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) | 29.36 | -10.13 | 21.96 | -4.65 | 3.5 | -18.22 | 0.33 | 106.25 | 0.34 | 88.89 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.4 | 2.56 | 0.48 | 54.84 | 4.39 | -22.57 | 3.1 | -23.08 | 1.22 | -26.51 | 27.81 | -4.69 | 3.67 | -23.06 | 3.12 | -29.57 | 0.00 | 0 | 84 | 0.0 | 6.11 | -13.82 |
| 2022 (9) | 32.67 | 37.33 | 23.03 | 36.68 | 4.28 | 18.23 | 0.16 | 100.0 | 0.18 | 125.0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.39 | 0 | 0.31 | 40.91 | 5.67 | 60.17 | 4.03 | 53.82 | 1.66 | 86.52 | 29.18 | 16.02 | 4.77 | 53.87 | 4.43 | 54.9 | 0.00 | 0 | 84 | 0.0 | 7.09 | 51.82 |
| 2021 (8) | 23.79 | -9.61 | 16.85 | -12.24 | 3.62 | 0.56 | 0.08 | 14.29 | 0.08 | -42.86 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.07 | 16.67 | -0.01 | 0 | 0 | 0 | -0.04 | 0 | 0.22 | -87.43 | 3.54 | -32.83 | 2.62 | -17.09 | 0.89 | -23.28 | 25.15 | 14.11 | 3.10 | -16.89 | 2.86 | 70.24 | 0.00 | 0 | 84 | 0.0 | 4.67 | -30.61 |
| 2020 (7) | 26.32 | -9.21 | 19.2 | -12.09 | 3.6 | 2.86 | 0.07 | -46.15 | 0.14 | -41.67 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.06 | -25.0 | 0 | 0 | 2.0 | 0 | -0.26 | 0 | 1.75 | 348.72 | 5.27 | 30.77 | 3.16 | 4.98 | 1.16 | 10.48 | 22.04 | -15.39 | 3.73 | 4.48 | 1.68 | -46.15 | 0.00 | 0 | 84 | 0.0 | 6.73 | 17.66 |
| 2019 (6) | 28.99 | -13.2 | 21.84 | -11.07 | 3.5 | -10.49 | 0.13 | 8.33 | 0.24 | 20.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.08 | 300.0 | 0.05 | 0 | 0 | 0 | 0.39 | 387.5 | 0.39 | 0 | 4.03 | -17.42 | 3.01 | -18.21 | 1.05 | 0.0 | 26.05 | 21.39 | 3.57 | -18.49 | 3.12 | -29.89 | 0.00 | 0 | 84 | 1.2 | 5.72 | -10.34 |
| 2018 (5) | 33.4 | 16.58 | 24.56 | 18.76 | 3.91 | 6.83 | 0.12 | 71.43 | 0.2 | 42.86 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0.02 | -66.67 | 0 | 0 | 0 | 0 | 0.08 | 0 | -0.06 | 0 | 4.88 | 35.93 | 3.68 | 56.6 | 1.05 | 26.51 | 21.46 | -7.46 | 4.38 | 56.43 | 4.45 | 21.25 | 0.00 | 0 | 83 | 0.0 | 6.38 | 31.28 |
| 2017 (4) | 28.65 | 9.77 | 20.68 | 11.42 | 3.66 | 8.93 | 0.07 | 75.0 | 0.14 | 55.56 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 0.06 | 200.0 | 0.04 | 0 | 0 | 0 | -0.37 | 0 | -0.73 | 0 | 3.59 | -33.4 | 2.35 | -39.43 | 0.83 | -15.31 | 23.19 | 27.56 | 2.80 | -40.55 | 3.67 | 15.41 | 0.00 | 0 | 83 | 1.22 | 4.86 | -26.7 |
