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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (10) | 14.17 | 18.08 | 12.02 | 3.62 | 1.55 | 3.33 | 0.31 | 6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 213.33 | 1.06 | 0 | 0.85 | 0 | 0.21 | 0 | 19.88 | 0 | 1.25 | 0 | 0.56 | 0 | 0.00 | 0 | 68 | 0.0 | 3.6 | 95.65 |
| 2023 (9) | 12.0 | -12.34 | 11.6 | 0.43 | 1.5 | 4.9 | 0.29 | 314.29 | 0.24 | 26.32 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.28 | -20.0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0.15 | -81.48 | -0.95 | 0 | -0.76 | 0 | -0.19 | 0 | 0.00 | 0 | -1.12 | 0 | -1.34 | 0 | 0.00 | 0 | 68 | 0.0 | 1.84 | -59.29 |
| 2022 (8) | 13.69 | 29.15 | 11.55 | 23.66 | 1.43 | -12.8 | 0.07 | 133.33 | 0.19 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.35 | 29.63 | 0 | 0 | 0 | 0 | 0.64 | 0 | 0.81 | 211.54 | 1.51 | 0 | 1.22 | 0 | 0.29 | 0 | 19.18 | 0 | 1.80 | 0 | 0.60 | 0 | 0.00 | 0 | 68 | 0.0 | 4.52 | 57.49 |
| 2021 (7) | 10.6 | 17.52 | 9.34 | 6.62 | 1.64 | -10.38 | 0.03 | -62.5 | 0.19 | -9.52 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.27 | -10.0 | 0 | 0 | 0 | 0 | -0.32 | 0 | 0.26 | -29.73 | -0.13 | 0 | 0 | 0 | -0.13 | 0 | 0.00 | 0 | 0.00 | 0 | -0.38 | 0 | 0.00 | 0 | 68 | 0.0 | 2.87 | 51.85 |
| 2020 (6) | 9.02 | -43.16 | 8.76 | -32.09 | 1.83 | -6.15 | 0.08 | 0.0 | 0.21 | 5.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.3 | 150.0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 0.37 | 0 | -1.19 | 0 | -0.77 | 0 | -0.42 | 0 | 0.00 | 0 | -1.13 | 0 | -1.68 | 0 | 0.00 | 0 | 68 | -1.45 | 1.89 | -51.79 |
| 2019 (5) | 15.87 | 10.36 | 12.9 | 14.06 | 1.95 | -8.45 | 0.08 | 100.0 | 0.2 | -4.76 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0.12 | -60.0 | 0 | 0 | 0 | 0 | -0.07 | 0 | -0.11 | 0 | 0.91 | -33.09 | 0.71 | -40.83 | 0.2 | 33.33 | 22.28 | 95.1 | 0.89 | -45.4 | 1.21 | 4.31 | 0.00 | 0 | 69 | 15.0 | 3.92 | 0.0 |
| 2018 (4) | 14.38 | 28.51 | 11.31 | 12.2 | 2.13 | 28.31 | 0.04 | 300.0 | 0.21 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 130.77 | 0.06 | 200.0 | 0 | 0 | 0.21 | 0 | 0.41 | 0 | 1.36 | 0 | 1.2 | 0 | 0.15 | 0 | 11.42 | 0 | 1.63 | 0 | 1.16 | 0 | 0.00 | 0 | 60 | 11.11 | 3.92 | 134.73 |
| 2017 (3) | 11.19 | 10.57 | 10.08 | 18.17 | 1.66 | 1.22 | 0.01 | 0 | 0.21 | -19.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 18.18 | 0.02 | 0 | 0 | 0 | -0.18 | 0 | -0.21 | 0 | -0.75 | 0 | -0.65 | 0 | -0.1 | 0 | 0.00 | 0 | -1.19 | 0 | -0.65 | 0 | 0.00 | 0 | 54 | 0.0 | 1.67 | -23.39 |
| 2016 (2) | 10.12 | -3.07 | 8.53 | 3.52 | 1.64 | -1.8 | 0 | 0 | 0.26 | 13.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -64.52 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.21 | 0 | -0.26 | 0 | -0.19 | 0 | -0.07 | 0 | 0.00 | 0 | -0.35 | 0 | 0.03 | -94.74 | 0.00 | 0 | 54 | 1.89 | 2.18 | -24.57 |
