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) | 59.4 | -38.91 | 50.59 | -35.96 | 6.97 | -18.19 | 1.79 | 280.85 | 0.05 | -28.57 | 0.11 | -8.33 | 0 | 0 | 0 | 0 | 0.08 | -52.94 | 0.04 | 0 | 0 | 0 | 0.44 | -70.67 | 2.22 | 10.45 | 4.06 | -65.36 | 3.31 | -68.08 | 0.74 | -45.19 | 18.29 | 58.63 | 2.56 | -68.08 | 0.84 | -87.04 | 0.00 | 0 | 129 | 0.0 | 7.94 | -50.22 |
| 2022 (9) | 97.24 | -10.65 | 79.0 | -9.51 | 8.52 | 3.27 | 0.47 | 422.22 | 0.07 | 16.67 | 0.12 | 0.0 | 0 | 0 | 0 | 0 | 0.17 | -10.53 | 0 | 0 | 0 | 0 | 1.5 | 0 | 2.01 | 1156.25 | 11.72 | -12.8 | 10.37 | -18.67 | 1.35 | 95.65 | 11.53 | 123.88 | 8.02 | -17.06 | 6.48 | -33.61 | 0.00 | 0 | 129 | -1.53 | 15.95 | -9.84 |
| 2021 (8) | 108.83 | -2.88 | 87.3 | -1.17 | 8.25 | 3.51 | 0.09 | -50.0 | 0.06 | -50.0 | 0.12 | 9.09 | 0 | 0 | 0.13 | 0 | 0.19 | -9.52 | 0.13 | 0 | 0 | 0 | -0.28 | 0 | 0.16 | 0 | 13.44 | -9.62 | 12.75 | -5.9 | 0.69 | -47.73 | 5.15 | -42.07 | 9.67 | -6.03 | 9.76 | -12.78 | 0.00 | 0 | 131 | 0.0 | 17.69 | -7.62 |
| 2020 (7) | 112.06 | 111.99 | 88.33 | 102.17 | 7.97 | 35.78 | 0.18 | -45.45 | 0.12 | -20.0 | 0.11 | -8.33 | 0 | 0 | 0 | 0 | 0.21 | 250.0 | -0.02 | 0 | 0 | 0 | -1.0 | 0 | -0.88 | 0 | 14.87 | 315.36 | 13.55 | 292.75 | 1.32 | 842.86 | 8.89 | 129.12 | 10.29 | 291.25 | 11.19 | 354.88 | 0.00 | 0 | 131 | 0.0 | 19.15 | 143.02 |
| 2019 (6) | 52.86 | -2.54 | 43.69 | -6.78 | 5.87 | -1.34 | 0.33 | 50.0 | 0.15 | -6.25 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | 0.01 | -50.0 | -0.04 | 0 | 0.09 | -75.68 | 0.28 | -58.21 | 3.58 | 71.29 | 3.45 | 104.14 | 0.14 | -65.0 | 3.88 | -79.66 | 2.63 | 103.88 | 2.46 | 211.39 | 0.00 | 0 | 131 | 0.0 | 7.88 | 38.25 |
| 2018 (5) | 54.24 | -7.63 | 46.87 | -4.07 | 5.95 | -13.52 | 0.22 | 69.23 | 0.16 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | 0.02 | -33.33 | 0 | 0 | 0.37 | 0 | 0.67 | 0 | 2.09 | -28.67 | 1.69 | -37.64 | 0.4 | 90.48 | 19.08 | 163.54 | 1.29 | -37.68 | 0.79 | -63.26 | 0.00 | 0 | 131 | 0.0 | 5.7 | -10.8 |
| 2017 (4) | 58.72 | -3.18 | 48.86 | 9.97 | 6.88 | -10.53 | 0.13 | -31.58 | 0.16 | -5.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -53.85 | 0.03 | -57.14 | 0 | 0 | -0.31 | 0 | -0.06 | 0 | 2.93 | -66.44 | 2.71 | -65.7 | 0.21 | -74.7 | 7.24 | -24.03 | 2.07 | -65.61 | 2.15 | -63.99 | 0.00 | 0 | 131 | 0.0 | 6.39 | -47.15 |
| 2016 (3) | 60.65 | -14.12 | 44.43 | -17.02 | 7.69 | 3.22 | 0.19 | -9.52 | 0.17 | 88.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 1200.0 | 0.07 | 0 | 0 | 0 | -0.24 | 0 | 0.2 | -66.67 | 8.73 | -14.75 | 7.9 | -8.56 | 0.83 | -47.8 | 9.53 | -38.79 | 6.02 | -8.51 | 5.97 | -4.17 | 0.00 | 0 | 131 | 0.77 | 12.09 | -10.97 |
| 2015 (2) | 70.62 | 13.14 | 53.54 | 9.09 | 7.45 | 0.4 | 0.21 | 40.0 | 0.09 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0 | 0 | 0 | 0 | 0.36 | 28.57 | 0.6 | -10.45 | 10.24 | 55.62 | 8.64 | 48.45 | 1.59 | 109.21 | 15.57 | 35.16 | 6.58 | 47.2 | 6.23 | 56.14 | 0.00 | 0 | 130 | 0.78 | 13.58 | 38.29 |
| 2014 (1) | 62.42 | 40.36 | 49.08 | 38.96 | 7.42 | 4.8 | 0.15 | 7.14 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 0.03 | 0 | 0 | 0 | 0.28 | 600.0 | 0.67 | 63.41 | 6.58 | 165.32 | 5.82 | 168.2 | 0.76 | 145.16 | 11.52 | -7.02 | 4.47 | 186.54 | 3.99 | 193.38 | 0.00 | 0 | 129 | -7.19 | 9.82 | 78.55 |
