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) | 39.3 | 24.01 | 8.94 | 10.92 | 25.08 | 24.53 | 0.07 | 75.0 | 0.41 | 105.0 | 0.03 | -25.0 | 0.01 | 0.0 | 0.02 | 0.0 | 0.37 | 68.18 | 0 | 0 | 0 | 0 | 0.34 | -26.09 | -0.34 | 0 | 5.09 | 67.99 | 3.84 | 72.97 | 1.21 | 53.16 | 23.75 | -9.42 | 4.18 | 66.53 | 4.35 | 59.93 | 0.00 | 0 | 84 | 7.69 | 9.5 | 43.5 |
| 2022 (9) | 31.69 | 23.26 | 8.06 | 10.41 | 20.14 | 19.74 | 0.04 | 100.0 | 0.2 | 42.86 | 0.04 | 0.0 | 0.01 | 0.0 | 0.02 | 100.0 | 0.22 | 144.44 | 0.01 | 0.0 | 0 | 0 | 0.46 | 0 | -0.39 | 0 | 3.03 | 304.0 | 2.22 | 326.92 | 0.79 | 259.09 | 26.22 | -9.93 | 2.51 | 578.38 | 2.72 | 87.59 | 0.00 | 0 | 78 | 0.0 | 6.62 | 64.68 |
| 2021 (8) | 25.71 | 9.78 | 7.3 | 4.29 | 16.82 | 8.03 | 0.02 | -50.0 | 0.14 | -50.0 | 0.04 | 33.33 | 0.01 | 0.0 | 0.01 | 0 | 0.09 | -18.18 | 0.01 | 0 | 0 | 0 | -0.44 | 0 | -0.87 | 0 | 0.75 | -31.19 | 0.52 | -49.02 | 0.22 | 175.0 | 29.11 | 304.87 | 0.37 | -65.74 | 1.45 | 68.6 | 0.00 | 0 | 78 | 0.0 | 4.02 | -5.85 |
| 2020 (7) | 23.42 | -3.9 | 7.0 | -1.96 | 15.57 | -5.92 | 0.04 | 0.0 | 0.28 | -6.67 | 0.03 | 0.0 | 0.01 | -75.0 | 0 | 0 | 0.11 | -78.0 | -0.02 | 0 | 0 | 0 | 0.04 | 0 | 0.19 | 111.11 | 1.09 | 19.78 | 1.02 | 14.61 | 0.08 | -57.89 | 7.19 | -65.58 | 1.08 | 0.93 | 0.86 | 3.61 | 0.00 | 0 | 78 | -2.5 | 4.27 | 8.38 |
| 2019 (6) | 24.37 | 4.5 | 7.14 | -0.42 | 16.55 | 9.1 | 0.04 | 33.33 | 0.3 | 11.11 | 0.03 | 0 | 0.04 | 0 | 0 | 0 | 0.5 | 16.28 | -0.01 | 0 | 0 | 0 | -0.03 | 0 | 0.09 | -60.87 | 0.91 | -14.95 | 0.89 | -30.47 | 0.19 | 280.0 | 20.89 | 353.15 | 1.07 | -30.97 | 0.83 | -23.85 | 0.00 | 0 | 80 | 1.27 | 3.94 | 12.89 |
| 2018 (5) | 23.32 | 18.2 | 7.17 | 32.04 | 15.17 | 20.4 | 0.03 | 50.0 | 0.27 | 107.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 13.16 | -0.01 | 0 | 0 | 0 | 0.05 | 0 | 0.23 | 475.0 | 1.07 | -35.54 | 1.28 | -1.54 | 0.05 | -90.91 | 4.61 | -86.04 | 1.55 | -11.43 | 1.09 | -16.79 | 0.00 | 0 | 79 | 8.22 | 3.49 | 6.08 |
| 2017 (4) | 19.73 | 42.66 | 5.43 | 24.54 | 12.6 | 53.66 | 0.02 | -50.0 | 0.13 | 116.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 2.7 | 0.01 | 0 | 0 | 0 | -0.3 | 0 | 0.04 | 0 | 1.66 | 4.4 | 1.3 | -11.56 | 0.55 | 205.56 | 33.03 | 193.6 | 1.75 | -14.63 | 1.31 | -14.94 | 0.00 | 0 | 73 | 2.82 | 3.29 | 22.76 |
