | 0.02 | 0 | 0 | 0 | 0.02 | 0.0 | 0.24 | 60.0 | 0 | 0 | 0 | 0 | 0.23 | 15.0 | 0.3 | -16.67 | 0.27 | -73.27 | 0.53 | -55.83 | 0.27 | 17.39 | 99.82 | 336.85 | 0.76 | -54.49 | 0.29 | -72.38 | 0.00 | 0 | 70 | 0.0 | 4.24 | 0.24 |
| 2018 (5) | 44.78 | 4.41 | 36.39 | 7.63 | 7.74 | 14.33 | 0.13 | 62.5 | 0.27 | 68.75 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.15 | 25.0 | -0.01 | 0 | 0 | 0 | 0.2 | 300.0 | 0.36 | 44.0 | 1.01 | -60.55 | 1.2 | -50.62 | 0.23 | -30.3 | 22.85 | 80.21 | 1.67 | -51.87 | 1.05 | -61.54 | 0.00 | 0 | 70 | 0.0 | 4.23 | -18.18 |
| 2017 (4) | 42.89 | -4.14 | 33.81 | -5.9 | 6.77 | -5.97 | 0.08 | 700.0 | 0.16 | 33.33 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.12 | -29.41 | -0.01 | 0 | 0 | 0 | 0.05 | -88.1 | 0.25 | -57.63 | 2.56 | 16.89 | 2.43 | 27.89 | 0.33 | -23.26 | 12.68 | -35.4 | 3.47 | 28.04 | 2.73 | 66.46 | 0.00 | 0 | 70 | 0.0 | 5.17 | 14.63 |
| 2016 (3) | 44.74 | -0.38 | 35.93 | -0.14 | 7.2 | -0.28 | 0.01 | -83.33 | 0.12 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 13.33 | -0.04 | 0 | 0 | 0 | 0.42 | 31.25 | 0.59 | -11.94 | 2.19 | -7.98 | 1.9 | 7.95 | 0.43 | -41.1 | 19.63 | -36.12 | 2.71 | 10.61 | 1.64 | 20.59 | 0.00 | 0 | 70 | 0.0 | 4.51 | -3.84 |
| 2015 (2) | 44.91 | -12.9 | 35.98 | -5.02 | 7.22 | -2.7 | 0.06 | -40.0 | 0.13 | -13.33 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0.15 | 25.0 | -0.02 | 0 | 0 | 0 | 0.32 | 18.52 | 0.67 | 644.44 | 2.38 | -62.58 | 1.76 | -65.42 | 0.73 | -44.7 | 30.73 | 47.53 | 2.45 | -65.1 | 1.36 | -78.24 | 0.00 | 0 | 70 | 1.45 | 4.69 | -46.7 |
| 2014 (1) | 51.56 | 9.89 | 37.88 | 11.15 | 7.42 | 19.68 | 0.1 | 0.0 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 33.33 | 0.01 | 0 | 0 | 0 | 0.27 | 0 | 0.09 | -10.0 | 6.36 | -5.64 | 5.09 | -2.12 | 1.32 | -17.5 | 20.83 | -12.04 | 7.02 | -6.02 | 6.25 | -2.04 | 0.00 | 0 | 69 | 1.47 | 8.8 | -0.23 |
| 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) | 14.33 | 18.72 | -19.04 | 10.0 | 9.89 | -25.71 | 2.2 | 4.27 | -16.98 | 0.07 | -36.36 | -30.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.18 | -71.88 | -59.09 | 2.31 | 54.0 | 13.79 | 1.86 | 60.34 | 14.81 | 0.43 | 22.86 | 4.88 | 18.76 | -19.97 | -6.71 | 2.34 | 59.18 | 13.04 | 2.10 | 223.08 | 41.89 | 4.37 | 116.34 | -3.1 | 80 | 1.27 | 2.56 | 3.06 | 33.62 | -1.92 |
| 24Q2 (19) | 12.07 | 11.04 | -22.97 | 9.1 | 5.32 | -26.97 | 2.11 | 4.98 | -12.45 | 0.11 | 57.14 | 266.67 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0.16 | 220.0 | -11.11 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.06 | -60.0 | -88.24 | 0.64 | 113.33 | 8.47 | 1.5 | 188.46 | 7.91 | 1.16 | 169.77 | 0.87 | 0.35 | 191.67 | 52.17 | 23.44 | 3.12 | 42.58 | 1.47 | 167.27 | -1.34 | 0.65 | 306.25 | -7.14 | 2.02 | 267.27 | -17.21 | 79 | 0.0 | 2.6 | 2.29 | 65.94 | -5.76 |
