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) | 261.36 | -6.32 | 233.65 | -6.67 | 23.08 | 8.0 | 0.56 | 55.56 | 1.14 | 39.02 | 0.01 | 0.0 | 0.06 | -14.29 | 0.02 | -66.67 | 0.57 | -17.39 | 2.16 | 0 | 0 | 0 | 1.75 | 161.19 | 3.25 | 70.16 | 7.89 | -14.15 | 6.09 | -8.42 | 2.43 | 40.46 | 30.83 | 63.55 | 1.37 | -13.84 | 0.69 | -40.0 | 0.00 | 0 | 394 | 0.51 | 15.7 | 0.19 |
| 2022 (9) | 279.0 | 21.76 | 250.35 | 20.06 | 21.37 | 25.41 | 0.36 | 71.43 | 0.82 | 164.52 | 0.01 | 0 | 0.07 | -12.5 | 0.06 | 20.0 | 0.69 | 27.78 | -0.06 | 0 | 0.03 | -98.4 | 0.67 | 0 | 1.91 | -47.96 | 9.19 | 27.11 | 6.65 | -2.21 | 1.73 | 311.9 | 18.85 | 225.56 | 1.59 | -5.92 | 1.15 | 51.32 | 0.00 | 0 | 392 | 9.19 | 15.67 | 27.5 |
| 2021 (8) | 229.13 | 14.97 | 208.52 | 18.05 | 17.04 | -5.23 | 0.21 | -22.22 | 0.31 | 0.0 | 0 | 0 | 0.08 | 14.29 | 0.05 | -28.57 | 0.54 | 22.73 | -0.05 | 0 | 1.88 | -81.82 | -0.8 | 0 | 3.67 | -66.79 | 7.23 | -54.04 | 6.8 | -50.36 | 0.42 | -74.7 | 5.79 | -45.01 | 1.69 | -49.7 | 0.76 | 18.75 | 0.00 | 0 | 359 | 1.13 | 12.29 | -39.25 |
| 2020 (7) | 199.29 | 10.37 | 176.64 | 8.47 | 17.98 | 4.47 | 0.27 | -38.64 | 0.31 | -43.64 | 0 | 0 | 0.07 | 600.0 | 0.07 | -12.5 | 0.44 | -2.22 | -0.02 | 0 | 10.34 | 10240.0 | -0.51 | 0 | 11.05 | 378.35 | 15.73 | 455.83 | 13.7 | 581.59 | 1.66 | 127.4 | 10.53 | -59.01 | 3.36 | 533.96 | 0.64 | 0 | 0.00 | 0 | 355 | -0.28 | 20.23 | 191.5 |
| 2019 (6) | 180.57 | 4.17 | 162.85 | 3.51 | 17.21 | 3.74 | 0.44 | 33.33 | 0.55 | 71.88 | 0 | 0 | 0.01 | 0.0 | 0.08 | -66.67 | 0.45 | -10.0 | -0.14 | 0 | 0.1 | -92.0 | -0.43 | 0 | 2.31 | 168.6 | 2.83 | 948.15 | 2.01 | 0 | 0.73 | 48.98 | 25.69 | 0 | 0.53 | 0 | -0.07 | 0 | 0.00 | 0 | 356 | 4.71 | 6.94 | 76.14 |
| 2018 (5) | 173.34 | 27.63 | 157.33 | 32.45 | 16.59 | -4.93 | 0.33 | -23.26 | 0.32 | -3.03 | 0 | 0 | 0.01 | -90.91 | 0.24 | -33.33 | 0.5 | -9.09 | 0 | 0 | 1.25 | 525.0 | 0.37 | 0 | 0.86 | -76.69 | 0.27 | -91.74 | -0.23 | 0 | 0.49 | 226.67 | 0.00 | 0 | -0.07 | 0 | -0.26 | 0 | 0.00 | 0 | 340 | 10.03 | 3.94 | -41.72 |
