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) | 45.43 | 3.79 | 31.99 | 2.24 | 9.8 | 9.38 | 0.1 | 100.0 | 0.23 | 76.92 | 0.05 | 0.0 | 0.11 | -8.33 | 0 | 0 | 0.06 | 200.0 | 0 | 0 | 0.05 | 0 | -0.03 | 0 | 0.08 | -91.49 | 3.73 | -15.99 | 1.15 | -36.11 | 1.1 | 39.24 | 29.46 | 65.32 | 2.56 | -36.32 | 2.43 | 24.62 | 0.00 | 0 | 45 | 0.0 | 6.3 | -8.43 |
| 2022 (9) | 43.77 | 198.77 | 31.29 | 228.68 | 8.96 | 92.69 | 0.05 | 400.0 | 0.13 | 333.33 | 0.05 | 400.0 | 0.12 | 0.0 | 0 | 0 | 0.02 | -60.0 | 0.04 | 0 | 0 | 0 | 0.03 | 0 | 0.94 | 526.67 | 4.44 | 616.13 | 1.8 | 520.69 | 0.79 | 507.69 | 17.82 | -13.62 | 4.02 | 518.46 | 1.95 | 509.38 | 0.00 | 0 | 45 | 0.0 | 6.88 | 311.98 |
| 2021 (8) | 14.65 | 4.57 | 9.52 | 12.13 | 4.65 | 2.42 | 0.01 | 0.0 | 0.03 | 50.0 | 0.01 | -50.0 | 0.12 | 33.33 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.15 | 87.5 | 0.62 | -41.51 | 0.29 | -53.23 | 0.13 | -40.91 | 20.63 | 1.13 | 0.65 | -53.24 | 0.32 | -73.98 | 0.00 | 0 | 45 | 0.0 | 1.67 | -14.36 |
| 2020 (7) | 14.01 | 1.52 | 8.49 | 2.04 | 4.54 | 4.37 | 0.01 | 0.0 | 0.02 | -33.33 | 0.02 | 100.0 | 0.09 | 12.5 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.08 | 33.33 | 1.06 | -10.92 | 0.62 | -17.33 | 0.22 | -4.35 | 20.40 | 7.42 | 1.39 | -17.26 | 1.23 | -21.66 | 0.00 | 0 | 45 | 0.0 | 1.95 | -1.52 |
| 2019 (6) | 13.8 | 11.92 | 8.32 | 8.47 | 4.35 | 16.94 | 0.01 | 0.0 | 0.03 | -25.0 | 0.01 | 0 | 0.08 | 300.0 | 0 | 0 | 0.01 | -66.67 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 1.19 | 23.96 | 0.75 | 11.94 | 0.23 | 27.78 | 18.99 | -0.78 | 1.68 | 12.75 | 1.57 | 8.28 | 0.00 | 0 | 45 | 0.0 | 1.98 | 33.78 |
| 2018 (5) | 12.33 | 18.9 | 7.67 | 17.1 | 3.72 | 18.85 | 0.01 | 0.0 | 0.04 | 100.0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.03 | 0 | 0.96 | 47.69 | 0.67 | 42.55 | 0.18 | 20.0 | 19.14 | -19.14 | 1.49 | 41.9 | 1.45 | 25.0 | 0.00 | 0 | 45 | 2.27 | 1.48 | 35.78 |
| 2017 (4) | 10.37 | 18.38 | 6.55 | 15.11 | 3.13 | 23.23 | 0.01 | 0.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -80.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.04 | 0 | 0.65 | 1.56 | 0.47 | 2.17 | 0.15 | -11.76 | 23.67 | -13.9 | 1.05 | 0.96 | 1.16 | 41.46 | 0.00 | 0 | 44 | 0.0 | 1.09 | 9.0 |
| 2016 (3) | 8.76 | -6.61 | 5.69 | -9.54 | 2.54 | -16.45 | 0.01 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.1 | -91.94 | 0.64 | -50.39 | 0.46 | -61.02 | 0.17 | 21.43 | 27.49 | 150.59 | 1.04 | -65.45 | 0.82 | 0 | 0.00 | 0 | 44 | 12.82 | 1.0 | -37.89 |
| 2015 (2) | 9.38 | -7.59 | 6.29 | -3.38 | 3.04 | 13.01 | 0.01 | 0.0 | 0.01 | -50.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.06 | 20.0 | 1.12 | 0 | 0 | 0 | 0.03 | 0 | 1.24 | 1966.67 | 1.29 | 27.72 | 1.18 | 51.28 | 0.14 | -44.0 | 10.97 | -56.19 | 3.01 | 48.28 | -0.14 | 0 | 0.00 | 0 | 39 | 2.63 | 1.61 | 15.0 |