| 24Q1 (18) | 10.87 | -18.52 | -25.14 | 8.64 | -19.63 | -24.28 | 2.01 | -6.07 | -8.22 | 0.07 | -50.0 | 600.0 | 0.03 | -57.14 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 145.45 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 145.45 | 400.0 | 0.3 | 500.0 | 1100.0 | 0.52 | 1.96 | -41.57 | 0.43 | 26.47 | -41.1 | 0.12 | -25.0 | -33.33 | 22.73 | -29.48 | 15.38 | 0.55 | 25.0 | -42.11 | 0.16 | -55.56 | -83.16 | 0.55 | -88.87 | -42.11 | 79 | 1.28 | 2.6 | 1.38 | -8.0 | -28.5 |
| 23Q4 (17) | 13.34 | -24.63 | -9.38 | 10.75 | -20.13 | -9.13 | 2.14 | -19.25 | -3.17 | 0.14 | 40.0 | 1300.0 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -157.89 | -466.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.33 | -243.48 | -32.0 | 0.05 | -88.64 | 131.25 | 0.51 | -74.88 | -1.92 | 0.34 | -79.01 | -29.17 | 0.16 | -60.98 | 23.08 | 32.23 | 60.27 | 32.58 | 0.44 | -78.74 | -29.03 | 0.36 | -75.68 | -55.0 | 4.94 | 9.53 | 16.24 | 78 | 0.0 | 1.3 | 1.5 | -51.92 | -3.85 |
| 23Q3 (16) | 17.7 | 12.95 | 18.39 | 13.46 | 8.03 | 11.24 | 2.65 | 9.96 | 19.37 | 0.1 | 233.33 | 900.0 | 0.07 | 75.0 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 5.56 | 111.11 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.23 | -54.9 | -47.73 | 0.44 | -25.42 | 18.92 | 2.03 | 46.04 | 103.0 | 1.62 | 40.87 | 110.39 | 0.41 | 78.26 | 51.85 | 20.11 | 22.32 | -24.26 | 2.07 | 38.93 | 109.09 | 1.48 | 111.43 | 196.0 | 4.51 | 84.84 | 24.59 | 78 | 1.3 | 1.3 | 3.12 | 28.4 | 47.87 |
| 23Q2 (15) | 15.67 | 7.92 | -7.93 | 12.46 | 9.2 | -10.04 | 2.41 | 10.05 | 3.43 | 0.03 | 200.0 | 200.0 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.18 | 125.0 | 200.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.51 | 1120.0 | 96.15 | 0.59 | 2066.67 | 68.57 | 1.39 | 56.18 | 17.8 | 1.15 | 57.53 | 17.35 | 0.23 | 27.78 | 9.52 | 16.44 | -16.55 | -8.05 | 1.49 | 56.84 | 16.41 | 0.70 | -26.32 | -11.39 | 2.44 | 156.84 | -7.22 | 77 | 0.0 | 0.0 | 2.43 | 25.91 | 4.74 |
| 23Q1 (14) | 14.52 | -1.36 | -12.16 | 11.41 | -3.55 | -14.34 | 2.19 | -0.9 | -3.1 | 0.01 | 0.0 | 0.0 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 166.67 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 80.0 | -129.41 | -0.03 | 81.25 | -110.0 | 0.89 | 71.15 | -28.8 | 0.73 | 52.08 | -29.81 | 0.18 | 38.46 | -25.0 | 19.70 | -18.96 | 1.49 | 0.95 | 53.23 | -30.15 | 0.95 | 18.75 | 2.15 | 0.95 | -77.65 | -30.15 | 77 | 0.0 | 0.0 | 1.93 | 23.72 | -19.25 |
