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) | 29.76 | 7.13 | 9.64 | 8.68 | 19.82 | 5.93 | 0.22 | 46.67 | 0.29 | 26.09 | 0.33 | -5.71 | 0.43 | -12.24 | 0 | 0 | 0.15 | -48.28 | 0 | 0 | 0 | 0 | 0.06 | -72.73 | 0.14 | -63.16 | 0.45 | -22.41 | 0 | 0 | 0.45 | 2.27 | 0.00 | 0 | 0.00 | 0 | -0.23 | 0 | 0.00 | 0 | 60 | 1.69 | 8.79 | 9.6 |
| 2022 (9) | 27.78 | -1.45 | 8.87 | 17.64 | 18.71 | 8.34 | 0.15 | 50.0 | 0.23 | 15.0 | 0.35 | -18.6 | 0.49 | 16.67 | 0 | 0 | 0.29 | 163.64 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0.38 | -15.56 | 0.58 | -84.86 | 0.14 | -95.21 | 0.44 | -51.65 | 76.05 | 220.62 | 0.23 | -94.87 | -0.40 | 0 | 0.00 | 0 | 59 | 0.0 | 8.02 | -29.53 |
| 2021 (8) | 28.19 | 3.22 | 7.54 | 14.42 | 17.27 | 3.04 | 0.1 | 25.0 | 0.2 | 53.85 | 0.43 | 4.88 | 0.42 | 162.5 | 0 | 0 | 0.11 | -26.67 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.45 | 0 | 3.83 | 1.59 | 2.92 | 13.18 | 0.91 | -23.53 | 23.72 | -25.08 | 4.48 | 12.56 | 4.12 | -11.02 | 0.00 | 0 | 59 | 1.72 | 11.38 | 3.27 |
| 2020 (7) | 27.31 | -16.02 | 6.59 | -13.4 | 16.76 | -6.89 | 0.08 | -52.94 | 0.13 | -23.53 | 0.41 | -16.33 | 0.16 | 33.33 | 0 | 0 | 0.15 | 650.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 3.77 | -42.09 | 2.58 | -45.11 | 1.19 | -33.89 | 31.66 | 14.21 | 3.98 | -44.34 | 4.63 | -45.66 | 0.00 | 0 | 58 | 0.0 | 11.02 | -21.79 |
| 2019 (6) | 32.52 | 4.63 | 7.61 | 5.55 | 18.0 | 6.7 | 0.17 | 88.89 | 0.17 | 142.86 | 0.49 | 0 | 0.12 | 71.43 | 0 | 0 | 0.02 | -85.71 | -0.01 | 0 | 0 | 0 | 0.04 | 300.0 | -0.41 | 0 | 6.51 | -9.71 | 4.7 | -10.98 | 1.8 | -6.74 | 27.72 | 3.39 | 7.15 | -19.21 | 8.52 | 0.59 | 0.00 | 0 | 58 | 0.0 | 14.09 | 41.18 |
| 2018 (5) | 31.08 | 34.31 | 7.21 | 7.77 | 16.87 | 18.22 | 0.09 | 28.57 | 0.07 | 75.0 | 0 | 0 | 0.07 | 40.0 | 0 | 0 | 0.14 | 7.69 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.2 | 25.0 | 7.21 | 206.81 | 5.28 | 190.11 | 1.93 | 264.15 | 26.81 | 19.9 | 8.85 | 184.57 | 8.47 | 205.78 | 0.00 | 0 | 58 | 0.0 | 9.98 | 116.02 |
| 2017 (4) | 23.14 | 26.1 | 6.69 | 15.34 | 14.27 | 53.94 | 0.07 | -30.0 | 0.04 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0.13 | 8.33 | -0.02 | 0 | 0 | 0 | -0.1 | 0 | 0.16 | -33.33 | 2.35 | -33.24 | 1.82 | -33.09 | 0.53 | -33.75 | 22.36 | -1.63 | 3.11 | -32.97 | 2.77 | -32.93 | 0.00 | 0 | 58 | 0.0 | 4.62 | -1.49 |
| 2016 (3) | 18.35 | 5.64 | 5.8 | 3.57 | 9.27 | 23.6 | 0.1 | 100.0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0.12 | -29.41 | -0.01 | 0 | 0 | 0 | 0.01 | -87.5 | 0.24 | -25.0 | 3.52 | -23.14 | 2.72 | -20.47 | 0.8 | -31.03 | 22.73 | -10.51 | 4.64 | -28.06 | 4.13 | -20.12 | 0.00 | 0 | 58 | 9.43 | 4.69 | -14.88 |