| 2017 (4) | 135.81 | -6.41 | 118.78 | -2.85 | 17.45 | -10.33 | 0.43 | -10.42 | 0.33 | -21.43 | 0 | 0 | 0.11 | -26.67 | 0.36 | 44.0 | 0.55 | -19.12 | 1.25 | 0 | 0.2 | -82.76 | -1.04 | 0 | 3.69 | 8.21 | 3.27 | -51.98 | 3.12 | -44.97 | 0.15 | -86.73 | 4.63 | -72.23 | 0.95 | -38.31 | -0.14 | 0 | 0.00 | 0 | 309 | 3.34 | 6.76 | -38.71 |
| 2016 (3) | 145.11 | -17.22 | 122.26 | -20.59 | 19.46 | -3.71 | 0.48 | -35.14 | 0.42 | -34.38 | 0 | 0 | 0.15 | 0.0 | 0.25 | 0.0 | 0.68 | -6.85 | -0.21 | 0 | 1.16 | 2220.0 | -0.36 | 0 | 3.41 | 143.57 | 6.81 | 170.24 | 5.67 | 173.91 | 1.13 | 151.11 | 16.67 | -6.61 | 1.54 | 148.39 | 0.55 | 243.75 | 0.00 | 0 | 299 | -0.33 | 11.03 | 40.51 |
| 2015 (2) | 175.3 | -0.87 | 153.97 | -2.76 | 20.21 | -1.56 | 0.74 | -62.05 | 0.64 | -3.03 | 0 | 0 | 0.15 | 36.36 | 0.25 | -24.24 | 0.73 | -2.67 | -0.33 | 0 | 0.05 | 0 | 0.4 | -81.31 | 1.4 | -60.34 | 2.52 | 66.89 | 2.07 | 187.5 | 0.45 | -43.04 | 17.85 | -66.05 | 0.62 | 169.57 | 0.16 | 0 | 0.00 | 0 | 300 | -2.91 | 7.85 | 2.48 |
| 2014 (1) | 176.84 | -11.26 | 158.34 | -10.07 | 20.53 | -4.42 | 1.95 | -4.88 | 0.66 | 0 | 0 | 0 | 0.11 | 37.5 | 0.33 | 0.0 | 0.75 | 1.35 | -0.39 | 0 | 0 | 0 | 2.14 | 3.38 | 3.53 | -22.76 | 1.51 | -76.07 | 0.72 | -84.21 | 0.79 | -55.11 | 52.57 | 89.03 | 0.23 | -81.89 | -0.68 | 0 | 0.00 | 0 | 309 | 0.0 | 7.66 | -39.54 |
| 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) | 61.75 | -18.86 | 0.31 | 53.69 | -20.03 | -2.63 | 6.28 | 0.96 | 6.8 | 0.23 | -34.29 | 53.33 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.76 | -167.86 | -119.95 | 1.02 | -73.51 | -76.61 | 0.95 | -68.65 | -73.24 | 0.23 | -73.56 | -74.16 | 22.75 | 1.2 | 11.9 | 0.23 | -68.92 | -74.44 | 0.41 | -10.87 | 783.33 | 1.14 | 23.91 | -38.38 | 413 | 0.98 | 5.09 | 3.22 | -45.97 | -48.73 |
| 24Q2 (19) | 76.1 | 32.1 | 8.5 | 67.14 | 32.37 | 9.28 | 6.22 | 8.74 | 5.78 | 0.35 | 84.21 | 118.75 | 0.27 | -22.86 | -32.5 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.05 | -61.54 | -58.33 | 0.2 | 143.48 | 186.96 | 0 | 0 | 0 | 0.74 | -41.27 | -52.87 | 1.12 | 25.84 | 19.15 | 3.85 | 85.99 | 2.67 | 3.03 | 326.76 | -2.57 | 0.87 | -34.09 | 22.54 | 22.48 | -64.73 | 19.26 | 0.74 | 311.11 | -6.33 | 0.46 | 1250.0 | -13.21 | 0.92 | 411.11 | -3.16 | 409 | 1.74 | 4.07 | 5.96 | 36.7 | 3.65 |