| 2015 (1) | 10.44 | 0.19 | 8.24 | 3.52 | 1.67 | 21.9 | 0.02 | 100.0 | 0.23 | 21.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 82.35 | 0 | 0 | 0 | 0 | 0.08 | 14.29 | 0.17 | 183.33 | 0.7 | -39.13 | 0.56 | -40.43 | 0.14 | -33.33 | 20.34 | 13.13 | 1.01 | -49.75 | 0.57 | -55.81 | 0.00 | 0 | 53 | 12.77 | 2.89 | -5.86 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q4 (20) | 3.9 | -1.27 | 30.87 | 3.01 | -8.51 | 5.99 | 0.36 | -5.26 | -10.0 | 0.08 | 0.0 | -38.46 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.03 | -85.0 | 113.64 | 0.56 | 16.67 | 214.29 | 0.45 | 18.42 | 215.38 | 0.11 | 10.0 | 222.22 | 20.00 | -0.4 | 0 | 0.66 | 15.79 | 213.79 | 0.62 | 138.46 | 348.0 | 1.26 | 110.0 | 212.5 | 68 | 0.0 | 0.0 | 1.19 | 7.21 | 600.0 |
| 24Q3 (19) | 3.95 | 13.83 | 26.2 | 3.29 | 14.24 | 8.22 | 0.38 | -9.52 | 0.0 | 0.08 | 0.0 | 33.33 | 0.07 | 16.67 | 16.67 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 500.0 | -52.0 | 0.2 | 2100.0 | -20.0 | 0.48 | 200.0 | 1700.0 | 0.38 | 216.67 | 1366.67 | 0.1 | 233.33 | 1100.0 | 20.08 | -7.85 | 0 | 0.57 | 216.67 | 1525.0 | 0.26 | 36.84 | 163.41 | 0.60 | 1900.0 | 211.11 | 68 | 0.0 | 0.0 | 1.11 | 40.51 | 73.44 |
| 24Q2 (18) | 3.47 | 21.33 | 15.28 | 2.88 | 1.41 | -3.03 | 0.42 | 7.69 | 10.53 | 0.08 | 0.0 | 33.33 | 0.06 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | -89.47 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -115.0 | -175.0 | -0.01 | -104.17 | -105.0 | 0.16 | 223.08 | 223.08 | 0.12 | 220.0 | 209.09 | 0.03 | 200.0 | 200.0 | 21.79 | 0 | 0 | 0.18 | 220.0 | 212.5 | 0.19 | 138.0 | 141.3 | 0.03 | 120.0 | 106.0 | 68 | 0.0 | 0.0 | 0.79 | 54.9 | 36.21 |
| 24Q1 (17) | 2.86 | -4.03 | -0.69 | 2.84 | 0.0 | 2.9 | 0.39 | -2.5 | 14.71 | 0.08 | -38.46 | 60.0 | 0.06 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 166.67 | 322.22 | 0.24 | 209.09 | 400.0 | -0.13 | 73.47 | 56.67 | -0.1 | 74.36 | 56.52 | -0.03 | 66.67 | 57.14 | 0.00 | 0 | 0 | -0.15 | 74.14 | 55.88 | -0.50 | -100.0 | -127.27 | -0.15 | 86.61 | 55.88 | 68 | 0.0 | 0.0 | 0.51 | 200.0 | 13.33 |
| 23Q4 (16) | 2.98 | -4.79 | -9.15 | 2.84 | -6.58 | 2.53 | 0.4 | 5.26 | 25.0 | 0.13 | 116.67 | 160.0 | 0.06 | 0.0 | 20.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -86.36 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -220.0 | -114.29 | -0.22 | -188.0 | -466.67 | -0.49 | -1533.33 | -296.0 | -0.39 | -1200.0 | -285.71 | -0.09 | -800.0 | -325.0 | 0.00 | 0 | -100.0 | -0.58 | -1350.0 | -287.1 | -0.25 | 39.02 | -213.64 | -1.12 | -107.41 | -162.22 | 68 | 0.0 | 0.0 | 0.17 | -73.44 | -83.0 |
| 23Q3 (15) | 3.13 | 3.99 | -20.76 | 3.04 | 2.36 | -9.79 | 0.38 | 0.0 | 0.0 | 0.06 | 0.0 | 500.0 | 0.06 | 0.0 | 20.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -89.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 525.0 | -47.92 | 0.25 | 25.0 | -41.86 | -0.03 | 76.92 | -104.76 | -0.03 | 72.73 | -105.88 | -0.01 | 66.67 | -107.69 | 0.00 | 0 | -100.0 | -0.04 | 75.0 | -105.33 | -0.41 | 10.87 | -441.67 | -0.54 | -8.0 | -136.24 | 68 | 0.0 | 0.0 | 0.64 | 10.34 | -53.96 |