| 2015 (2) | 17.37 | 10.99 | 5.6 | 20.69 | 7.5 | 5.93 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0.17 | -15.0 | 0 | 0 | 0 | 0 | 0.08 | -11.11 | 0.32 | 0 | 4.58 | 16.54 | 3.42 | 31.54 | 1.16 | -3.33 | 25.40 | -17.05 | 6.45 | 24.76 | 5.17 | 19.4 | 0.00 | 0 | 53 | 6.0 | 5.51 | 14.55 |
| 2014 (1) | 15.65 | 1.43 | 4.64 | 3.8 | 7.08 | 1.72 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0.2 | 25.0 | -0.01 | 0 | -0.35 | 0 | 0.09 | 350.0 | 0 | 0 | 3.93 | -3.68 | 2.6 | 271.43 | 1.2 | -14.89 | 30.62 | -11.25 | 5.17 | 114.52 | 4.33 | 320.39 | 0.00 | 0 | 50 | 72.41 | 4.81 | -2.04 |
| 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) | 5.72 | -0.87 | -15.63 | 2.23 | 0.45 | -3.46 | 4.4 | 1.62 | -10.02 | 0.07 | -12.5 | 0.0 | 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 | -0.06 | -160.0 | -200.0 | -1.15 | -69.12 | -210.81 | -0.97 | -42.65 | -130.95 | -0.19 | 0 | -480.0 | 0.00 | 0 | 0 | -1.61 | -41.23 | -133.33 | -1.52 | -16.92 | -90.0 | -4.27 | -60.53 | -2611.76 | 60 | 0.0 | 0.0 | 0.91 | -34.53 | -46.15 |
| 24Q2 (19) | 5.77 | 2.67 | -29.2 | 2.22 | 4.72 | -8.26 | 4.33 | 3.34 | -16.89 | 0.08 | -11.11 | 14.29 | 0.09 | -18.18 | 28.57 | 0.08 | 0.0 | 0.0 | 0.12 | 9.09 | 9.09 | 0 | 0 | 0 | 0.08 | 300.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0.1 | 400.0 | 66.67 | -0.68 | -1.49 | -217.24 | -0.68 | 26.09 | -244.68 | 0 | -100.0 | -100.0 | 0.00 | 0 | -100.0 | -1.14 | 25.0 | -246.15 | -1.30 | 17.2 | -291.18 | -2.66 | -75.0 | -405.75 | 60 | 0.0 | 0.0 | 1.39 | -0.71 | -48.13 |
| 24Q1 (18) | 5.62 | -19.83 | -28.13 | 2.12 | -12.76 | -14.17 | 4.19 | -8.71 | -18.32 | 0.09 | 125.0 | 80.0 | 0.11 | 37.5 | 83.33 | 0.08 | 0.0 | -11.11 | 0.11 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -33.33 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 150.0 | 0.02 | 133.33 | -75.0 | -0.67 | -737.5 | -316.13 | -0.92 | -736.36 | -1940.0 | 0.25 | 733.33 | -3.85 | 0.00 | 0 | -100.0 | -1.52 | -744.44 | -1788.89 | -1.57 | -1862.5 | -3040.0 | -1.52 | 0 | -1788.89 | 60 | 0.0 | 0.0 | 1.4 | -30.35 | -41.91 |
| 23Q4 (17) | 7.01 | 3.39 | -15.75 | 2.43 | 5.19 | -13.21 | 4.59 | -6.13 | -19.33 | 0.04 | -42.86 | -20.0 | 0.08 | 14.29 | 14.29 | 0.08 | 0.0 | -20.0 | 0.11 | 10.0 | -8.33 | 0 | 0 | 0 | 0.03 | 50.0 | -86.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.06 | -200.0 | 14.29 | -0.08 | 78.38 | 68.0 | -0.11 | 73.81 | 31.25 | 0.03 | -40.0 | 133.33 | 0.00 | 0 | 0 | -0.18 | 73.91 | 33.33 | -0.08 | 90.0 | 46.67 | 0.00 | -100.0 | -100.0 | 60 | 0.0 | 1.69 | 2.01 | 18.93 | 12.29 |
