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) | 41.93 | -12.88 | 34.01 | -11.15 | 6.94 | -3.61 | 0.11 | -45.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | 0.89 | -65.5 | 0.01 | -97.96 | 0.41 | -65.83 | 46.02 | -0.9 | 0.01 | -98.41 | 0.12 | -83.1 | 0.00 | 0 | 77 | 0.0 | 1.69 | -51.44 |
| 2023 (9) | 48.13 | -14.45 | 38.28 | -15.35 | 7.2 | -2.04 | 0.2 | -45.95 | 0.33 | 43.48 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | 0.01 | 0 | -0.03 | 0 | -0.01 | 0 | -0.06 | 0 | 2.58 | -33.51 | 0.49 | -47.87 | 1.2 | -21.57 | 46.44 | 17.75 | 0.63 | -47.93 | 0.71 | -26.8 | 0.00 | 0 | 77 | 0.0 | 3.48 | -26.11 |
| 2022 (8) | 56.26 | 9.46 | 45.22 | 10.78 | 7.35 | 2.51 | 0.37 | 236.36 | 0.23 | 4.55 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | -40.0 | -0.01 | 0 | -0.08 | 0 | -0.01 | 0 | 0.19 | 0 | 3.88 | 15.82 | 0.94 | -32.37 | 1.53 | 28.57 | 39.44 | 11.1 | 1.21 | -32.78 | 0.97 | -48.4 | 0.00 | 0 | 77 | 0.0 | 4.71 | 9.79 |
| 2021 (7) | 51.4 | 8.85 | 40.82 | 10.38 | 7.17 | 4.52 | 0.11 | -15.38 | 0.22 | -35.29 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | 11.11 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.06 | 0 | 3.35 | 6.35 | 1.39 | 12.1 | 1.19 | 12.26 | 35.50 | 5.47 | 1.80 | 11.8 | 1.88 | -1.57 | 0.00 | 0 | 77 | 0.0 | 4.29 | -6.54 |
| 2020 (6) | 47.22 | 1.22 | 36.98 | 1.99 | 6.86 | 8.72 | 0.13 | 116.67 | 0.34 | 9.68 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.09 | -52.63 | -0.13 | 0 | 0 | 0 | 0.01 | 0 | -0.23 | 0 | 3.15 | -20.45 | 1.24 | -55.71 | 1.06 | 82.76 | 33.66 | 128.67 | 1.61 | -57.52 | 1.91 | -49.87 | 0.00 | 0 | 77 | 4.05 | 4.59 | -12.4 |
| 2019 (5) | 46.65 | 19.65 | 36.26 | 20.15 | 6.31 | 20.19 | 0.06 | 50.0 | 0.31 | -11.43 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.19 | 26.67 | -0.03 | 0 | 0 | 0 | -0.02 | 0 | -0.13 | 0 | 3.96 | -21.74 | 2.8 | -2.1 | 0.58 | -72.51 | 14.72 | -64.78 | 3.79 | -16.34 | 3.81 | 115.25 | 0.00 | 0 | 74 | 17.46 | 5.24 | -18.63 |
| 2018 (4) | 38.99 | 28.38 | 30.18 | 34.13 | 5.25 | -2.42 | 0.04 | 0.0 | 0.35 | 34.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.0 | -0.05 | 0 | -0.01 | 0 | -0.04 | 0 | 1.5 | 0 | 5.06 | 110.83 | 2.86 | 64.37 | 2.11 | 219.7 | 41.79 | 51.08 | 4.53 | 50.5 | 1.77 | -25.63 | 0.00 | 0 | 63 | 8.62 | 6.44 | 65.55 |
| 2017 (3) | 30.37 | 2.39 | 22.5 | 6.33 | 5.38 | -3.41 | 0.04 | 33.33 | 0.26 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0.06 | 0 | -0.05 | 0 | -0.09 | 0 | 2.4 | -9.09 | 1.74 | -0.57 | 0.66 | -25.0 | 27.66 | -17.36 | 3.01 | -0.99 | 2.38 | -10.19 | 0.00 | 0 | 58 | 0.0 | 3.89 | 5.14 |
| 2016 (2) | 29.66 | -9.44 | 21.16 | -9.96 | 5.57 | -17.6 | 0.03 | 0.0 | 0.24 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -0.15 | 0 | -0.29 | 0 | 2.64 | -37.14 | 1.75 | -49.57 | 0.88 | 20.55 | 33.47 | 92.8 | 3.04 | -48.65 | 2.65 | 16.74 | 0.00 | 0 | 58 | 1.75 | 3.7 | -25.4 |