| 2016 (3) | 26.1 | -7.61 | 18.56 | -13.31 | 3.36 | 2.13 | 0.04 | -33.33 | 0.09 | -18.18 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0.43 | 43.33 | 1.21 | 142.0 | 5.39 | 33.09 | 3.88 | 37.1 | 0.98 | 4.26 | 18.18 | -21.81 | 4.71 | 37.72 | 3.18 | 14.8 | 0.00 | 0 | 82 | 0.0 | 6.63 | 23.46 |
| 2015 (2) | 28.25 | -4.88 | 21.41 | -10.98 | 3.29 | 4.11 | 0.06 | -14.29 | 0.11 | -15.38 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.04 | 33.33 | 0 | 0 | 0.01 | 0 | 0.3 | 0 | 0.5 | 138.1 | 4.05 | 50.0 | 2.83 | 45.88 | 0.94 | 51.61 | 23.25 | 0.52 | 3.42 | 41.32 | 2.77 | 34.47 | 0.00 | 0 | 82 | 2.5 | 5.37 | 33.25 |
| 2014 (1) | 29.7 | 21.92 | 24.05 | 20.61 | 3.16 | 19.7 | 0.07 | 40.0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | -0.18 | 0 | 0.21 | -43.24 | 2.7 | 25.0 | 1.94 | 39.57 | 0.62 | 10.71 | 23.13 | -11.24 | 2.42 | 35.2 | 2.06 | 70.25 | 0.00 | 0 | 80 | 3.9 | 4.03 | 17.15 |
| 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) | 8.27 | 5.89 | 3.25 | 5.9 | 8.46 | 0.17 | 0.87 | 11.54 | 16.0 | 0.05 | -37.5 | -37.5 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.3 | 400.0 | 215.38 | 1.79 | 20.13 | 62.73 | 1.06 | -1.85 | 23.26 | 0.56 | 30.23 | 115.38 | 30.99 | 6.94 | 30.87 | 1.26 | -1.56 | 22.33 | 0.90 | -35.71 | -32.33 | 2.99 | 73.84 | 11.15 | 84 | 0.0 | 0.0 | 2.23 | 14.95 | 46.71 |
| 24Q2 (19) | 7.81 | 38.97 | -0.26 | 5.44 | 28.3 | -6.53 | 0.78 | 50.0 | -28.44 | 0.08 | 14.29 | -11.11 | 0.1 | -9.09 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -66.67 | 0.04 | 33.33 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 57.14 | -134.29 | -0.1 | 65.52 | -130.3 | 1.49 | 161.4 | 20.16 | 1.08 | 191.89 | 47.95 | 0.43 | 115.0 | -14.0 | 28.98 | -15.53 | -28.37 | 1.28 | 190.91 | 47.13 | 1.40 | 77.22 | 191.67 | 1.72 | 290.91 | 3.61 | 84 | 0.0 | 0.0 | 1.94 | 92.08 | 19.02 |
| 24Q1 (18) | 5.62 | -20.62 | -12.87 | 4.24 | -21.34 | -12.58 | 0.52 | -33.33 | -40.23 | 0.07 | -30.0 | 16.67 | 0.11 | 22.22 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.28 | -240.0 | -450.0 | -0.29 | -216.0 | -270.59 | 0.57 | -50.43 | -35.96 | 0.37 | -55.95 | -43.94 | 0.2 | -20.0 | -4.76 | 34.31 | 57.31 | 49.04 | 0.44 | -56.44 | -44.3 | 0.79 | 12.86 | 36.21 | 0.44 | -88.08 | -44.3 | 84 | 0.0 | 0.0 | 1.01 | -39.16 | -21.71 |
