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) | 11.01 | -19.46 | 9.1 | -16.13 | 1.98 | -9.59 | 0.46 | 84.0 | 0.31 | 19.23 | 0.01 | 0.0 | 0.14 | 7.69 | 0.04 | 100.0 | 0.1 | -16.67 | 0 | 0 | 0.07 | 40.0 | -0.03 | 0 | 0.53 | 47.22 | 0.46 | -53.54 | 0.26 | -60.0 | 0.14 | -57.58 | 30.84 | -8.6 | 0.34 | -50.72 | -0.35 | 0 | 0.00 | 0 | 78 | -16.13 | 1.9 | -21.81 |
| 2022 (9) | 13.67 | 18.97 | 10.85 | 5.44 | 2.19 | 2.82 | 0.25 | 25.0 | 0.26 | 18.18 | 0.01 | 0.0 | 0.13 | -70.45 | 0.02 | -71.43 | 0.12 | -33.33 | 0 | 0 | 0.05 | -75.0 | 0.24 | 0 | 0.36 | 0 | 0.99 | 0 | 0.65 | 0 | 0.33 | 230.0 | 33.74 | 0 | 0.69 | 0 | 0.38 | 0 | 0.00 | 0 | 93 | -8.82 | 2.43 | 0 |
| 2021 (8) | 11.49 | 25.85 | 10.29 | 23.38 | 2.13 | -3.18 | 0.2 | -28.57 | 0.22 | -8.33 | 0.01 | 0.0 | 0.44 | 193.33 | 0.07 | 40.0 | 0.18 | -72.31 | 0.09 | 0 | 0.2 | 400.0 | -0.08 | 0 | -0.77 | 0 | -1.69 | 0 | -1.29 | 0 | 0.1 | -37.5 | 0.00 | 0 | -1.26 | 0 | -0.68 | 0 | 0.00 | 0 | 102 | -0.97 | -0.3 | 0 |
| 2020 (7) | 9.13 | -10.84 | 8.34 | -3.25 | 2.2 | -7.17 | 0.28 | -6.67 | 0.24 | -27.27 | 0.01 | 0.0 | 0.15 | -6.25 | 0.05 | 0 | 0.65 | 282.35 | 0 | 0 | 0.04 | 33.33 | -0.08 | 0 | 0.31 | 416.67 | -1.11 | 0 | -1.14 | 0 | 0.16 | 23.08 | 0.00 | 0 | -1.10 | 0 | -1.88 | 0 | 0.00 | 0 | 103 | -0.96 | 0.3 | -62.03 |
| 2019 (6) | 10.24 | 0.0 | 8.62 | 0.7 | 2.37 | 3.49 | 0.3 | 1400.0 | 0.33 | -13.16 | 0.01 | 0 | 0.16 | -11.11 | 0 | 0 | 0.17 | -48.48 | -1.41 | 0 | 0.03 | 0 | -0.35 | 0 | 0.06 | -85.0 | -0.7 | 0 | -0.95 | 0 | 0.13 | 8.33 | 0.00 | 0 | -0.91 | 0 | -1.31 | 0 | 0.00 | 0 | 104 | 0.97 | 0.79 | -35.77 |
| 2018 (5) | 10.24 | -42.95 | 8.56 | -39.03 | 2.29 | -40.67 | 0.02 | 100.0 | 0.38 | -11.63 | 0 | 0 | 0.18 | 38.46 | 0.05 | -37.5 | 0.33 | -94.63 | 0.05 | 0 | 0 | 0 | 0.05 | 0 | 0.4 | -91.09 | -0.21 | 0 | -0.43 | 0 | 0.12 | 0 | 0.00 | 0 | -0.41 | 0 | -1.08 | 0 | 0.00 | 0 | 103 | 0.98 | 1.23 | -81.19 |
| 2017 (4) | 17.95 | -25.36 | 14.04 | -28.88 | 3.86 | -18.39 | 0.01 | -50.0 | 0.43 | -43.42 | 0 | 0 | 0.13 | -45.83 | 0.08 | 0 | 6.15 | 5490.91 | -0.25 | 0 | 0.06 | -98.19 | -0.12 | 0 | 4.49 | 69.43 | 4.54 | 103.59 | 3.13 | 71.98 | 0 | 0 | 0.00 | 0 | 3.00 | 68.54 | -1.77 | 0 | 0.00 | 0 | 102 | -0.97 | 6.54 | 18.05 |
| 2016 (3) | 24.05 | -50.78 | 19.74 | -51.68 | 4.73 | -41.53 | 0.02 | 0.0 | 0.76 | -44.12 | 0 | 0 | 0.24 | 118.18 | 0 | 0 | 0.11 | 120.0 | -0.14 | 0 | 3.31 | 82.87 | 0.02 | -83.33 | 2.65 | 258.11 | 2.23 | 232.84 | 1.82 | 1922.22 | -0.17 | 0 | 0.00 | 0 | 1.78 | 1877.78 | -1.08 | 0 | 0.00 | 0 | 103 | 0.98 | 5.54 | -12.48 |