| 2014 (1) | 10.15 | 25.93 | 6.51 | 21.91 | 2.69 | 18.5 | 0.01 | 0.0 | 0.02 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.05 | 25.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.06 | -33.33 | 1.01 | 90.57 | 0.78 | 85.71 | 0.25 | 127.27 | 25.04 | 22.27 | 2.03 | 81.25 | 1.64 | 118.67 | 0.00 | 0 | 38 | 2.7 | 1.4 | 55.56 |
| 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) | 12.15 | 3.32 | 5.19 | 8.44 | 3.18 | 4.84 | 2.86 | 4.0 | 14.86 | 0.02 | -33.33 | 100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 200.0 | 150.0 | 0.86 | 4.88 | -14.0 | 0.27 | -6.9 | -27.03 | 0.24 | 14.29 | -4.0 | 28.39 | 9.4 | 14.52 | 0.60 | -9.09 | -27.71 | 0.59 | -13.24 | -33.71 | 1.76 | 51.72 | 1.15 | 44 | -2.22 | -2.22 | 1.58 | 3.27 | -4.82 |
| 24Q2 (19) | 11.76 | 11.26 | 4.44 | 8.18 | 9.8 | 1.24 | 2.75 | 8.7 | 13.17 | 0.03 | 50.0 | -25.0 | 0.07 | 16.67 | 75.0 | 0.02 | 100.0 | 100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | 0 | -125.0 | 0.82 | 36.67 | 5.13 | 0.29 | 26.09 | 61.11 | 0.21 | 40.0 | -22.22 | 25.95 | 1.88 | -24.87 | 0.66 | 29.41 | 65.0 | 0.68 | 30.77 | 112.5 | 1.16 | 127.45 | 27.47 | 45 | 0.0 | 0.0 | 1.53 | 20.47 | 8.51 |
| 24Q1 (18) | 10.57 | -12.57 | 0.28 | 7.45 | -10.99 | -0.53 | 2.53 | 0.0 | 7.66 | 0.02 | -50.0 | 100.0 | 0.06 | -14.29 | 50.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 112.5 | -66.67 | 0 | -100.0 | -100.0 | 0.6 | -50.41 | -18.92 | 0.23 | -37.84 | 0.0 | 0.15 | -63.41 | -16.67 | 25.47 | -24.11 | 7.47 | 0.51 | -38.55 | 0.0 | 0.52 | -36.59 | 20.93 | 0.51 | -80.16 | 0.0 | 45 | 0.0 | 0.0 | 1.27 | -32.45 | -6.62 |
| 23Q4 (17) | 12.09 | 4.68 | 3.16 | 8.37 | 3.98 | 1.09 | 2.53 | 1.61 | 3.69 | 0.04 | 300.0 | 33.33 | 0.07 | 0.0 | 75.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 100.0 | -100.0 | 0.05 | 0 | 0 | -0.08 | -500.0 | -300.0 | 0.01 | 150.0 | -50.0 | 1.21 | 21.0 | 21.0 | 0.37 | 0.0 | 60.87 | 0.41 | 64.0 | 51.85 | 33.56 | 35.38 | 25.83 | 0.83 | 0.0 | 59.62 | 0.82 | -7.87 | 70.83 | 2.57 | 47.7 | -36.39 | 45 | 0.0 | 0.0 | 1.88 | 13.25 | 13.94 |
| 23Q3 (16) | 11.55 | 2.58 | -35.4 | 8.05 | -0.37 | -37.16 | 2.49 | 2.47 | -26.11 | 0.01 | -75.0 | -50.0 | 0.07 | 75.0 | 40.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | -0.01 | -200.0 | -150.0 | 0 | 0 | 0 | 0.02 | 0 | -50.0 | -0.02 | -150.0 | -125.0 | 1.0 | 28.21 | -43.82 | 0.37 | 105.56 | 5.71 | 0.25 | -7.41 | -28.57 | 24.79 | -28.23 | 24.64 | 0.83 | 107.5 | 6.41 | 0.89 | 178.13 | 45.9 | 1.74 | 91.21 | -50.71 | 45 | 0.0 | 0.0 | 1.66 | 17.73 | -35.91 |
| 23Q2 (15) | 11.26 | 6.83 | 40.4 | 8.08 | 7.88 | 38.59 | 2.43 | 3.4 | 54.78 | 0.04 | 300.0 | 0 | 0.04 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.04 | 0.0 | 300.0 | 0.78 | 5.41 | 23.81 | 0.18 | -21.74 | -48.57 | 0.27 | 50.0 | 107.69 | 34.54 | 45.74 | 72.27 | 0.40 | -21.57 | -48.72 | 0.32 | -25.58 | -58.44 | 0.91 | 78.43 | -66.91 | 45 | 0.0 | 0.0 | 1.41 | 3.68 | 23.68 |