| 23Q3 (16) | 6.78 | -16.81 | 1.8 | 2.31 | -4.55 | 4.05 | 4.89 | -6.14 | 7.0 | 0.07 | 0.0 | 75.0 | 0.07 | 0.0 | 16.67 | 0.08 | 0.0 | -11.11 | 0.1 | -9.09 | -16.67 | 0 | 0 | 0 | 0.02 | -50.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | -37.5 | 0.06 | 0.0 | -57.14 | -0.37 | -163.79 | -3800.0 | -0.42 | -189.36 | -200.0 | 0.05 | -54.55 | -66.67 | 0.00 | -100.0 | 0 | -0.69 | -188.46 | -187.5 | -0.80 | -217.65 | -70.21 | 0.17 | -80.46 | -66.67 | 60 | 0.0 | 1.69 | 1.69 | -36.94 | -7.14 |
| 23Q2 (15) | 8.15 | 4.22 | 26.95 | 2.42 | -2.02 | 22.22 | 5.21 | 1.56 | 25.54 | 0.07 | 40.0 | 133.33 | 0.07 | 16.67 | 40.0 | 0.08 | -11.11 | -11.11 | 0.11 | 0.0 | -21.43 | 0 | 0 | 0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 250.0 | -72.73 | 0.06 | -25.0 | -70.0 | 0.58 | 87.1 | 18.37 | 0.47 | 840.0 | 34.29 | 0.11 | -57.69 | -21.43 | 19.02 | -77.31 | -33.52 | 0.78 | 766.67 | 32.2 | 0.68 | 1460.0 | 172.0 | 0.87 | 866.67 | 16.0 | 60 | 0.0 | 1.69 | 2.68 | 11.2 | 17.54 |
| 23Q1 (14) | 7.82 | -6.01 | 22.57 | 2.47 | -11.79 | 32.8 | 5.13 | -9.84 | 19.03 | 0.05 | 0.0 | 66.67 | 0.06 | -14.29 | 20.0 | 0.09 | -10.0 | 28.57 | 0.11 | -8.33 | -8.33 | 0 | 0 | 0 | 0.05 | -77.27 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 75.0 | -120.0 | 0.08 | 214.29 | -27.27 | 0.31 | 224.0 | -6.06 | 0.05 | 131.25 | -44.44 | 0.26 | 388.89 | 13.04 | 83.81 | 0 | 16.66 | 0.09 | 133.33 | -43.75 | -0.05 | 66.67 | -66.67 | 0.09 | -62.5 | -43.75 | 60 | 1.69 | 1.69 | 2.41 | 34.64 | 13.15 |
| 22Q4 (13) | 8.32 | 24.92 | 5.85 | 2.8 | 26.13 | 36.59 | 5.69 | 24.51 | 25.05 | 0.05 | 25.0 | 66.67 | 0.07 | 16.67 | 16.67 | 0.1 | 11.11 | -9.09 | 0.12 | 0.0 | -7.69 | 0 | 0 | 0 | 0.22 | 2100.0 | 633.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -200.0 | -700.0 | -0.07 | -150.0 | -450.0 | -0.25 | -2600.0 | -119.53 | -0.16 | -14.29 | -117.2 | -0.09 | -160.0 | -125.71 | 0.00 | 0 | -100.0 | -0.27 | -12.5 | -117.09 | -0.15 | 68.09 | -109.87 | 0.24 | -52.94 | -95.18 | 59 | 0.0 | 0.0 | 1.79 | -1.65 | -43.17 |
| 22Q3 (12) | 6.66 | 3.74 | 5.21 | 2.22 | 12.12 | 20.65 | 4.57 | 10.12 | 14.54 | 0.04 | 33.33 | 100.0 | 0.06 | 20.0 | 20.0 | 0.09 | 0.0 | -10.0 | 0.12 | -14.29 | 20.0 | 0 | 0 | 0 | 0.01 | -75.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -27.27 | 700.0 | 0.14 | -30.0 | 366.67 | 0.01 | -97.96 | -98.11 | -0.14 | -140.0 | -138.89 | 0.15 | 7.14 | -11.76 | 0.00 | -100.0 | -100.0 | -0.24 | -140.68 | -138.71 | -0.47 | -288.0 | -185.45 | 0.51 | -32.0 | -85.04 | 59 | 0.0 | 0.0 | 1.82 | -20.18 | -24.79 |