| 2015 (2) | 48.86 | -34.37 | 40.85 | -35.65 | 8.09 | -8.07 | 0.02 | -50.0 | 1.36 | -36.15 | 0 | 0 | 0.11 | 450.0 | 0 | 0 | 0.05 | -87.8 | -0.16 | 0 | 1.81 | 0 | 0.12 | 71.43 | 0.74 | 0 | 0.67 | 36.73 | 0.09 | 0 | 0.12 | -82.09 | 18.67 | 0 | 0.09 | 0 | -0.84 | 0 | 0.00 | 0 | 102 | 0.0 | 6.33 | -9.7 |
| 2014 (1) | 74.45 | 52.06 | 63.48 | 38.6 | 8.8 | 29.6 | 0.04 | 33.33 | 2.13 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.41 | 0 | -0.11 | 0 | 0 | 0 | 0.07 | -74.07 | -1.69 | 0 | 0.49 | 0 | -0.87 | 0 | 0.67 | 0 | 0.00 | 0 | -0.85 | 0 | 1.06 | 0 | 0.00 | 0 | 102 | 0.0 | 7.01 | 0 |
| 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) | 2.34 | -12.03 | -5.65 | 1.89 | -10.43 | -9.13 | 0.51 | -1.92 | 4.08 | 0.12 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 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 | -100.0 | -100.0 | 0.24 | 84.62 | 4.35 | 0.18 | 12.5 | 38.46 | 0.12 | 50.0 | 33.33 | 0.04 | -33.33 | 33.33 | 22.23 | -45.35 | -5.04 | 0.16 | 60.0 | 33.33 | -0.16 | -166.67 | 11.11 | 0.21 | 320.0 | -60.38 | 77 | -1.28 | -1.28 | 0.54 | 5.88 | 8.0 |
| 24Q2 (19) | 2.66 | 16.16 | -15.82 | 2.11 | 3.94 | -15.6 | 0.52 | 8.33 | 4.0 | 0.12 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.06 | 100.0 | 50.0 | 0.01 | -80.0 | 125.0 | 0.13 | -38.1 | 116.67 | 0.16 | 0 | -27.27 | 0.08 | 300.0 | -55.56 | 0.06 | 200.0 | 50.0 | 40.68 | 0 | 135.28 | 0.10 | 300.0 | -56.52 | -0.06 | 81.25 | -137.5 | 0.05 | 200.0 | -87.8 | 78 | 0.0 | 0.0 | 0.51 | 41.67 | -13.56 |
| 24Q1 (18) | 2.29 | 3.62 | -27.53 | 2.03 | 3.05 | -20.39 | 0.48 | 9.09 | -14.29 | 0.12 | -7.69 | 20.0 | 0.08 | 14.29 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | 200.0 | 0.05 | 171.43 | 66.67 | 0.21 | 90.91 | 50.0 | 0 | 100.0 | -100.0 | -0.04 | 71.43 | -128.57 | 0.02 | -60.0 | -33.33 | 0.00 | 0 | -100.0 | -0.05 | 73.68 | -127.78 | -0.32 | 0.0 | 0 | -0.05 | -114.71 | -127.78 | 78 | 0.0 | 0.0 | 0.36 | 33.33 | -34.55 |
| 23Q4 (17) | 2.21 | -10.89 | -24.83 | 1.97 | -5.29 | -18.6 | 0.44 | -10.2 | -10.2 | 0.13 | 8.33 | 44.44 | 0.07 | -12.5 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0.01 | -66.67 | 0 | 0.02 | -33.33 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.07 | -240.0 | -16.67 | 0.11 | -52.17 | 0 | -0.09 | -169.23 | -325.0 | -0.14 | -255.56 | -800.0 | 0.05 | 66.67 | 0 | 0.00 | -100.0 | 0 | -0.19 | -258.33 | -733.33 | -0.32 | -77.78 | -1166.67 | 0.34 | -35.85 | -51.43 | 78 | 0.0 | -16.13 | 0.27 | -46.0 | -30.77 |