| 23Q2 (14) | 3.01 | 4.51 | -11.99 | 2.97 | 7.61 | 7.61 | 0.38 | 11.76 | -5.0 | 0.06 | 20.0 | 500.0 | 0.06 | 0.0 | 20.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 375.0 | 171.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 144.44 | -66.67 | 0.2 | 350.0 | 42.86 | -0.13 | 56.67 | -132.5 | -0.11 | 52.17 | -134.38 | -0.03 | 57.14 | -137.5 | 0.00 | 0 | -100.0 | -0.16 | 52.94 | -134.04 | -0.46 | -109.09 | -276.92 | -0.50 | -47.06 | -167.57 | 68 | 0.0 | 0.0 | 0.58 | 28.89 | -50.0 |
| 23Q1 (13) | 2.88 | -12.2 | -5.26 | 2.76 | -0.36 | 3.76 | 0.34 | 6.25 | 3.03 | 0.05 | 0.0 | 0 | 0.06 | 20.0 | 50.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -81.82 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 35.71 | -150.0 | -0.08 | -233.33 | -144.44 | -0.3 | -220.0 | -230.43 | -0.23 | -209.52 | -221.05 | -0.07 | -275.0 | -240.0 | 0.00 | -100.0 | -100.0 | -0.34 | -209.68 | -225.93 | -0.22 | -200.0 | -2300.0 | -0.34 | -118.89 | -225.93 | 68 | 0.0 | 0.0 | 0.45 | -55.0 | -53.61 |
| 22Q4 (12) | 3.28 | -16.96 | 9.7 | 2.77 | -17.8 | 13.52 | 0.32 | -15.79 | -11.11 | 0.05 | 400.0 | 0 | 0.05 | 0.0 | 25.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -129.17 | -55.56 | 0.06 | -86.05 | 300.0 | 0.25 | -60.32 | 56.25 | 0.21 | -58.82 | 61.54 | 0.04 | -69.23 | 33.33 | 14.98 | -25.1 | -23.02 | 0.31 | -58.67 | 63.16 | 0.22 | 83.33 | -8.33 | 1.80 | 20.81 | 0 | 68 | 0.0 | 0.0 | 1.0 | -28.06 | 11.11 |
| 22Q3 (11) | 3.95 | 15.5 | 42.6 | 3.37 | 22.1 | 44.02 | 0.38 | -5.0 | 5.56 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 300.0 | 2500.0 | 0.43 | 207.14 | 168.75 | 0.63 | 57.5 | 173.91 | 0.51 | 59.38 | 121.74 | 0.13 | 62.5 | 1200.0 | 20.00 | 0.0 | 402.51 | 0.75 | 59.57 | 127.27 | 0.12 | -53.85 | 20.0 | 1.49 | 101.35 | 884.21 | 68 | 0.0 | 0.0 | 1.39 | 19.83 | 41.84 |
| 22Q2 (10) | 3.42 | 12.5 | 26.67 | 2.76 | 3.76 | 18.45 | 0.4 | 21.21 | -18.37 | 0.01 | 0 | 0.0 | 0.05 | 25.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -33.33 | 180.0 | 0.14 | -22.22 | 366.67 | 0.4 | 73.91 | 500.0 | 0.32 | 68.42 | 900.0 | 0.08 | 60.0 | 233.33 | 20.00 | 0.0 | 0 | 0.47 | 74.07 | 883.33 | 0.26 | 2500.0 | 360.0 | 0.74 | 174.07 | 242.31 | 68 | 0.0 | 0.0 | 1.16 | 19.59 | 78.46 |
| 22Q1 (9) | 3.04 | 1.67 | 41.4 | 2.66 | 9.02 | 19.82 | 0.33 | -8.33 | -25.0 | 0 | 0 | -100.0 | 0.04 | 0.0 | -20.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -45.45 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 300.0 | 357.14 | 0.18 | 700.0 | 80.0 | 0.23 | 43.75 | 154.76 | 0.19 | 46.15 | 161.29 | 0.05 | 66.67 | 145.45 | 20.00 | 2.77 | 0 | 0.27 | 42.11 | 158.7 | 0.01 | -95.83 | 101.67 | 0.27 | 0 | 158.7 | 68 | 0.0 | 0.0 | 0.97 | 7.78 | 177.14 |
| 21Q4 (8) | 2.99 | 7.94 | 67.98 | 2.44 | 4.27 | 38.64 | 0.36 | 0.0 | -26.53 | 0 | -100.0 | -100.0 | 0.04 | -20.0 | -55.56 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 175.0 | -60.71 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -350.0 | 10.0 | -0.03 | -118.75 | -110.34 | 0.16 | -30.43 | 194.12 | 0.13 | -43.48 | 208.33 | 0.03 | 200.0 | 160.0 | 19.46 | 388.94 | 0 | 0.19 | -42.42 | 205.56 | 0.24 | 140.0 | 140.0 | 0.00 | 100.0 | 100.0 | 68 | 0.0 | 0.0 | 0.9 | -8.16 | 40.62 |