| 2016 (3) | 13.83 | -0.72 | 4.36 | 7.13 | 8.2 | 1.61 | 0.04 | 100.0 | 0.06 | -45.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 825.0 | 0 | 0 | 0.07 | 0 | -0.3 | 0 | -0.01 | 0 | 1.59 | -4.22 | 1.47 | 9.7 | 0.18 | -43.75 | 11.25 | -41.65 | 2.05 | -8.07 | 1.54 | 0.65 | 0.00 | 0 | 71 | 22.41 | 2.68 | -10.67 |
| 2015 (2) | 13.93 | 26.52 | 4.07 | 20.41 | 8.07 | 21.9 | 0.02 | 0.0 | 0.11 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | 0 | 0 | 0 | 0 | -0.09 | 0 | -0.13 | 0 | 1.66 | 52.29 | 1.34 | 63.41 | 0.32 | 18.52 | 19.28 | -22.6 | 2.23 | 54.86 | 1.53 | 96.15 | 0.00 | 0 | 58 | 7.41 | 3.0 | 31.58 |
| 2014 (1) | 11.01 | 15.17 | 3.38 | -4.52 | 6.62 | 13.94 | 0.02 | 0.0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | -41.18 | 0.07 | -56.25 | 1.09 | 194.59 | 0.82 | 290.48 | 0.27 | 68.75 | 24.91 | -40.85 | 1.44 | 251.22 | 0.78 | 1460.0 | 0.00 | 0 | 54 | 3.85 | 2.28 | 71.43 |
| 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) | 11.31 | -0.88 | 21.09 | 2.32 | -9.73 | 12.62 | 7.39 | 1.79 | 32.2 | 0.03 | 0.0 | 50.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.19 | 337.5 | 1050.0 | 1.78 | 19.46 | 4.71 | 1.38 | 35.29 | 22.12 | 0.39 | -13.33 | -31.58 | 21.97 | -26.72 | -34.22 | 1.44 | 35.85 | 10.77 | 1.24 | 7.83 | 3.33 | 3.48 | 70.59 | 10.83 | 96 | 0.0 | 10.34 | 3.09 | 14.02 | 8.8 |
| 24Q2 (19) | 11.41 | 7.04 | 22.29 | 2.57 | 9.83 | 23.56 | 7.26 | 2.83 | 18.43 | 0.03 | 50.0 | 50.0 | 0.09 | 0.0 | -18.18 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | -30.0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0.09 | -25.0 | -10.0 | -0.08 | -900.0 | -60.0 | 1.49 | 18.25 | 36.7 | 1.02 | 8.51 | 20.0 | 0.45 | 40.62 | 104.55 | 29.98 | 19.35 | 47.54 | 1.06 | 8.16 | 9.28 | 1.15 | 18.56 | 22.34 | 2.04 | 108.16 | 12.09 | 96 | 1.05 | 17.07 | 2.71 | 10.61 | 24.88 |
| 24Q1 (18) | 10.66 | -6.0 | 14.87 | 2.34 | -11.7 | 8.84 | 7.06 | -1.81 | 14.42 | 0.02 | 0.0 | 0.0 | 0.09 | -18.18 | 12.5 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.07 | -36.36 | -22.22 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.12 | 200.0 | 1100.0 | 0.01 | 112.5 | 105.26 | 1.26 | -14.29 | 51.81 | 0.94 | -21.67 | 40.3 | 0.32 | 23.08 | 100.0 | 25.12 | 42.0 | 30.43 | 0.98 | -30.99 | 15.29 | 0.97 | -27.07 | 7.78 | 0.98 | -78.22 | 15.29 | 95 | 13.1 | 21.79 | 2.45 | -7.55 | 33.15 |