| 23Q3 (16) | 2.48 | -21.52 | -31.49 | 2.08 | -16.8 | -23.81 | 0.49 | -2.0 | -24.62 | 0.12 | 0.0 | 100.0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0.04 | 33.33 | 33.33 | 0.03 | 200.0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0.05 | 225.0 | 600.0 | 0.23 | 283.33 | 283.33 | 0.13 | -40.91 | -58.06 | 0.09 | -50.0 | -67.86 | 0.03 | -25.0 | 0.0 | 23.41 | 35.4 | 108.65 | 0.12 | -47.83 | -62.5 | -0.18 | -212.5 | -162.07 | 0.53 | 29.27 | -17.19 | 78 | 0.0 | -11.36 | 0.5 | -15.25 | -25.37 |
| 23Q2 (15) | 3.16 | 0.0 | -13.19 | 2.5 | -1.96 | -10.71 | 0.5 | -10.71 | -10.71 | 0.12 | 20.0 | 140.0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | 0 | -50.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.04 | 300.0 | 33.33 | -0.04 | -233.33 | -114.81 | 0.06 | -57.14 | -79.31 | 0.22 | 15.79 | -61.4 | 0.18 | 28.57 | -40.0 | 0.04 | 33.33 | -84.62 | 17.29 | 20.66 | -62.58 | 0.23 | 27.78 | -20.69 | 0.16 | 0 | 1500.0 | 0.41 | 127.78 | 24.24 | 78 | 0.0 | -23.53 | 0.59 | 7.27 | -37.89 |
| 23Q1 (14) | 3.16 | 7.48 | -8.67 | 2.55 | 5.37 | -12.07 | 0.56 | 14.29 | 12.0 | 0.1 | 11.11 | 100.0 | 0.08 | 14.29 | 33.33 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.0 | 0 | 0 | 0 | 0.01 | -66.67 | 200.0 | 0.03 | 150.0 | -25.0 | 0.14 | 0 | 0 | 0.19 | 375.0 | 171.43 | 0.14 | 600.0 | 250.0 | 0.03 | 0 | 0.0 | 14.33 | 0 | -70.81 | 0.18 | 500.0 | 350.0 | 0.00 | -100.0 | -100.0 | 0.18 | -74.29 | 350.0 | 78 | -16.13 | -23.53 | 0.55 | 41.03 | 27.91 |
| 22Q4 (13) | 2.94 | -18.78 | -3.92 | 2.42 | -11.36 | -8.68 | 0.49 | -24.62 | -10.91 | 0.09 | 50.0 | 80.0 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | -100.0 | 0.03 | 0 | 0.0 | -0.06 | -500.0 | -500.0 | 0 | -100.0 | 100.0 | 0.04 | -87.1 | 102.7 | 0.02 | -92.86 | 101.89 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | 0.03 | -90.63 | 102.91 | 0.03 | -89.66 | -91.67 | 0.70 | 9.37 | 155.56 | 93 | 5.68 | -8.82 | 0.39 | -41.79 | 134.51 |
| 22Q3 (12) | 3.62 | -0.55 | 24.83 | 2.73 | -2.5 | 1.49 | 0.65 | 16.07 | 22.64 | 0.06 | 20.0 | 20.0 | 0.07 | 0.0 | 40.0 | 0 | 0 | 0 | 0.03 | 0.0 | -91.18 | 0 | -100.0 | -100.0 | 0.04 | 100.0 | -60.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.01 | -103.7 | 50.0 | 0.06 | -79.31 | -83.78 | 0.31 | -45.61 | 416.67 | 0.28 | -6.67 | 833.33 | 0.03 | -88.46 | 0.0 | 11.22 | -75.71 | -80.51 | 0.32 | 10.34 | 966.67 | 0.29 | 2800.0 | 165.91 | 0.64 | 93.94 | 378.26 | 88 | -13.73 | -13.73 | 0.67 | -29.47 | 67.5 |