| 22Q4 (13) | 14.72 | -1.54 | -1.8 | 11.83 | -2.23 | -5.28 | 2.21 | -0.45 | -0.45 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | -66.67 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.25 | -156.82 | -733.33 | -0.16 | -143.24 | -188.89 | 0.52 | -48.0 | 15.56 | 0.48 | -37.66 | 50.0 | 0.13 | -51.85 | 8.33 | 24.31 | -8.44 | -7.85 | 0.62 | -37.37 | 40.91 | 0.80 | 60.0 | 370.59 | 4.25 | 17.4 | 29.57 | 77 | 0.0 | 5.48 | 1.56 | -26.07 | -3.11 |
| 22Q3 (12) | 14.95 | -12.16 | -13.53 | 12.1 | -12.64 | -12.95 | 2.22 | -4.72 | -0.89 | 0.01 | 0.0 | 0.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.09 | 50.0 | 550.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.44 | 69.23 | 528.57 | 0.37 | 5.71 | 236.36 | 1.0 | -15.25 | -20.63 | 0.77 | -21.43 | -23.0 | 0.27 | 28.57 | 35.0 | 26.55 | 48.49 | 64.8 | 0.99 | -22.66 | -31.25 | 0.50 | -36.71 | -54.95 | 3.62 | 37.64 | 21.07 | 77 | 0.0 | 10.0 | 2.11 | -9.05 | -11.34 |
| 22Q2 (11) | 17.02 | 2.96 | 7.79 | 13.85 | 3.98 | 9.14 | 2.33 | 3.1 | -2.92 | 0.01 | 0.0 | -50.0 | 0.04 | 33.33 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 1100.0 | 0.06 | 50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 52.94 | 0 | 0.35 | 16.67 | 75.0 | 1.18 | -5.6 | 29.67 | 0.98 | -5.77 | 20.99 | 0.21 | -12.5 | 320.0 | 17.88 | -7.88 | 205.12 | 1.28 | -5.88 | 10.34 | 0.79 | -15.05 | 3.95 | 2.63 | 93.38 | 69.68 | 77 | 0.0 | 10.0 | 2.32 | -2.93 | 13.73 |
| 22Q1 (10) | 16.53 | 10.27 | 21.72 | 13.32 | 6.65 | 21.09 | 2.26 | 1.8 | 0.0 | 0.01 | 0.0 | -50.0 | 0.03 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -55.56 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 666.67 | 466.67 | 0.3 | 66.67 | 1400.0 | 1.25 | 177.78 | 278.79 | 1.04 | 225.0 | 285.19 | 0.24 | 100.0 | 380.0 | 19.41 | -26.42 | 21.77 | 1.36 | 209.09 | 248.72 | 0.93 | 447.06 | 200.0 | 1.36 | -58.54 | 248.72 | 77 | 5.48 | 10.0 | 2.39 | 48.45 | 62.59 |
| 21Q4 (9) | 14.99 | -13.3 | 20.02 | 12.49 | -10.14 | 18.28 | 2.22 | -0.89 | -1.33 | 0.01 | 0.0 | -50.0 | 0.03 | -40.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 550.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -142.86 | 62.5 | 0.18 | 63.64 | 63.64 | 0.45 | -64.29 | 304.55 | 0.32 | -68.0 | 206.67 | 0.12 | -40.0 | 500.0 | 26.38 | 63.75 | 0 | 0.44 | -69.44 | 202.33 | 0.17 | -84.68 | 133.33 | 3.28 | 9.7 | 139.42 | 73 | 4.29 | 4.29 | 1.61 | -32.35 | 82.95 |
| 21Q3 (8) | 17.29 | 9.5 | 28.84 | 13.9 | 9.54 | 27.29 | 2.24 | -6.67 | 1.82 | 0.01 | -50.0 | -50.0 | 0.05 | 0.0 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.02 | -116.67 | -122.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 275.0 | 0.11 | -45.0 | -26.67 | 1.26 | 38.46 | 186.36 | 1.0 | 23.46 | 194.12 | 0.2 | 300.0 | 122.22 | 16.11 | 174.91 | -17.64 | 1.44 | 24.14 | 193.88 | 1.11 | 46.05 | 362.5 | 2.99 | 92.9 | 66.11 | 70 | 0.0 | 0.0 | 2.38 | 16.67 | 54.55 |