| 23Q4 (17) | 11.34 | 21.41 | 22.59 | 2.65 | 28.64 | 13.73 | 7.19 | 28.62 | 27.71 | 0.02 | 0.0 | 0.0 | 0.11 | 0.0 | 57.14 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0.11 | 22.22 | 83.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.04 | -78.95 | -63.64 | -0.08 | -300.0 | 65.22 | 1.47 | -13.53 | 31.25 | 1.2 | 6.19 | 46.34 | 0.26 | -54.39 | -13.33 | 17.69 | -47.04 | -33.22 | 1.42 | 9.23 | 35.24 | 1.33 | 10.83 | 22.02 | 4.50 | 43.31 | 58.45 | 84 | -3.45 | 7.69 | 2.65 | -6.69 | 26.79 |
| 23Q3 (16) | 9.34 | 0.11 | 22.89 | 2.06 | -0.96 | 5.1 | 5.59 | -8.81 | 14.78 | 0.02 | 0.0 | 100.0 | 0.11 | 0.0 | 120.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -10.0 | 28.57 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.19 | 90.0 | -20.83 | -0.02 | 60.0 | -106.9 | 1.7 | 55.96 | 65.05 | 1.13 | 32.94 | 43.04 | 0.57 | 159.09 | 137.5 | 33.40 | 64.37 | 45.66 | 1.30 | 34.02 | 28.71 | 1.20 | 27.66 | 130.77 | 3.14 | 72.53 | 76.4 | 87 | 6.1 | 11.54 | 2.84 | 30.88 | 47.92 |
| 23Q2 (15) | 9.33 | 0.54 | 25.4 | 2.08 | -3.26 | 14.29 | 6.13 | -0.65 | 27.18 | 0.02 | 0.0 | 100.0 | 0.11 | 37.5 | 175.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 11.11 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 900.0 | 900.0 | -0.05 | 73.68 | 85.29 | 1.09 | 31.33 | 186.84 | 0.85 | 26.87 | 240.0 | 0.22 | 37.5 | 83.33 | 20.32 | 5.5 | -37.69 | 0.97 | 14.12 | 203.12 | 0.94 | 4.44 | 54.1 | 1.82 | 114.12 | 136.36 | 82 | 5.13 | 5.13 | 2.17 | 17.93 | 72.22 |
| 23Q1 (14) | 9.28 | 0.32 | 25.41 | 2.15 | -7.73 | 10.26 | 6.17 | 9.59 | 28.01 | 0.02 | 0.0 | 0 | 0.08 | 14.29 | 166.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.09 | 50.0 | 200.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.01 | -90.91 | -90.0 | -0.19 | 17.39 | -72.73 | 0.83 | -25.89 | 66.0 | 0.67 | -18.29 | 86.11 | 0.16 | -46.67 | 14.29 | 19.26 | -27.29 | -30.09 | 0.85 | -19.05 | 84.78 | 0.90 | -17.43 | 83.67 | 0.85 | -70.07 | 84.78 | 78 | 0.0 | 0.0 | 1.84 | -11.96 | 35.29 |
| 22Q4 (13) | 9.25 | 21.71 | 26.71 | 2.33 | 18.88 | 12.02 | 5.63 | 15.61 | 23.46 | 0.02 | 100.0 | 0 | 0.07 | 40.0 | 133.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.02 | 0 | 100.0 | 0.06 | -14.29 | 100.0 | -0.02 | -300.0 | -100.0 | 0 | 0 | 0 | 0.11 | -54.17 | 375.0 | -0.23 | -179.31 | 20.69 | 1.12 | 8.74 | 211.11 | 0.82 | 3.8 | 148.48 | 0.3 | 25.0 | 1400.0 | 26.49 | 15.53 | 447.31 | 1.05 | 3.96 | 144.19 | 1.09 | 109.62 | 67.69 | 2.84 | 59.55 | 667.57 | 78 | 0.0 | 0.0 | 2.09 | 8.85 | 72.73 |