| 2015 (1) | 32.75 | 3.12 | 23.5 | 9.35 | 6.76 | 9.39 | 0.03 | 0.0 | 0.16 | 77.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.01 | 0.0 | 0 | 0 | -0.02 | 0 | 1.72 | 1128.57 | 4.2 | -0.71 | 3.47 | 10.16 | 0.73 | -33.03 | 17.36 | -32.27 | 5.92 | 7.25 | 2.27 | -41.94 | 0.00 | 0 | 57 | 3.64 | 4.96 | 1.85 |
| 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) | 10.24 | -1.35 | -10.1 | 8.51 | 0.59 | -7.5 | 1.24 | -34.04 | -35.42 | 0.03 | 50.0 | -40.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.02 | 33.33 | -100.0 | 0.48 | 0 | 84.62 | 0.06 | 200.0 | 185.71 | 0.21 | 600.0 | -4.55 | 44.02 | 0 | -48.07 | 0.08 | 200.0 | 188.89 | 0.10 | 350.0 | 225.0 | 0.01 | 114.29 | -98.41 | 77 | 0.0 | 0.0 | 0.7 | 250.0 | 62.79 |
| 24Q3 (19) | 10.38 | -4.24 | -12.11 | 8.46 | -4.62 | -10.38 | 1.88 | -0.53 | 7.43 | 0.02 | -33.33 | -60.0 | 0.06 | 0.0 | -53.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.01 | 200.0 | -50.0 | -0.03 | 40.0 | 57.14 | 0 | -100.0 | -100.0 | -0.06 | -20.0 | -133.33 | 0.03 | 50.0 | -83.33 | 0.00 | -100.0 | -100.0 | -0.08 | -33.33 | -134.78 | -0.04 | 0 | -112.5 | -0.07 | 0 | -109.72 | 77 | 0.0 | 0.0 | 0.2 | -9.09 | -75.0 |
| 24Q2 (18) | 10.84 | 3.63 | -17.38 | 8.87 | 8.44 | -13.46 | 1.89 | -2.07 | 16.67 | 0.03 | 0.0 | 250.0 | 0.06 | -14.29 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -133.33 | 83.33 | -0.05 | -350.0 | 70.59 | 0.04 | -89.19 | -96.26 | -0.05 | -200.0 | -145.45 | 0.02 | -86.67 | -96.49 | 59.35 | 46.8 | 12.17 | -0.06 | -185.71 | -142.86 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 77 | 0.0 | 0.0 | 0.22 | -61.4 | -83.46 |
| 24Q1 (17) | 10.46 | -8.17 | -11.43 | 8.18 | -11.09 | -12.89 | 1.93 | 0.52 | 1.05 | 0.03 | -40.0 | -76.92 | 0.07 | 133.33 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 50.0 | 0.02 | 300.0 | -89.47 | 0.37 | 42.31 | -47.89 | 0.05 | 171.43 | -81.48 | 0.15 | -31.82 | -31.82 | 40.43 | -52.31 | 27.06 | 0.07 | 177.78 | -80.0 | 0.04 | 150.0 | -60.0 | 0.07 | -88.89 | -80.0 | 77 | 0.0 | 0.0 | 0.57 | 32.56 | -38.04 |
| 23Q4 (16) | 11.39 | -3.56 | -18.7 | 9.2 | -2.54 | -18.66 | 1.92 | 9.71 | 3.23 | 0.05 | 0.0 | -44.44 | 0.03 | -76.92 | -62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 100.0 | 0 | 0.01 | -50.0 | -75.0 | -0.01 | 85.71 | -112.5 | 0.26 | -51.85 | -71.74 | -0.07 | -138.89 | -126.92 | 0.22 | 22.22 | -35.29 | 84.77 | 148.81 | 130.73 | -0.09 | -139.13 | -127.27 | -0.08 | -125.0 | -134.78 | 0.63 | -12.5 | -48.36 | 77 | 0.0 | 0.0 | 0.43 | -46.25 | -62.61 |
| 23Q3 (15) | 11.81 | -9.98 | -19.77 | 9.44 | -7.9 | -21.4 | 1.75 | 8.02 | -2.23 | 0.05 | 350.0 | -44.44 | 0.13 | 44.44 | 116.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.03 | 0 | 62.5 | 0.02 | 133.33 | 128.57 | -0.07 | 58.82 | -250.0 | 0.54 | -49.53 | -41.3 | 0.18 | 63.64 | 12.5 | 0.18 | -68.42 | -53.85 | 34.07 | -35.61 | -19.02 | 0.23 | 64.29 | 15.0 | 0.32 | -11.11 | 39.13 | 0.72 | 46.94 | -18.18 | 77 | 0.0 | 0.0 | 0.8 | -39.85 | -28.57 |