| 21Q2 (7) | 15.79 | 16.27 | 7.93 | 12.69 | 15.36 | 11.41 | 2.4 | 6.19 | 13.74 | 0.02 | 0.0 | 0 | 0.05 | -16.67 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.12 | 140.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.2 | 900.0 | 42.86 | 0.91 | 175.76 | -28.35 | 0.81 | 200.0 | -32.5 | 0.05 | 0.0 | -61.54 | 5.86 | -63.24 | -43.76 | 1.16 | 197.44 | -32.56 | 0.76 | 145.16 | -42.42 | 1.55 | 297.44 | 19.23 | 70 | 0.0 | 0.0 | 2.04 | 38.78 | -11.69 |
| 21Q1 (6) | 13.58 | 8.73 | 46.49 | 11.0 | 4.17 | 39.06 | 2.26 | 0.44 | 26.97 | 0.02 | 0.0 | 0 | 0.06 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 137.5 | 0 | 0.02 | -81.82 | -66.67 | 0.33 | 250.0 | 191.67 | 0.27 | 190.0 | 193.1 | 0.05 | 266.67 | 25.0 | 15.94 | 0 | 0 | 0.39 | 190.7 | 192.86 | 0.31 | 160.78 | 170.45 | 0.39 | -71.53 | 192.86 | 70 | 0.0 | 0.0 | 1.47 | 67.05 | 122.73 |
| 20Q4 (5) | 12.49 | -6.93 | 2.13 | 10.56 | -3.3 | 5.18 | 2.25 | 2.27 | 13.07 | 0.02 | 0.0 | -33.33 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -100.0 | -900.0 | 0.11 | -26.67 | 1200.0 | -0.22 | -150.0 | -210.0 | -0.3 | -188.24 | -314.29 | -0.03 | -133.33 | -121.43 | 0.00 | -100.0 | -100.0 | -0.43 | -187.76 | -315.0 | -0.51 | -312.5 | -368.42 | 1.37 | -23.89 | 77.92 | 70 | 0.0 | 0.0 | 0.88 | -42.86 | -27.27 |
| 20Q3 (4) | 13.42 | -8.27 | 0.0 | 10.92 | -4.13 | 0.0 | 2.2 | 4.27 | 0.0 | 0.02 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0 | 0.0 | 0.15 | 7.14 | 0.0 | 0.44 | -65.35 | 0.0 | 0.34 | -71.67 | 0.0 | 0.09 | -30.77 | 0.0 | 19.56 | 87.72 | 0.0 | 0.49 | -71.51 | 0.0 | 0.24 | -81.82 | 0.0 | 1.80 | 38.46 | 0.0 | 70 | 0.0 | 0.0 | 1.54 | -33.33 | 0.0 |
| 20Q2 (3) | 14.63 | 57.82 | 0.0 | 11.39 | 43.99 | 0.0 | 2.11 | 18.54 | 0.0 | 0 | 0 | 0.0 | 0.06 | -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 | 0.14 | 133.33 | 0.0 | 1.27 | 452.78 | 0.0 | 1.2 | 513.79 | 0.0 | 0.13 | 225.0 | 0.0 | 10.42 | 0 | 0.0 | 1.72 | 509.52 | 0.0 | 1.32 | 400.0 | 0.0 | 1.30 | 409.52 | 0.0 | 70 | 0.0 | 0.0 | 2.31 | 250.0 | 0.0 |
| 20Q1 (2) | 9.27 | -24.2 | 0.0 | 7.91 | -21.22 | 0.0 | 1.78 | -10.55 | 0.0 | 0 | -100.0 | 0.0 | 0.08 | 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 | 0.06 | 700.0 | 0.0 | -0.36 | -280.0 | 0.0 | -0.29 | -307.14 | 0.0 | 0.04 | -71.43 | 0.0 | 0.00 | -100.0 | 0.0 | -0.42 | -310.0 | 0.0 | -0.44 | -331.58 | 0.0 | -0.42 | -154.55 | 0.0 | 70 | 0.0 | 0.0 | 0.66 | -45.45 | 0.0 |
| 19Q4 (1) | 12.23 | 0.0 | 0.0 | 10.04 | 0.0 | 0.0 | 1.99 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 71.53 | 0.0 | 0.0 | 0.20 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 | 70 | 0.0 | 0.0 | 1.21 | 0.0 | 0.0 |