| 22Q3 (12) | 7.6 | 2.15 | 22.78 | 1.96 | 7.69 | 15.29 | 4.87 | 1.04 | 17.63 | 0.01 | 0.0 | 0.0 | 0.05 | 25.0 | 66.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 250.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.24 | 2300.0 | 442.86 | 0.29 | 185.29 | 1550.0 | 1.03 | 171.05 | 164.1 | 0.79 | 216.0 | 192.59 | 0.24 | 100.0 | 140.0 | 22.93 | -29.68 | -11.09 | 1.01 | 215.62 | 1920.0 | 0.52 | -14.75 | 73.33 | 1.78 | 131.17 | 3066.67 | 78 | 0.0 | 0.0 | 1.92 | 52.38 | 58.68 |
| 22Q2 (11) | 7.44 | 0.54 | 24.83 | 1.82 | -6.67 | 2.82 | 4.82 | 0.0 | 25.52 | 0.01 | 0 | 0 | 0.04 | 33.33 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | 600.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | -90.0 | 112.5 | -0.34 | -209.09 | -30.77 | 0.38 | -24.0 | 660.0 | 0.25 | -30.56 | 933.33 | 0.12 | -14.29 | 50.0 | 32.61 | 18.37 | 0 | 0.32 | -30.43 | 900.0 | 0.61 | 24.49 | 154.17 | 0.77 | 67.39 | 800.0 | 78 | 0.0 | 0.0 | 1.26 | -7.35 | 46.51 |
| 22Q1 (10) | 7.4 | 1.37 | 18.21 | 1.95 | -6.25 | 11.43 | 4.82 | 5.7 | 12.88 | 0 | 0 | -100.0 | 0.03 | 0.0 | -25.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | 200.0 | 0 | 0 | 0 | 0 | 0.1 | 350.0 | 141.67 | -0.11 | 62.07 | 63.33 | 0.5 | 38.89 | 1100.0 | 0.36 | 9.09 | 700.0 | 0.14 | 600.0 | 600.0 | 27.55 | 469.21 | 0 | 0.46 | 6.98 | 757.14 | 0.49 | -24.62 | 96.0 | 0.46 | 24.32 | 757.14 | 78 | 0.0 | 0.0 | 1.36 | 12.4 | 83.78 |
| 21Q4 (9) | 7.3 | 17.93 | 7.51 | 2.08 | 22.35 | 14.92 | 4.56 | 10.14 | 2.24 | 0 | -100.0 | -100.0 | 0.03 | 0.0 | -25.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0 | 0.03 | 50.0 | 200.0 | -0.01 | -200.0 | 50.0 | 0 | 0 | 0 | -0.04 | 42.86 | -180.0 | -0.29 | -1350.0 | -314.29 | 0.36 | -7.69 | -28.0 | 0.33 | 22.22 | -38.89 | 0.02 | -80.0 | 140.0 | 4.84 | -81.23 | 0 | 0.43 | 760.0 | -37.68 | 0.65 | 116.67 | 1.56 | 0.37 | 716.67 | -70.16 | 78 | 0.0 | 0.0 | 1.21 | 0.0 | -6.2 |
| 21Q3 (8) | 6.19 | 3.86 | -4.77 | 1.7 | -3.95 | -9.57 | 4.14 | 7.81 | 0.73 | 0.01 | 0 | 0.0 | 0.03 | -25.0 | -72.73 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.07 | 12.5 | -800.0 | -0.02 | 92.31 | -140.0 | 0.39 | 680.0 | -32.76 | 0.27 | 1000.0 | -38.64 | 0.1 | 25.0 | -23.08 | 25.79 | 0 | 11.07 | 0.05 | 225.0 | -89.8 | 0.30 | 25.0 | -26.83 | -0.06 | 45.45 | -115.79 | 78 | 0.0 | 0.0 | 1.21 | 40.7 | -15.38 |
| 21Q2 (7) | 5.96 | -4.79 | 21.38 | 1.77 | 1.14 | 1.72 | 3.84 | -10.07 | 18.52 | 0 | -100.0 | 0 | 0.04 | 0.0 | -42.86 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.08 | 66.67 | 0 | -0.26 | 13.33 | -213.04 | 0.05 | 200.0 | -61.54 | -0.03 | 50.0 | -117.65 | 0.08 | 300.0 | 366.67 | 0.00 | 0 | 0 | -0.04 | 42.86 | -119.05 | 0.24 | -4.0 | 500.0 | -0.11 | -57.14 | 0 | 78 | 0.0 | 0.0 | 0.86 | 16.22 | -5.49 |