| 24Q1 (18) | 57.61 | -2.41 | -18.43 | 50.72 | -4.01 | -21.03 | 5.72 | 1.24 | 1.06 | 0.19 | 18.75 | 111.11 | 0.35 | 75.0 | 20.69 | 0 | 0 | 0 | 0.01 | 200.0 | -50.0 | 0 | 0 | 0 | 0.13 | -23.53 | 116.67 | -0.46 | -4500.0 | -675.0 | 0 | 0 | 0 | 1.26 | 207.69 | 12700.0 | 0.89 | 158.17 | 2866.67 | 2.07 | 309.09 | 168.83 | 0.71 | 160.17 | 14.52 | 1.32 | 149.06 | 325.81 | 63.73 | 0 | 58.22 | 0.18 | 160.0 | 12.5 | -0.04 | -150.0 | -128.57 | 0.18 | -88.39 | 12.5 | 402 | 2.03 | 2.29 | 4.36 | 412.94 | 54.61 |
| 23Q4 (17) | 59.03 | -4.11 | -30.81 | 52.84 | -4.17 | -28.74 | 5.65 | -3.91 | -5.99 | 0.16 | 6.67 | -23.81 | 0.2 | -20.0 | -55.56 | 0 | 0 | 0 | -0.01 | -150.0 | 0 | 0 | -100.0 | -100.0 | 0.17 | -22.73 | -34.62 | -0.01 | -100.43 | 0.0 | 0 | 0 | 0 | -1.17 | -186.03 | 33.14 | -1.53 | -140.16 | 14.04 | -0.99 | -122.71 | -129.38 | -1.18 | -133.24 | -136.76 | 0.53 | -40.45 | 39.47 | 0.00 | -100.0 | -100.0 | -0.30 | -133.33 | -136.59 | 0.08 | 233.33 | -93.39 | 1.55 | -16.22 | -8.82 | 394 | 0.25 | 0.51 | 0.85 | -86.46 | -83.96 |
| 23Q3 (16) | 61.56 | -12.23 | -20.09 | 55.14 | -10.25 | -21.73 | 5.88 | 0.0 | 8.09 | 0.15 | -6.25 | 200.0 | 0.25 | -37.5 | 4.17 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.02 | 0 | -50.0 | 0.22 | 83.33 | 57.14 | 2.31 | 1104.35 | 5875.0 | 0 | 0 | 0 | 1.36 | -13.38 | -11.69 | 3.81 | 305.32 | 109.34 | 4.36 | 16.27 | 47.3 | 3.55 | 14.15 | 59.19 | 0.89 | 25.35 | 36.92 | 20.33 | 7.85 | -6.96 | 0.90 | 13.92 | 57.89 | -0.06 | -111.32 | -160.0 | 1.85 | 94.74 | 110.23 | 393 | 0.0 | 0.26 | 6.28 | 9.22 | 34.48 |
| 23Q2 (15) | 70.14 | -0.69 | 8.02 | 61.44 | -4.34 | 4.45 | 5.88 | 3.89 | 14.4 | 0.16 | 77.78 | 220.0 | 0.4 | 37.93 | 471.43 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.12 | 100.0 | -36.84 | -0.23 | -387.5 | 0 | 0 | 0 | -100.0 | 1.57 | 15800.0 | 1021.43 | 0.94 | 3033.33 | 123.81 | 3.75 | 387.01 | 169.78 | 3.11 | 401.61 | 455.36 | 0.71 | 129.03 | 44.9 | 18.85 | -53.2 | -46.95 | 0.79 | 393.75 | 464.29 | 0.53 | 278.57 | 1666.67 | 0.95 | 493.75 | 206.45 | 393 | 0.0 | -0.76 | 5.75 | 103.9 | 101.05 |