| 22Q2 (11) | 6.42 | 0.63 | -4.46 | 1.98 | 6.45 | 9.39 | 4.15 | -3.71 | -4.16 | 0.03 | 0.0 | 0.0 | 0.05 | 0.0 | 25.0 | 0.09 | 28.57 | -18.18 | 0.14 | 16.67 | 75.0 | 0 | 0 | 0 | 0.04 | 100.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 10.0 | 375.0 | 0.2 | 81.82 | -51.22 | 0.49 | 48.48 | -50.51 | 0.35 | 288.89 | -61.96 | 0.14 | -39.13 | 100.0 | 28.61 | -60.18 | 297.91 | 0.59 | 268.75 | -62.42 | 0.25 | 933.33 | -70.59 | 0.75 | 368.75 | -73.12 | 59 | 0.0 | 1.72 | 2.28 | 7.04 | -20.83 |
| 22Q1 (10) | 6.38 | -18.83 | -12.36 | 1.86 | -9.27 | 0.54 | 4.31 | -5.27 | -2.05 | 0.03 | 0.0 | 50.0 | 0.05 | -16.67 | 25.0 | 0.07 | -36.36 | -36.36 | 0.12 | -7.69 | 9.09 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 1100.0 | 0 | 0.11 | 450.0 | 1200.0 | 0.33 | -74.22 | -67.96 | 0.09 | -90.32 | -87.32 | 0.23 | -34.29 | -28.12 | 71.84 | 162.38 | 134.31 | 0.16 | -89.87 | -86.89 | -0.03 | -101.97 | -102.5 | 0.16 | -96.79 | -86.89 | 59 | 0.0 | 1.72 | 2.13 | -32.38 | -27.3 |
| 21Q4 (9) | 7.86 | 24.17 | -5.64 | 2.05 | 11.41 | 6.77 | 4.55 | 14.04 | -2.78 | 0.03 | 50.0 | 50.0 | 0.06 | 20.0 | 50.0 | 0.11 | 10.0 | 0.0 | 0.13 | 30.0 | 85.71 | 0 | 0 | 0 | 0.03 | -25.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | -150.0 | 0.02 | -33.33 | -60.0 | 1.28 | 141.51 | -28.49 | 0.93 | 158.33 | -31.11 | 0.35 | 105.88 | -20.45 | 27.38 | -14.89 | 10.81 | 1.58 | 154.84 | -31.6 | 1.52 | 176.36 | -29.95 | 4.98 | 46.04 | 12.93 | 59 | 0.0 | 1.72 | 3.15 | 30.17 | -13.7 |
| 21Q3 (8) | 6.33 | -5.8 | -12.45 | 1.84 | 1.66 | 6.98 | 3.99 | -7.85 | -3.16 | 0.02 | -33.33 | -33.33 | 0.05 | 25.0 | 66.67 | 0.1 | -9.09 | 0.0 | 0.1 | 25.0 | 150.0 | 0 | 0 | 0 | 0.04 | 33.33 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 125.0 | 0 | 0.03 | -92.68 | 137.5 | 0.53 | -46.46 | -59.54 | 0.36 | -60.87 | -58.14 | 0.17 | 142.86 | -62.22 | 32.17 | 347.43 | -7.1 | 0.62 | -60.51 | -57.53 | 0.55 | -35.29 | -64.97 | 3.41 | 22.22 | 62.38 | 59 | 1.72 | 1.72 | 2.42 | -15.97 | -22.19 |
| 21Q2 (7) | 6.72 | -7.69 | 6.67 | 1.81 | -2.16 | 20.67 | 4.33 | -1.59 | 9.9 | 0.03 | 50.0 | 200.0 | 0.04 | 0.0 | 33.33 | 0.11 | 0.0 | 22.22 | 0.08 | -27.27 | 300.0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -300.0 | 0.41 | 4200.0 | 920.0 | 0.99 | -3.88 | 22.22 | 0.92 | 29.58 | 73.58 | 0.07 | -78.12 | -75.0 | 7.19 | -76.55 | -79.53 | 1.57 | 28.69 | 74.44 | 0.85 | -29.17 | -12.37 | 2.79 | 128.69 | 335.94 | 58 | 0.0 | 0.0 | 2.88 | -1.71 | 12.5 |