| 21Q3 (7) | 2.77 | 2.59 | 48.92 | 2.34 | 0.43 | 21.24 | 0.36 | -26.53 | -16.28 | 0.01 | 0.0 | -66.67 | 0.05 | 0.0 | 25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 86.67 | 75.0 | 0.16 | 433.33 | 300.0 | 0.23 | 330.0 | 150.0 | 0.23 | 675.0 | 171.88 | 0.01 | 116.67 | 107.14 | 3.98 | 0 | 0 | 0.33 | 650.0 | 170.21 | 0.10 | 200.0 | 118.87 | -0.19 | 63.46 | 80.0 | 68 | 0.0 | 0.0 | 0.98 | 50.77 | 226.67 |
| 21Q2 (6) | 2.7 | 25.58 | 18.94 | 2.33 | 4.95 | 2.19 | 0.49 | 11.36 | 11.36 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -114.29 | -50.0 | 0.03 | -70.0 | 250.0 | -0.1 | 76.19 | 78.26 | -0.04 | 87.1 | 84.0 | -0.06 | 45.45 | 71.43 | 0.00 | 0 | 0 | -0.06 | 86.96 | 83.78 | -0.10 | 83.33 | 70.59 | -0.52 | -13.04 | -8.33 | 68 | 0.0 | -1.45 | 0.65 | 85.71 | 116.67 |
| 21Q1 (5) | 2.15 | 20.79 | -30.65 | 2.22 | 26.14 | -20.43 | 0.44 | -10.2 | -6.38 | 0.01 | 0.0 | -50.0 | 0.05 | -44.44 | 25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -67.86 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 30.0 | -216.67 | 0.1 | -65.52 | 66.67 | -0.42 | -147.06 | -320.0 | -0.31 | -158.33 | -287.5 | -0.11 | -120.0 | -450.0 | 0.00 | 0 | 0 | -0.46 | -155.56 | -318.18 | -0.60 | 0.0 | -185.71 | -0.46 | 59.29 | -318.18 | 68 | 0.0 | -1.45 | 0.35 | -45.31 | -46.15 |
| 20Q4 (4) | 1.78 | -4.3 | 0.0 | 1.76 | -8.81 | 0.0 | 0.49 | 13.95 | 0.0 | 0.01 | -66.67 | 0.0 | 0.09 | 125.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.28 | 2900.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.1 | -25.0 | 0.0 | 0.29 | 625.0 | 0.0 | -0.17 | 63.04 | 0.0 | -0.12 | 62.5 | 0.0 | -0.05 | 64.29 | 0.0 | 0.00 | 0 | 0.0 | -0.18 | 61.7 | 0.0 | -0.60 | -13.21 | 0.0 | -1.13 | -18.95 | 0.0 | 68 | 0.0 | 0.0 | 0.64 | 113.33 | 0.0 |
| 20Q3 (3) | 1.86 | -18.06 | 0.0 | 1.93 | -15.35 | 0.0 | 0.43 | -2.27 | 0.0 | 0.03 | 200.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 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 | -0.08 | 20.0 | 0.0 | 0.04 | 300.0 | 0.0 | -0.46 | 0.0 | 0.0 | -0.32 | -28.0 | 0.0 | -0.14 | 33.33 | 0.0 | 0.00 | 0 | 0.0 | -0.47 | -27.03 | 0.0 | -0.53 | -55.88 | 0.0 | -0.95 | -97.92 | 0.0 | 68 | -1.45 | 0.0 | 0.3 | 0.0 | 0.0 |
| 20Q2 (2) | 2.27 | -26.77 | 0.0 | 2.28 | -18.28 | 0.0 | 0.44 | -6.38 | 0.0 | 0.01 | -50.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -133.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.1 | -266.67 | 0.0 | -0.02 | -133.33 | 0.0 | -0.46 | -360.0 | 0.0 | -0.25 | -212.5 | 0.0 | -0.21 | -950.0 | 0.0 | 0.00 | 0 | 0.0 | -0.37 | -236.36 | 0.0 | -0.34 | -61.9 | 0.0 | -0.48 | -336.36 | 0.0 | 69 | 0.0 | 0.0 | 0.3 | -53.85 | 0.0 |
| 20Q1 (1) | 3.1 | 0.0 | 0.0 | 2.79 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 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 | 0.06 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 69 | 0.0 | 0.0 | 0.65 | 0.0 | 0.0 |