| 23Q1 (14) | 10.54 | -10.07 | 71.38 | 7.49 | -9.54 | 71.4 | 2.35 | -3.69 | 49.68 | 0.01 | -66.67 | 0 | 0.04 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.03 | 250.0 | 200.0 | 0.04 | 100.0 | -95.18 | 0.74 | -26.0 | -28.16 | 0.23 | 0.0 | -73.86 | 0.18 | -33.33 | 350.0 | 23.70 | -11.14 | 460.28 | 0.51 | -1.92 | -74.11 | 0.43 | -10.42 | 290.91 | 0.51 | -87.38 | -74.11 | 45 | 0.0 | 0.0 | 1.36 | -17.58 | -9.33 |
| 22Q4 (13) | 11.72 | -34.45 | 179.71 | 8.28 | -35.36 | 218.46 | 2.44 | -27.6 | 79.41 | 0.03 | 50.0 | 0 | 0.04 | -20.0 | 300.0 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | -0.02 | -150.0 | 0 | 0.02 | -75.0 | -33.33 | 1.0 | -43.82 | 284.62 | 0.23 | -34.29 | 91.67 | 0.27 | -22.86 | 575.0 | 26.67 | 34.09 | 83.55 | 0.52 | -33.33 | 92.59 | 0.48 | -21.31 | 140.0 | 4.04 | 14.45 | 521.54 | 45 | 0.0 | 0.0 | 1.65 | -36.29 | 217.31 |
| 22Q3 (12) | 17.88 | 122.94 | 374.27 | 12.81 | 119.73 | 418.62 | 3.37 | 114.65 | 190.52 | 0.02 | 0 | 0 | 0.05 | 150.0 | 400.0 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | -33.33 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0.08 | 700.0 | 33.33 | 1.78 | 182.54 | 888.89 | 0.35 | 0.0 | 337.5 | 0.35 | 169.23 | 775.0 | 19.89 | -0.8 | -11.28 | 0.78 | 0.0 | 310.53 | 0.61 | -20.78 | 1120.0 | 3.53 | 28.36 | 854.05 | 45 | 0.0 | 0.0 | 2.59 | 127.19 | 475.56 |
| 22Q2 (11) | 8.02 | 30.41 | 137.98 | 5.83 | 33.41 | 149.15 | 1.57 | 0.0 | 57.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 200.0 | 0.01 | -98.8 | -75.0 | 0.63 | -38.83 | 800.0 | 0.35 | -60.23 | 1066.67 | 0.13 | 225.0 | 550.0 | 20.05 | 374.0 | -19.67 | 0.78 | -60.41 | 875.0 | 0.77 | 600.0 | 3950.0 | 2.75 | 39.59 | 1427.78 | 45 | 0.0 | 0.0 | 1.14 | -24.0 | 235.29 |
| 22Q1 (10) | 6.15 | 46.78 | 85.24 | 4.37 | 68.08 | 107.11 | 1.57 | 15.44 | 38.94 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0.01 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.83 | 2666.67 | 2666.67 | 1.03 | 296.15 | 930.0 | 0.88 | 633.33 | 1660.0 | 0.04 | 0.0 | 33.33 | 4.23 | -70.89 | -85.76 | 1.97 | 629.63 | 1690.91 | 0.11 | -45.0 | 120.0 | 1.97 | 203.08 | 1690.91 | 45 | 0.0 | 0.0 | 1.5 | 188.46 | 316.67 |
| 21Q4 (9) | 4.19 | 11.14 | 2.44 | 2.6 | 5.26 | 9.7 | 1.36 | 17.24 | 8.8 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | -0.01 | -133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.03 | -50.0 | 50.0 | 0.26 | 44.44 | -46.94 | 0.12 | 50.0 | -62.5 | 0.04 | 0.0 | -50.0 | 14.53 | -35.19 | -15.87 | 0.27 | 42.11 | -61.97 | 0.20 | 300.0 | -70.59 | 0.65 | 75.68 | -53.24 | 45 | 0.0 | 0.0 | 0.52 | 15.56 | -27.78 |