| 23Q4 (17) | 7.08 | -11.61 | -25.47 | 5.39 | -8.49 | -17.96 | 0.78 | 4.0 | -40.46 | 0.1 | 25.0 | 11.11 | 0.09 | -10.0 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 233.33 | -20.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 183.33 | -31.03 | 0.25 | 196.15 | -32.43 | 1.15 | 4.55 | -42.21 | 0.84 | -2.33 | -42.47 | 0.25 | -3.85 | -53.7 | 21.81 | -7.9 | -20.34 | 1.01 | -1.94 | -41.95 | 0.70 | -47.37 | -46.15 | 3.69 | 37.17 | -23.12 | 84 | 0.0 | 0.0 | 1.66 | 9.21 | -29.96 |
| 23Q3 (16) | 8.01 | 2.3 | -12.65 | 5.89 | 1.2 | -9.1 | 0.75 | -31.19 | -27.88 | 0.08 | -11.11 | 166.67 | 0.1 | 42.86 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -200.0 | 0 | 0.05 | 400.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | -168.57 | -366.67 | -0.26 | -178.79 | -620.0 | 1.1 | -11.29 | -35.29 | 0.86 | 17.81 | -28.93 | 0.26 | -48.0 | -46.94 | 23.68 | -41.47 | -18.6 | 1.03 | 18.39 | -28.97 | 1.33 | 177.08 | -3.62 | 2.69 | 62.05 | -12.09 | 84 | 0.0 | 0.0 | 1.52 | -6.75 | -26.21 |
| 23Q2 (15) | 7.83 | 21.4 | -1.76 | 5.82 | 20.0 | 2.65 | 1.09 | 25.29 | 25.29 | 0.09 | 50.0 | 200.0 | 0.07 | -12.5 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 337.5 | 133.33 | 0.33 | 94.12 | 3200.0 | 1.24 | 39.33 | -14.48 | 0.73 | 10.61 | -27.0 | 0.5 | 138.1 | 11.11 | 40.46 | 75.76 | 30.9 | 0.87 | 10.13 | -26.89 | 0.48 | -17.24 | -59.32 | 1.66 | 110.13 | 2.47 | 84 | 0.0 | 0.0 | 1.63 | 26.36 | -8.94 |
| 23Q1 (14) | 6.45 | -32.11 | 6.97 | 4.85 | -26.18 | 12.53 | 0.87 | -33.59 | -17.92 | 0.06 | -33.33 | 500.0 | 0.08 | 14.29 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 133.33 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -72.41 | 157.14 | 0.17 | -54.05 | 241.67 | 0.89 | -55.28 | 64.81 | 0.66 | -54.79 | 83.33 | 0.21 | -61.11 | 23.53 | 23.02 | -15.92 | -26.9 | 0.79 | -54.6 | 88.1 | 0.58 | -55.38 | 1.75 | 0.79 | -83.54 | 88.1 | 84 | 0.0 | 0.0 | 1.29 | -45.57 | 48.28 |
| 22Q4 (13) | 9.5 | 3.6 | 76.58 | 6.57 | 1.39 | 70.21 | 1.31 | 25.96 | 29.7 | 0.09 | 200.0 | 200.0 | 0.07 | 40.0 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 150.0 | -0.03 | -160.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 222.22 | 462.5 | 0.37 | 640.0 | 840.0 | 1.99 | 17.06 | 323.4 | 1.46 | 20.66 | 356.25 | 0.54 | 10.2 | 390.91 | 27.38 | -5.88 | 13.33 | 1.74 | 20.0 | 357.89 | 1.30 | -5.8 | 195.45 | 4.80 | 56.86 | 53.85 | 84 | 0.0 | 0.0 | 2.37 | 15.05 | 238.57 |
| 22Q3 (12) | 9.17 | 15.06 | 86.0 | 6.48 | 14.29 | 62.41 | 1.04 | 19.54 | 50.72 | 0.03 | 0.0 | 0.0 | 0.05 | 66.67 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -40.0 | 0.0 | 0.05 | 400.0 | -70.59 | 1.7 | 17.24 | 295.35 | 1.21 | 21.0 | 236.11 | 0.49 | 8.89 | 308.33 | 29.09 | -5.89 | 4.34 | 1.45 | 21.85 | 237.21 | 1.38 | 16.95 | 500.0 | 3.06 | 88.89 | 12.09 | 84 | 0.0 | 0.0 | 2.06 | 15.08 | 207.46 |