| 23Q1 (14) | 70.63 | -17.21 | 36.54 | 64.23 | -13.38 | 36.86 | 5.66 | -5.82 | 18.41 | 0.09 | -57.14 | 125.0 | 0.29 | -35.56 | 480.0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0 | -100.0 | 0 | 0.06 | -76.92 | -40.0 | 0.08 | 900.0 | 900.0 | 0 | 0 | 0 | -0.01 | 99.43 | -101.35 | 0.03 | 101.69 | -97.95 | 0.77 | -77.15 | -47.97 | 0.62 | -80.69 | -3.12 | 0.31 | -18.42 | 47.62 | 40.28 | 254.27 | 183.06 | 0.16 | -80.49 | -5.88 | 0.14 | -88.43 | 170.0 | 0.16 | -90.59 | -5.88 | 393 | 0.26 | 3.15 | 2.82 | -46.79 | -0.7 |
| 22Q4 (13) | 85.31 | 10.73 | 52.07 | 74.15 | 5.25 | 44.37 | 6.01 | 10.48 | 25.21 | 0.21 | 320.0 | 425.0 | 0.45 | 87.5 | 800.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | -75.0 | 0 | 0.26 | 85.71 | 271.43 | -0.01 | 75.0 | 0 | 0 | 0 | -100.0 | -1.75 | -213.64 | -464.52 | -1.78 | -197.8 | -172.95 | 3.37 | 13.85 | 41.6 | 3.21 | 43.95 | 18.89 | 0.38 | -41.54 | 215.15 | 11.37 | -47.96 | 0 | 0.82 | 43.86 | 9.33 | 1.21 | 1110.0 | 1916.67 | 1.70 | 93.18 | -10.05 | 392 | 0.0 | 9.19 | 5.3 | 13.49 | 44.02 |
| 22Q3 (12) | 77.04 | 18.65 | 39.11 | 70.45 | 19.77 | 39.31 | 5.44 | 5.84 | 30.77 | 0.05 | 0.0 | -28.57 | 0.24 | 242.86 | 118.18 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0.04 | 0 | -20.0 | 0.14 | -26.32 | 7.69 | -0.04 | 0 | -300.0 | 0 | -100.0 | 0 | 1.54 | 1000.0 | 2025.0 | 1.82 | 333.33 | 250.0 | 2.96 | 112.95 | 152.99 | 2.23 | 298.21 | 123.0 | 0.65 | 32.65 | 282.35 | 21.85 | -38.5 | 52.05 | 0.57 | 307.14 | 103.57 | 0.10 | 233.33 | -16.67 | 0.88 | 183.87 | -22.81 | 392 | -1.01 | 8.59 | 4.67 | 63.29 | 86.8 |
| 22Q2 (11) | 64.93 | 25.52 | -0.48 | 58.82 | 25.34 | -0.99 | 5.14 | 7.53 | 24.15 | 0.05 | 25.0 | 0.0 | 0.07 | 40.0 | -12.5 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.19 | 90.0 | 11.76 | 0 | 100.0 | 100.0 | 0.03 | 0 | 0 | 0.14 | -81.08 | 180.0 | 0.42 | -71.23 | -12.5 | 1.39 | -6.08 | -35.94 | 0.56 | -12.5 | -69.06 | 0.49 | 133.33 | 36.11 | 35.53 | 149.68 | 115.33 | 0.14 | -17.65 | -72.55 | 0.03 | 115.0 | -90.63 | 0.31 | 82.35 | -64.37 | 396 | 3.94 | 10.92 | 2.86 | 0.7 | -16.13 |
| 22Q1 (10) | 51.73 | -7.79 | -1.28 | 46.93 | -8.63 | -0.53 | 4.78 | -0.42 | 21.01 | 0.04 | 0.0 | 0.0 | 0.05 | 0.0 | -28.57 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 42.86 | -37.5 | -0.01 | 0 | 50.0 | 0 | -100.0 | 0 | 0.74 | 338.71 | 260.87 | 1.46 | -40.16 | 534.78 | 1.48 | -37.82 | -1.99 | 0.64 | -76.3 | -50.0 | 0.21 | 163.64 | -4.55 | 14.23 | 0 | -3.13 | 0.17 | -77.33 | -52.78 | -0.20 | -433.33 | -180.0 | 0.17 | -91.01 | -52.78 | 381 | 6.13 | 7.63 | 2.84 | -22.83 | 5.19 |