| 21Q1 (6) | 7.28 | -12.61 | 33.58 | 1.85 | -3.65 | 27.59 | 4.4 | -5.98 | 9.73 | 0.02 | 0.0 | 0.0 | 0.04 | 0.0 | 33.33 | 0.11 | 0.0 | 10.0 | 0.11 | 57.14 | 266.67 | 0 | 0 | 0 | 0.01 | -88.89 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.01 | -120.0 | 92.31 | 1.03 | -42.46 | 835.71 | 0.71 | -47.41 | 573.33 | 0.32 | -27.27 | 3100.0 | 30.66 | 24.08 | 0 | 1.22 | -47.19 | 569.23 | 1.20 | -44.7 | 4100.0 | 1.22 | -72.34 | 569.23 | 58 | 0.0 | 0.0 | 2.93 | -19.73 | 72.35 |
| 20Q4 (5) | 8.33 | 15.21 | -8.36 | 1.92 | 11.63 | 1.05 | 4.68 | 13.59 | -3.31 | 0.02 | -33.33 | -60.0 | 0.04 | 33.33 | 0 | 0.11 | 10.0 | 0 | 0.07 | 75.0 | 40.0 | 0 | 0 | 0 | 0.09 | 800.0 | 169.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0.05 | 162.5 | 120.83 | 1.79 | 36.64 | -15.17 | 1.35 | 56.98 | -16.15 | 0.44 | -2.22 | -12.0 | 24.71 | -28.65 | 4.04 | 2.31 | 58.22 | -16.0 | 2.17 | 38.22 | -29.55 | 4.41 | 110.0 | -45.22 | 58 | 0.0 | 0.0 | 3.65 | 17.36 | -10.54 |
| 20Q3 (4) | 7.23 | 14.76 | 0.0 | 1.72 | 14.67 | 0.0 | 4.12 | 4.57 | 0.0 | 0.03 | 200.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.1 | 11.11 | 0.0 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.08 | -60.0 | 0.0 | 1.31 | 61.73 | 0.0 | 0.86 | 62.26 | 0.0 | 0.45 | 60.71 | 0.0 | 34.63 | -1.4 | 0.0 | 1.46 | 62.22 | 0.0 | 1.57 | 61.86 | 0.0 | 2.10 | 228.12 | 0.0 | 58 | 0.0 | 0.0 | 3.11 | 21.48 | 0.0 |
| 20Q2 (3) | 6.3 | 15.6 | 0.0 | 1.5 | 3.45 | 0.0 | 3.94 | -1.75 | 0.0 | 0.01 | -50.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.09 | -10.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.05 | 61.54 | 0.0 | 0.81 | 678.57 | 0.0 | 0.53 | 453.33 | 0.0 | 0.28 | 2700.0 | 0.0 | 35.12 | 0 | 0.0 | 0.90 | 446.15 | 0.0 | 0.97 | 3333.33 | 0.0 | 0.64 | 346.15 | 0.0 | 58 | 0.0 | 0.0 | 2.56 | 50.59 | 0.0 |
| 20Q1 (2) | 5.45 | -40.04 | 0.0 | 1.45 | -23.68 | 0.0 | 4.01 | -17.15 | 0.0 | 0.02 | -60.0 | 0.0 | 0.03 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0.03 | -40.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 115.38 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -150.0 | 0.0 | -0.13 | 45.83 | 0.0 | -0.14 | -106.64 | 0.0 | -0.15 | -109.32 | 0.0 | 0.01 | -98.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.26 | -109.45 | 0.0 | -0.03 | -100.97 | 0.0 | -0.26 | -103.23 | 0.0 | 58 | 0.0 | 0.0 | 1.7 | -58.33 | 0.0 |
| 19Q4 (1) | 9.09 | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 4.84 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | 2.11 | 0.0 | 0.0 | 1.61 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 23.75 | 0.0 | 0.0 | 2.75 | 0.0 | 0.0 | 3.08 | 0.0 | 0.0 | 8.05 | 0.0 | 0.0 | 58 | 0.0 | 0.0 | 4.08 | 0.0 | 0.0 |