| 22Q2 (11) | 3.64 | 5.2 | 17.8 | 2.8 | -3.45 | 2.94 | 0.56 | 12.0 | 3.7 | 0.05 | 0.0 | 0.0 | 0.07 | 16.67 | 16.67 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0.02 | 0 | 100.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.03 | 400.0 | -66.67 | 0.27 | 575.0 | 1000.0 | 0.29 | 0 | 625.0 | 0.57 | 714.29 | 538.46 | 0.3 | 650.0 | 330.77 | 0.26 | 766.67 | 420.0 | 46.20 | -5.91 | 0 | 0.29 | 625.0 | 341.67 | 0.01 | -80.0 | 104.55 | 0.33 | 725.0 | 226.92 | 102 | 0.0 | 0.0 | 0.95 | 120.93 | 331.82 |
| 22Q1 (10) | 3.46 | 13.07 | 41.8 | 2.9 | 9.43 | 30.04 | 0.5 | -9.09 | -1.96 | 0.05 | 0.0 | 0.0 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 0 | -100.0 | 0.02 | -33.33 | -33.33 | 0 | -100.0 | -100.0 | -0.01 | -133.33 | -120.0 | 0.04 | 500.0 | 300.0 | 0 | 100.0 | -100.0 | 0.07 | 104.73 | 150.0 | 0.04 | 103.77 | 128.57 | 0.03 | 0 | 50.0 | 49.10 | 0 | 0 | 0.04 | 103.88 | 128.57 | 0.05 | -86.11 | 113.16 | 0.04 | 103.17 | 128.57 | 102 | 0.0 | 0.0 | 0.43 | 138.05 | 104.76 |
| 21Q4 (9) | 3.06 | 5.52 | 80.0 | 2.65 | -1.49 | 48.88 | 0.55 | 3.77 | -16.67 | 0.05 | 0.0 | 0.0 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0.03 | -91.18 | -25.0 | 0 | -100.0 | -100.0 | 0.03 | -70.0 | 0.0 | 0.01 | 0 | 0 | 0.03 | 0.0 | 0 | -0.01 | 50.0 | 66.67 | -1.34 | -462.16 | -396.3 | -1.48 | -2566.67 | -48.0 | -1.06 | -3633.33 | -19.1 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | -1.03 | -3533.33 | -19.77 | 0.36 | 181.82 | 144.44 | -1.26 | -447.83 | -14.55 | 102 | 0.0 | -0.97 | -1.13 | -382.5 | -73.85 |
| 21Q3 (8) | 2.9 | -6.15 | 36.15 | 2.69 | -1.1 | 33.83 | 0.53 | -1.85 | 20.45 | 0.05 | 0.0 | -16.67 | 0.05 | -16.67 | -16.67 | 0 | 0 | 0 | 0.34 | 750.0 | 750.0 | 0.03 | 200.0 | 50.0 | 0.1 | 233.33 | 100.0 | 0 | 0 | 0 | 0.03 | -66.67 | 200.0 | -0.02 | 33.33 | 50.0 | 0.37 | 825.0 | 511.11 | 0.06 | 146.15 | 114.63 | 0.03 | 123.08 | 107.69 | 0.03 | -40.0 | 50.0 | 57.57 | 0 | 0 | 0.03 | 125.0 | 107.89 | -0.44 | -100.0 | -12.82 | -0.23 | 11.54 | 4.17 | 102 | 0.0 | -0.97 | 0.4 | 81.82 | 766.67 |
| 21Q2 (7) | 3.09 | 26.64 | 11.96 | 2.72 | 21.97 | 13.33 | 0.54 | 5.88 | -1.82 | 0.05 | 0.0 | 0 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0.01 | -66.67 | 0 | 0.03 | 0.0 | 0 | 0 | -100.0 | 0 | 0.09 | 80.0 | 0 | -0.03 | -50.0 | 0 | 0.04 | -73.33 | -87.1 | -0.13 | 7.14 | -208.33 | -0.13 | 7.14 | -425.0 | 0.05 | 150.0 | 25.0 | 0.00 | 0 | -100.0 | -0.12 | 14.29 | -400.0 | -0.22 | 42.11 | 37.14 | -0.26 | -85.71 | -285.71 | 102 | 0.0 | -8.93 | 0.22 | 4.76 | -53.19 |