| 21Q4 (9) | 56.1 | 1.3 | 14.75 | 51.36 | 1.56 | 17.99 | 4.8 | 15.38 | 7.14 | 0.04 | -42.86 | 0.0 | 0.05 | -54.55 | -28.57 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | -100.0 | 0 | 0.07 | -46.15 | -56.25 | 0 | 100.0 | 100.0 | 1.88 | 0 | 0 | -0.31 | -287.5 | -1650.0 | 2.44 | 369.23 | 741.38 | 2.38 | 103.42 | 103.42 | 2.7 | 170.0 | 147.71 | -0.33 | -294.12 | -512.5 | 0.00 | -100.0 | -100.0 | 0.75 | 167.86 | 141.94 | 0.06 | -50.0 | -68.42 | 1.89 | 65.79 | -51.04 | 359 | -0.55 | 1.13 | 3.68 | 47.2 | 57.26 |
| 21Q3 (8) | 55.38 | -15.11 | -17.98 | 50.57 | -14.88 | -14.98 | 4.16 | 0.48 | -15.45 | 0.07 | 40.0 | 40.0 | 0.11 | 37.5 | 120.0 | 0 | 0 | 0 | 0.03 | 200.0 | -25.0 | 0.05 | 0 | -28.57 | 0.13 | -23.53 | -7.14 | -0.01 | 50.0 | 75.0 | 0 | 0 | -100.0 | -0.08 | -260.0 | 50.0 | 0.52 | 8.33 | -95.0 | 1.17 | -46.08 | -91.34 | 1.0 | -44.75 | -91.9 | 0.17 | -52.78 | -84.11 | 14.37 | -12.91 | 80.98 | 0.28 | -45.1 | -91.98 | 0.12 | -62.5 | -74.47 | 1.14 | 31.03 | -67.89 | 361 | 1.12 | 1.98 | 2.5 | -26.69 | -82.88 |
| 21Q2 (7) | 65.24 | 24.5 | 15.45 | 59.41 | 25.92 | 18.16 | 4.14 | 4.81 | -7.38 | 0.05 | 25.0 | -44.44 | 0.08 | 14.29 | -20.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.17 | 6.25 | 183.33 | -0.02 | 0.0 | -200.0 | 0 | 0 | 0 | 0.05 | 110.87 | 141.67 | 0.48 | 108.7 | 6.67 | 2.17 | 43.71 | -1.81 | 1.81 | 41.41 | 19.87 | 0.36 | 63.64 | -28.0 | 16.50 | 12.32 | -27.5 | 0.51 | 41.67 | 18.6 | 0.32 | 28.0 | 23.08 | 0.87 | 141.67 | 987.5 | 357 | 0.85 | 0.56 | 3.41 | 26.3 | 1.19 |
| 21Q1 (6) | 52.4 | 7.18 | 98.71 | 47.18 | 8.39 | 102.06 | 3.95 | -11.83 | -3.66 | 0.04 | 0.0 | -55.56 | 0.07 | 0.0 | -12.5 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.16 | 0.0 | 128.57 | -0.02 | 33.33 | -166.67 | 0 | 0 | 0 | -0.46 | -2400.0 | -84.0 | 0.23 | -20.69 | 387.5 | 1.51 | 29.06 | 231.3 | 1.28 | 17.43 | 203.23 | 0.22 | 175.0 | 0 | 14.69 | 108.07 | 0 | 0.36 | 16.13 | 202.86 | 0.25 | 31.58 | 189.29 | 0.36 | -90.67 | 202.86 | 354 | -0.28 | -0.84 | 2.7 | 15.38 | 3475.0 |