| 22Q2 (11) | 7.97 | 32.17 | 20.57 | 5.67 | 31.55 | 29.75 | 0.87 | -17.92 | -7.45 | 0.03 | 200.0 | 200.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 207.14 | 475.0 | 0.01 | 108.33 | -83.33 | 1.45 | 168.52 | 6.62 | 1.0 | 177.78 | 1.01 | 0.45 | 164.71 | 32.35 | 30.91 | -1.84 | 24.84 | 1.19 | 183.33 | 0.85 | 1.18 | 107.02 | 6.31 | 1.62 | 285.71 | -29.57 | 84 | 0.0 | 0.0 | 1.79 | 105.75 | 5.92 |
| 22Q1 (10) | 6.03 | 12.08 | -12.23 | 4.31 | 11.66 | -7.11 | 1.06 | 4.95 | 7.07 | 0.01 | -66.67 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -75.0 | -600.0 | -0.12 | -140.0 | -500.0 | 0.54 | 14.89 | -57.81 | 0.36 | 12.5 | -61.7 | 0.17 | 54.55 | -46.88 | 31.49 | 30.34 | 25.96 | 0.42 | 10.53 | -62.5 | 0.57 | 29.55 | -47.22 | 0.42 | -86.54 | -62.5 | 84 | 0.0 | 0.0 | 0.87 | 24.29 | -45.96 |
| 21Q4 (9) | 5.38 | 9.13 | -22.59 | 3.86 | -3.26 | -21.7 | 1.01 | 46.38 | -12.93 | 0.03 | 0.0 | 200.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.08 | -188.89 | 50.0 | -0.05 | -129.41 | 79.17 | 0.47 | 9.3 | -24.19 | 0.32 | -11.11 | -31.91 | 0.11 | -8.33 | -31.25 | 24.16 | -13.34 | -3.13 | 0.38 | -11.63 | -32.14 | 0.44 | 91.3 | -48.24 | 3.12 | 14.29 | -17.02 | 84 | 0.0 | 0.0 | 0.7 | 4.48 | -27.08 |
| 21Q3 (8) | 4.93 | -25.42 | -35.64 | 3.99 | -8.7 | -26.92 | 0.69 | -26.6 | -28.12 | 0.03 | 200.0 | 50.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | 0.04 | 100.0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.09 | 325.0 | 169.23 | 0.17 | 183.33 | -91.1 | 0.43 | -68.38 | -86.39 | 0.36 | -63.64 | -77.36 | 0.12 | -64.71 | -79.66 | 27.88 | 12.6 | 49.01 | 0.43 | -63.56 | -77.25 | 0.23 | -79.28 | 160.53 | 2.73 | 18.7 | -14.42 | 84 | 0.0 | 0.0 | 0.67 | -60.36 | -80.69 |
| 21Q2 (7) | 6.61 | -3.78 | -4.2 | 4.37 | -5.82 | -18.92 | 0.94 | -5.05 | 28.77 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | -60.0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -100.0 | 0 | 0.06 | 100.0 | -90.48 | 1.36 | 6.25 | -3.55 | 0.99 | 5.32 | 15.12 | 0.34 | 6.25 | 13.33 | 24.76 | -0.96 | 14.68 | 1.18 | 5.36 | 14.56 | 1.11 | 2.78 | 311.11 | 2.30 | 105.36 | 76.92 | 84 | 0.0 | 0.0 | 1.69 | 4.97 | -6.11 |