| 21Q1 (6) | 2.44 | 43.53 | -3.94 | 2.23 | 25.28 | 3.72 | 0.51 | -22.73 | -8.93 | 0.05 | 0.0 | -44.44 | 0.05 | 0.0 | -28.57 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0.03 | 50.0 | 200.0 | 0.03 | 0.0 | -91.89 | 0.08 | 0 | 0 | 0.05 | 0 | 0 | -0.02 | 33.33 | -200.0 | 0.15 | 155.56 | -57.14 | -0.14 | 86.0 | -173.68 | -0.14 | 84.27 | -240.0 | 0.02 | 0 | -77.78 | 0.00 | 0 | -100.0 | -0.14 | 83.72 | -240.0 | -0.38 | 53.09 | -18.75 | -0.14 | 87.27 | -240.0 | 102 | -0.97 | -2.86 | 0.21 | 132.31 | -61.11 |
| 20Q4 (5) | 1.7 | -20.19 | -29.17 | 1.78 | -11.44 | -13.17 | 0.66 | 50.0 | 29.41 | 0.05 | -16.67 | -50.0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0.02 | 0.0 | 0 | 0.03 | -40.0 | -25.0 | 0 | 0 | 100.0 | 0 | -100.0 | -100.0 | -0.03 | 25.0 | 50.0 | -0.27 | -200.0 | -640.0 | -1.0 | -143.9 | -809.09 | -0.89 | -128.21 | -206.9 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.86 | -126.32 | -207.14 | -0.81 | -107.69 | -84.09 | -1.10 | -358.33 | -20.88 | 103 | 0.0 | -0.96 | -0.65 | -983.33 | -350.0 |
| 20Q3 (4) | 2.13 | -22.83 | 0.0 | 2.01 | -16.25 | 0.0 | 0.44 | -20.0 | 0.0 | 0.06 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | -0.04 | 0 | 0.0 | -0.09 | -129.03 | 0.0 | -0.41 | -441.67 | 0.0 | -0.39 | -1075.0 | 0.0 | 0.02 | -50.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.38 | -1050.0 | 0.0 | -0.39 | -11.43 | 0.0 | -0.24 | -271.43 | 0.0 | 103 | -8.04 | 0.0 | -0.06 | -112.77 | 0.0 |
| 20Q2 (3) | 2.76 | 8.66 | 0.0 | 2.4 | 11.63 | 0.0 | 0.55 | -1.79 | 0.0 | 0 | -100.0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.31 | -11.43 | 0.0 | 0.12 | -36.84 | 0.0 | 0.04 | -60.0 | 0.0 | 0.04 | -55.56 | 0.0 | 33.40 | -31.26 | 0.0 | 0.04 | -60.0 | 0.0 | -0.35 | -9.37 | 0.0 | 0.14 | 40.0 | 0.0 | 112 | 6.67 | 0.0 | 0.47 | -12.96 | 0.0 |
| 20Q1 (2) | 2.54 | 5.83 | 0.0 | 2.15 | 4.88 | 0.0 | 0.56 | 9.8 | 0.0 | 0.09 | -10.0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.37 | 825.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 133.33 | 0.0 | 0.35 | 600.0 | 0.0 | 0.19 | 272.73 | 0.0 | 0.1 | 134.48 | 0.0 | 0.09 | -25.0 | 0.0 | 48.59 | 0 | 0.0 | 0.10 | 135.71 | 0.0 | -0.32 | 27.27 | 0.0 | 0.10 | 110.99 | 0.0 | 105 | 0.96 | 0.0 | 0.54 | 107.69 | 0.0 |
| 19Q4 (1) | 2.4 | 0.0 | 0.0 | 2.05 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | -1.44 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | -0.44 | 0.0 | 0.0 | -0.91 | 0.0 | 0.0 | 104 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 |