| 21Q3 (8) | 3.77 | 11.87 | 2.72 | 2.47 | 5.56 | 13.82 | 1.16 | 16.0 | -3.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.06 | 50.0 | 500.0 | 0.18 | 157.14 | -41.94 | 0.08 | 166.67 | -42.86 | 0.04 | 100.0 | -42.86 | 22.42 | -10.18 | -7.2 | 0.19 | 137.5 | -40.62 | 0.05 | 350.0 | -83.33 | 0.37 | 105.56 | -45.59 | 45 | 0.0 | 0.0 | 0.45 | 32.35 | -15.09 |
| 21Q2 (7) | 3.37 | 1.51 | 4.01 | 2.34 | 10.9 | 11.43 | 1.0 | -11.5 | -4.76 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.0 | 0.04 | 33.33 | -20.0 | 0.07 | -30.0 | -50.0 | 0.03 | -40.0 | -62.5 | 0.02 | -33.33 | -33.33 | 24.96 | -15.99 | 25.18 | 0.08 | -27.27 | -57.89 | -0.02 | -140.0 | -128.57 | 0.18 | 63.64 | -50.0 | 45 | 0.0 | 0.0 | 0.34 | -5.56 | -5.56 |
| 21Q1 (6) | 3.32 | -18.83 | 10.3 | 2.11 | -10.97 | 14.05 | 1.13 | -9.6 | 8.65 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.03 | 50.0 | 200.0 | 0.1 | -79.59 | -16.67 | 0.05 | -84.38 | -37.5 | 0.03 | -62.5 | 0.0 | 29.71 | 72.03 | 24.73 | 0.11 | -84.51 | -38.89 | 0.05 | -92.65 | -68.75 | 0.11 | -92.09 | -38.89 | 45 | 0.0 | 0.0 | 0.36 | -50.0 | 5.88 |
| 20Q4 (5) | 4.09 | 11.44 | 14.57 | 2.37 | 9.22 | 11.27 | 1.25 | 4.17 | 13.64 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.02 | 0.0 | 0 | 0.02 | 100.0 | 100.0 | 0.49 | 58.06 | 32.43 | 0.32 | 128.57 | 33.33 | 0.08 | 14.29 | 60.0 | 17.27 | -28.52 | 39.39 | 0.71 | 121.87 | 33.96 | 0.68 | 126.67 | 30.77 | 1.39 | 104.41 | -17.75 | 45 | 0.0 | 0.0 | 0.72 | 35.85 | 26.32 |
| 20Q3 (4) | 3.67 | 13.27 | 0.0 | 2.17 | 3.33 | 0.0 | 1.2 | 14.29 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -100.0 | 0.0 | 0.01 | -80.0 | 0.0 | 0.31 | 121.43 | 0.0 | 0.14 | 75.0 | 0.0 | 0.07 | 133.33 | 0.0 | 24.16 | 21.16 | 0.0 | 0.32 | 68.42 | 0.0 | 0.30 | 328.57 | 0.0 | 0.68 | 88.89 | 0.0 | 45 | 0.0 | 0.0 | 0.53 | 47.22 | 0.0 |
| 20Q2 (3) | 3.24 | 7.64 | 0.0 | 2.1 | 13.51 | 0.0 | 1.05 | 0.96 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.05 | 400.0 | 0.0 | 0.14 | 16.67 | 0.0 | 0.08 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 19.94 | -16.29 | 0.0 | 0.19 | 5.56 | 0.0 | 0.07 | -56.25 | 0.0 | 0.36 | 100.0 | 0.0 | 45 | 0.0 | 0.0 | 0.36 | 5.88 | 0.0 |
| 20Q1 (2) | 3.01 | -15.69 | 0.0 | 1.85 | -13.15 | 0.0 | 1.04 | -5.45 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.12 | -67.57 | 0.0 | 0.08 | -66.67 | 0.0 | 0.03 | -40.0 | 0.0 | 23.82 | 92.25 | 0.0 | 0.18 | -66.04 | 0.0 | 0.16 | -69.23 | 0.0 | 0.18 | -89.35 | 0.0 | 45 | 0.0 | 0.0 | 0.34 | -40.35 | 0.0 |
| 19Q4 (1) | 3.57 | 0.0 | 0.0 | 2.13 | 0.0 | 0.0 | 1.1 | 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 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 12.39 | 0.0 | 0.0 | 0.53 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 1.69 | 0.0 | 0.0 | 45 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 |