| 23Q2 (14) | 13.12 | 11.09 | -6.15 | 10.25 | 9.16 | -6.99 | 1.62 | -15.18 | -10.5 | -0.02 | -115.38 | -116.67 | 0.09 | 0.0 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -400.0 | -250.0 | -0.17 | -189.47 | -241.67 | 1.07 | 50.7 | -15.75 | 0.11 | -59.26 | -59.26 | 0.57 | 159.09 | 1.79 | 52.91 | 66.28 | 20.22 | 0.14 | -60.0 | -60.0 | 0.36 | 260.0 | 89.47 | 0.49 | 40.0 | -27.94 | 77 | 0.0 | 0.0 | 1.33 | 44.57 | -8.9 |
| 23Q1 (13) | 11.81 | -15.7 | -12.84 | 9.39 | -16.98 | -13.69 | 1.91 | 2.69 | 1.06 | 0.13 | 44.44 | 62.5 | 0.09 | 12.5 | 125.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 200.0 | 0.19 | 137.5 | 0 | 0.71 | -22.83 | -8.97 | 0.27 | 3.85 | 3.85 | 0.22 | -35.29 | -12.0 | 31.82 | -13.39 | -0.78 | 0.35 | 6.06 | 6.06 | 0.10 | -56.52 | -70.59 | 0.35 | -71.31 | 6.06 | 77 | 0.0 | 0.0 | 0.92 | -20.0 | -6.12 |
| 22Q4 (12) | 14.01 | -4.82 | 11.28 | 11.31 | -5.83 | 18.93 | 1.86 | 3.91 | -6.53 | 0.09 | 0.0 | 125.0 | 0.08 | 33.33 | 14.29 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.01 | 0 | 0 | 0 | 100.0 | 0 | 0.04 | 157.14 | 0 | 0.08 | 500.0 | 260.0 | 0.92 | 0.0 | -10.68 | 0.26 | 62.5 | -46.94 | 0.34 | -12.82 | 6.25 | 36.74 | -12.67 | 18.82 | 0.33 | 65.0 | -47.62 | 0.23 | 0.0 | -67.14 | 1.22 | 38.64 | -32.22 | 77 | 0.0 | 0.0 | 1.15 | 2.68 | -9.45 |
| 22Q3 (11) | 14.72 | 5.29 | 14.2 | 12.01 | 8.98 | 15.37 | 1.79 | -1.1 | 16.99 | 0.09 | -25.0 | 350.0 | 0.06 | 20.0 | 20.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 400.0 | 0 | 0 | 0 | -0.08 | 0 | 0 | -0.07 | -275.0 | -600.0 | -0.02 | -116.67 | -100.0 | 0.92 | -27.56 | -3.16 | 0.16 | -40.74 | -27.27 | 0.39 | -30.36 | -25.0 | 42.07 | -4.41 | -23.56 | 0.20 | -42.86 | -28.57 | 0.23 | 21.05 | -23.33 | 0.88 | 29.41 | -24.79 | 77 | 0.0 | 0.0 | 1.12 | -23.29 | -3.45 |
| 22Q2 (10) | 13.98 | 3.17 | -5.03 | 11.02 | 1.29 | -8.17 | 1.81 | -4.23 | -5.73 | 0.12 | 50.0 | 500.0 | 0.05 | 25.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 500.0 | 0.12 | 0 | 140.0 | 1.27 | 62.82 | 49.41 | 0.27 | 3.85 | -40.0 | 0.56 | 124.0 | 180.0 | 44.01 | 37.23 | 89.7 | 0.35 | 6.06 | -39.66 | 0.19 | -44.12 | -63.46 | 0.68 | 106.06 | -22.73 | 77 | 0.0 | 0.0 | 1.46 | 48.98 | 35.19 |
| 22Q1 (9) | 13.55 | 7.63 | 20.98 | 10.88 | 14.41 | 22.38 | 1.89 | -5.03 | 8.62 | 0.08 | 100.0 | 300.0 | 0.04 | -42.86 | -20.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 100.0 | 100.0 | 0.78 | -24.27 | 52.94 | 0.26 | -46.94 | 13.04 | 0.25 | -21.88 | 66.67 | 32.07 | 3.72 | 10.32 | 0.33 | -47.62 | 10.0 | 0.34 | -51.43 | -10.53 | 0.33 | -81.67 | 10.0 | 77 | 0.0 | 0.0 | 0.98 | -22.83 | 27.27 |
| 21Q4 (8) | 12.59 | -2.33 | -13.89 | 9.51 | -8.65 | -19.2 | 1.99 | 30.07 | -16.39 | 0.04 | 100.0 | -33.33 | 0.07 | 40.0 | -56.25 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | -120.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.05 | -400.0 | -66.67 | 1.03 | 8.42 | 134.09 | 0.49 | 122.73 | 1533.33 | 0.32 | -38.46 | 33.33 | 30.92 | -43.82 | -42.92 | 0.63 | 125.0 | 1475.0 | 0.70 | 133.33 | 775.0 | 1.80 | 53.85 | 11.8 | 77 | 0.0 | 0.0 | 1.27 | 9.48 | 47.67 |