| 20Q4 (5) | 48.89 | -27.59 | 34.76 | 43.53 | -26.82 | 35.4 | 4.48 | -8.94 | 2.99 | 0.04 | -20.0 | -81.82 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | -100.0 | 0 | 0.16 | 14.29 | 14.29 | -0.03 | 25.0 | 80.0 | 0 | -100.0 | -100.0 | 0.02 | 112.5 | 102.82 | 0.29 | -97.21 | 140.85 | 1.17 | -91.34 | 225.81 | 1.09 | -91.17 | 232.93 | 0.08 | -92.52 | 150.0 | 7.06 | -11.08 | 0 | 0.31 | -91.12 | 234.78 | 0.19 | -59.57 | 733.33 | 3.86 | 8.73 | 577.19 | 355 | 0.28 | -0.28 | 2.34 | -83.97 | 2825.0 |
| 20Q3 (4) | 67.52 | 19.48 | 0.0 | 59.48 | 18.3 | 0.0 | 4.92 | 10.07 | 0.0 | 0.05 | -44.44 | 0.0 | 0.05 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0.14 | 133.33 | 0.0 | -0.04 | -300.0 | 0.0 | 10.34 | 0 | 0.0 | -0.16 | -33.33 | 0.0 | 10.39 | 2208.89 | 0.0 | 13.51 | 511.31 | 0.0 | 12.35 | 717.88 | 0.0 | 1.07 | 114.0 | 0.0 | 7.94 | -65.11 | 0.0 | 3.49 | 711.63 | 0.0 | 0.47 | 80.77 | 0.0 | 3.55 | 4337.5 | 0.0 | 354 | -0.28 | 0.0 | 14.6 | 333.23 | 0.0 |
| 20Q2 (3) | 56.51 | 114.3 | 0.0 | 50.28 | 115.33 | 0.0 | 4.47 | 9.02 | 0.0 | 0.09 | 0.0 | 0.0 | 0.1 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | -0.12 | 52.0 | 0.0 | 0.45 | 662.5 | 0.0 | 2.21 | 292.17 | 0.0 | 1.51 | 221.77 | 0.0 | 0.5 | 0 | 0.0 | 22.76 | 0 | 0.0 | 0.43 | 222.86 | 0.0 | 0.26 | 192.86 | 0.0 | 0.08 | 122.86 | 0.0 | 355 | -0.56 | 0.0 | 3.37 | 4312.5 | 0.0 |
| 20Q1 (2) | 26.37 | -27.32 | 0.0 | 23.35 | -27.37 | 0.0 | 4.1 | -5.75 | 0.0 | 0.09 | -59.09 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | -50.0 | 0.0 | 0.03 | 120.0 | 0.0 | 0 | -100.0 | 0.0 | -0.25 | 64.79 | 0.0 | -0.08 | 88.73 | 0.0 | -1.15 | -23.66 | 0.0 | -1.24 | -51.22 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.35 | -52.17 | 0.0 | -0.28 | -833.33 | 0.0 | -0.35 | -161.4 | 0.0 | 357 | 0.28 | 0.0 | -0.08 | -200.0 | 0.0 |
| 19Q4 (1) | 36.28 | 0.0 | 0.0 | 32.15 | 0.0 | 0.0 | 4.35 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | -0.71 | 0.0 | 0.0 | -0.71 | 0.0 | 0.0 | -0.93 | 0.0 | 0.0 | -0.82 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 356 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 |