| 21Q1 (6) | 6.87 | -1.15 | 42.83 | 4.64 | -5.88 | 35.67 | 0.99 | -14.66 | 30.26 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | -60.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | 87.5 | 0 | 0.03 | 112.5 | 105.45 | 1.28 | 106.45 | 1322.22 | 0.94 | 100.0 | 308.7 | 0.32 | 100.0 | 190.91 | 25.00 | 0.24 | 0 | 1.12 | 100.0 | 300.0 | 1.08 | 27.06 | 16.13 | 1.12 | -70.21 | 300.0 | 84 | 0.0 | 0.0 | 1.61 | 67.71 | 222.0 |
| 20Q4 (5) | 6.95 | -9.27 | -12.14 | 4.93 | -9.71 | -17.28 | 1.16 | 20.83 | 38.1 | 0.01 | -50.0 | -66.67 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.04 | -300.0 | -300.0 | -0.03 | -250.0 | 0 | 0 | -100.0 | 0 | -0.16 | -23.08 | -260.0 | -0.24 | -112.57 | -580.0 | 0.62 | -80.38 | -46.55 | 0.47 | -70.44 | -47.19 | 0.16 | -72.88 | -42.86 | 24.94 | 33.3 | 2.51 | 0.56 | -70.37 | -47.17 | 0.85 | 323.68 | -15.0 | 3.76 | 17.87 | 4.74 | 84 | 0.0 | 0.0 | 0.96 | -72.33 | -39.24 |
| 20Q3 (4) | 7.66 | 11.01 | 0.0 | 5.46 | 1.3 | 0.0 | 0.96 | 31.51 | 0.0 | 0.02 | 0 | 0.0 | 0.03 | -40.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.02 | 0 | 0.0 | 2.0 | 0 | 0.0 | -0.13 | 0 | 0.0 | 1.91 | 203.17 | 0.0 | 3.16 | 124.11 | 0.0 | 1.59 | 84.88 | 0.0 | 0.59 | 96.67 | 0.0 | 18.71 | -13.34 | 0.0 | 1.89 | 83.5 | 0.0 | -0.38 | -240.74 | 0.0 | 3.19 | 145.38 | 0.0 | 84 | 0.0 | 0.0 | 3.47 | 92.78 | 0.0 |
| 20Q2 (3) | 6.9 | 43.45 | 0.0 | 5.39 | 57.6 | 0.0 | 0.73 | -3.95 | 0.0 | 0 | 0 | 0.0 | 0.05 | 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 | 0.63 | 214.55 | 0.0 | 1.41 | 1466.67 | 0.0 | 0.86 | 273.91 | 0.0 | 0.3 | 172.73 | 0.0 | 21.59 | 0 | 0.0 | 1.03 | 267.86 | 0.0 | 0.27 | -70.97 | 0.0 | 1.30 | 364.29 | 0.0 | 84 | 0.0 | 0.0 | 1.8 | 260.0 | 0.0 |
| 20Q1 (2) | 4.81 | -39.19 | 0.0 | 3.42 | -42.62 | 0.0 | 0.76 | -9.52 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 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 | -0.55 | -1200.0 | 0.0 | 0.09 | -92.24 | 0.0 | 0.23 | -74.16 | 0.0 | 0.11 | -60.71 | 0.0 | 0.00 | -100.0 | 0.0 | 0.28 | -73.58 | 0.0 | 0.93 | -7.0 | 0.0 | 0.28 | -92.2 | 0.0 | 84 | 0.0 | 0.0 | 0.5 | -68.35 | 0.0 |
| 19Q4 (1) | 7.91 | 0.0 | 0.0 | 5.96 | 0.0 | 0.0 | 0.84 | 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 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 1.16 | 0.0 | 0.0 | 0.89 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 24.33 | 0.0 | 0.0 | 1.06 | 0.0 | 0.0 | 1.00 | 0.0 | 0.0 | 3.59 | 0.0 | 0.0 | 84 | 0.0 | 0.0 | 1.58 | 0.0 | 0.0 |