| 21Q1 (6) | 6.26 | -7.81 | 19.69 | 1.75 | -3.31 | 10.76 | 4.27 | -4.26 | 13.87 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | -33.33 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.03 | 200.0 | -40.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.24 | -580.0 | -580.0 | -0.3 | -328.57 | -2900.0 | -0.05 | -110.0 | 58.33 | -0.06 | -111.11 | 53.85 | 0.02 | 140.0 | -33.33 | 0.00 | 0 | 0 | -0.07 | -110.14 | 58.82 | 0.25 | -60.94 | 308.33 | -0.07 | -105.65 | 58.82 | 78 | 0.0 | -2.5 | 0.74 | -42.64 | 13.85 |
| 20Q4 (5) | 6.79 | 4.46 | 5.11 | 1.81 | -3.72 | -13.4 | 4.46 | 8.52 | -1.11 | 0.01 | 0.0 | 0 | 0.04 | -63.64 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0 | -0.07 | -240.0 | -141.18 | 0.5 | -13.79 | 900.0 | 0.54 | 22.73 | 390.91 | -0.05 | -138.46 | 0.0 | 0.00 | -100.0 | 0 | 0.69 | 40.82 | 430.77 | 0.64 | 56.1 | 1166.67 | 1.24 | 226.32 | 18.1 | 78 | 0.0 | -7.14 | 1.29 | -9.79 | 63.29 |
| 20Q3 (4) | 6.5 | 32.38 | 0.0 | 1.88 | 8.05 | 0.0 | 4.11 | 26.85 | 0.0 | 0.01 | 0 | 0.0 | 0.11 | 57.14 | 0.0 | 0.01 | 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 | 0.01 | 0 | 0.0 | 0.05 | -78.26 | 0.0 | 0.58 | 346.15 | 0.0 | 0.44 | 158.82 | 0.0 | 0.13 | 533.33 | 0.0 | 23.22 | 0 | 0.0 | 0.49 | 133.33 | 0.0 | 0.41 | 783.33 | 0.0 | 0.38 | 0 | 0.0 | 78 | 0.0 | 0.0 | 1.43 | 57.14 | 0.0 |
| 20Q2 (3) | 4.91 | -6.12 | 0.0 | 1.74 | 10.13 | 0.0 | 3.24 | -13.6 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | 16.67 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.23 | 2400.0 | 0.0 | 0.13 | 208.33 | 0.0 | 0.17 | 230.77 | 0.0 | -0.03 | -200.0 | 0.0 | 0.00 | 0 | 0.0 | 0.21 | 223.53 | 0.0 | -0.06 | 50.0 | 0.0 | 0.00 | 100.0 | 0.0 | 78 | -2.5 | 0.0 | 0.91 | 40.0 | 0.0 |
| 20Q1 (2) | 5.23 | -19.04 | 0.0 | 1.58 | -24.4 | 0.0 | 3.75 | -16.85 | 0.0 | 0.01 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | -0.01 | -105.88 | 0.0 | -0.12 | -340.0 | 0.0 | -0.13 | -218.18 | 0.0 | 0.03 | 160.0 | 0.0 | 0.00 | 0 | 0.0 | -0.17 | -230.77 | 0.0 | -0.12 | -100.0 | 0.0 | -0.17 | -116.19 | 0.0 | 80 | -4.76 | 0.0 | 0.65 | -17.72 | 0.0 |
| 19Q4 (1) | 6.46 | 0.0 | 0.0 | 2.09 | 0.0 | 0.0 | 4.51 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 84 | 0.0 | 0.0 | 0.79 | 0.0 | 0.0 |