| 21Q3 (7) | 12.89 | -12.43 | 20.35 | 10.41 | -13.25 | 22.47 | 1.53 | -20.31 | -6.13 | 0.02 | 0.0 | 0 | 0.05 | 0.0 | 25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -88.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0 | -0.01 | -120.0 | -150.0 | 0.95 | 11.76 | 61.02 | 0.22 | -51.11 | 22.22 | 0.52 | 160.0 | 100.0 | 55.04 | 137.24 | 23.21 | 0.28 | -51.72 | 16.67 | 0.30 | -42.31 | 42.86 | 1.17 | 32.95 | -25.48 | 77 | 0.0 | 1.32 | 1.16 | 7.41 | 19.59 |
| 21Q2 (6) | 14.72 | 31.43 | 9.61 | 12.0 | 34.98 | 15.72 | 1.92 | 10.34 | 50.0 | 0.02 | 0.0 | 0 | 0.05 | 0.0 | -28.57 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.05 | 183.33 | 133.33 | 0.85 | 66.67 | -48.17 | 0.45 | 95.65 | -50.55 | 0.2 | 33.33 | -42.86 | 23.20 | -20.19 | 7.91 | 0.58 | 93.33 | -50.85 | 0.52 | 36.84 | -62.32 | 0.88 | 193.33 | -33.83 | 77 | 0.0 | 0.0 | 1.08 | 40.26 | -46.0 |
| 21Q1 (5) | 11.2 | -23.39 | 32.39 | 8.89 | -24.47 | 40.22 | 1.74 | -26.89 | 10.83 | 0.02 | -66.67 | 0 | 0.05 | -68.75 | -28.57 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.06 | -100.0 | 14.29 | 0.51 | 15.91 | 4.08 | 0.23 | 666.67 | 91.67 | 0.15 | -37.5 | -28.57 | 29.07 | -46.34 | -31.97 | 0.30 | 650.0 | 87.5 | 0.38 | 375.0 | 52.0 | 0.30 | -81.37 | 87.5 | 77 | 0.0 | 4.05 | 0.77 | -10.47 | 1.32 |
| 20Q4 (4) | 14.62 | 36.51 | 0.0 | 11.77 | 38.47 | 0.0 | 2.38 | 46.01 | 0.0 | 0.06 | 0 | 0.0 | 0.16 | 300.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | -0.03 | -250.0 | 0.0 | 0.44 | -25.42 | 0.0 | 0.03 | -83.33 | 0.0 | 0.24 | -7.69 | 0.0 | 54.17 | 21.27 | 0.0 | 0.04 | -83.33 | 0.0 | 0.08 | -61.9 | 0.0 | 1.61 | 2.55 | 0.0 | 77 | 1.32 | 0.0 | 0.86 | -11.34 | 0.0 |
| 20Q3 (3) | 10.71 | -20.25 | 0.0 | 8.5 | -18.03 | 0.0 | 1.63 | 27.34 | 0.0 | 0 | 0 | 0.0 | 0.04 | -42.86 | 0.0 | 0.01 | 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 | 0.02 | 113.33 | 0.0 | 0.59 | -64.02 | 0.0 | 0.18 | -80.22 | 0.0 | 0.26 | -25.71 | 0.0 | 44.67 | 107.77 | 0.0 | 0.24 | -79.66 | 0.0 | 0.21 | -84.78 | 0.0 | 1.57 | 18.05 | 0.0 | 76 | -1.3 | 0.0 | 0.97 | -51.5 | 0.0 |
| 20Q2 (2) | 13.43 | 58.75 | 0.0 | 10.37 | 63.56 | 0.0 | 1.28 | -18.47 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.01 | 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 | -0.15 | -114.29 | 0.0 | 1.64 | 234.69 | 0.0 | 0.91 | 658.33 | 0.0 | 0.35 | 66.67 | 0.0 | 21.50 | -49.68 | 0.0 | 1.18 | 637.5 | 0.0 | 1.38 | 452.0 | 0.0 | 1.33 | 731.25 | 0.0 | 77 | 4.05 | 0.0 | 2.0 | 163.16 | 0.0 |
| 20Q1 (1) | 8.46 | 0.0 | 0.0 | 6.34 | 0.0 | 0.0 | 1.57 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.01 | 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 | -0.07 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 42.73 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 74 | 0.0 | 0.0 | 0.76 | 0.0 | 0.0 |