| 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) | 19.66 | 8.74 | 27.91 | 16.68 | 11.95 | 31.24 | 1.99 | 0.0 | 7.57 | 0.49 | -9.26 | 13.95 | 0 | 100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | 0 | -93.24 | 1.05 | -11.76 | -31.82 | 0.99 | -39.26 | -37.74 | 0.06 | 113.64 | 220.0 | 5.63 | 0 | 0 | 0.77 | -39.37 | -37.4 | 0.73 | -42.06 | 10.61 | 3.04 | 33.92 | 32.75 | 129 | 0.0 | 0.0 | 2.0 | -7.41 | -20.0 |
| 24Q2 (19) | 18.08 | 28.41 | 2.9 | 14.9 | 26.59 | 1.98 | 1.99 | 11.17 | 13.71 | 0.54 | 10.2 | 12.5 | -0.02 | -166.67 | -300.0 | 0.05 | 0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -54.55 | -83.33 | 0 | -100.0 | -100.0 | 1.19 | -9.85 | -53.52 | 1.63 | 26.36 | -30.64 | -0.44 | -1566.67 | -300.0 | 0.00 | -100.0 | -100.0 | 1.27 | 27.0 | -30.22 | 1.26 | 240.54 | 61.54 | 2.27 | 127.0 | 116.19 | 129 | 0.0 | 0.0 | 2.16 | -5.26 | -38.98 |
| 24Q1 (18) | 14.08 | -9.63 | 29.53 | 11.77 | -9.81 | 15.17 | 1.79 | 5.92 | 6.55 | 0.49 | -9.26 | 44.12 | 0.03 | 0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.33 | 166.0 | 237.5 | 0.81 | 912.5 | 1250.0 | 1.32 | 43.48 | 236.08 | 1.29 | 248.65 | 230.3 | 0.03 | -94.55 | 50.0 | 2.42 | -95.96 | 0 | 1.00 | 244.83 | 229.87 | 0.37 | 68.18 | 145.68 | 1.00 | -61.09 | 229.87 | 129 | 0.0 | 0.0 | 2.28 | 21.28 | 11300.0 |
| 23Q4 (17) | 15.58 | 1.37 | -31.0 | 13.05 | 2.68 | -27.7 | 1.69 | -8.65 | -19.52 | 0.54 | 25.58 | 100.0 | 0 | -100.0 | -100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -60.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | -0.5 | -278.57 | -19.05 | 0.08 | -89.19 | 161.54 | 0.92 | -40.26 | -60.0 | 0.37 | -76.73 | -84.45 | 0.55 | 1200.0 | 885.71 | 59.97 | 0 | 0 | 0.29 | -76.42 | -84.24 | 0.22 | -66.67 | -88.72 | 2.57 | 12.23 | -68.07 | 129 | 0.0 | 0.0 | 1.88 | -24.8 | -43.03 |
| 23Q3 (16) | 15.37 | -12.52 | -51.73 | 12.71 | -13.0 | -48.85 | 1.85 | 5.71 | -25.7 | 0.43 | -10.42 | 230.77 | 0.01 | 0.0 | -50.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | -68.89 | -73.08 | 0.74 | -45.19 | -36.75 | 1.54 | -39.84 | -72.79 | 1.59 | -32.34 | -67.81 | -0.05 | -122.73 | -107.04 | 0.00 | -100.0 | -100.0 | 1.23 | -32.42 | -67.97 | 0.66 | -15.38 | -77.4 | 2.29 | 118.1 | -63.06 | 129 | 0.0 | 0.0 | 2.5 | -29.38 | -62.74 |
| 23Q2 (15) | 17.57 | 61.64 | -4.51 | 14.61 | 42.95 | -9.98 | 1.75 | 4.17 | -7.89 | 0.48 | 41.18 | 860.0 | 0.01 | -66.67 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 475.0 | 26.76 | 1.35 | 2150.0 | 77.63 | 2.56 | 363.92 | 148.54 | 2.35 | 337.37 | 319.64 | 0.22 | 1000.0 | -53.19 | 8.46 | 0 | -81.59 | 1.82 | 336.36 | 323.26 | 0.78 | 196.3 | 587.5 | 1.05 | 236.36 | -55.7 | 129 | 0.0 | 0.0 | 3.54 | 17600.0 | 66.98 |
| 23Q1 (14) | 10.87 | -51.86 | -55.49 | 10.22 | -43.38 | -48.57 | 1.68 | -20.0 | -16.83 | 0.34 | 25.93 | 1600.0 | 0.03 | 50.0 | 200.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | 42.86 | -241.18 | 0.06 | 146.15 | -71.43 | -0.97 | -142.17 | -135.53 | -0.99 | -141.6 | -139.76 | 0.02 | 128.57 | -91.67 | 0.00 | 0 | -100.0 | -0.77 | -141.85 | -139.69 | -0.81 | -141.54 | -145.76 | -0.77 | -109.57 | -139.69 | 129 | 0.0 | 0.0 | 0.02 | -99.39 | -99.48 |
| 22Q4 (13) | 22.58 | -29.08 | -16.15 | 18.05 | -27.36 | -16.2 | 2.1 | -15.66 | 10.53 | 0.27 | 107.69 | 1250.0 | 0.02 | 0.0 | 100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.42 | -140.38 | -121.05 | -0.13 | -111.11 | 18.75 | 2.3 | -59.36 | -30.93 | 2.38 | -51.82 | -21.45 | -0.07 | -109.86 | -123.33 | 0.00 | -100.0 | -100.0 | 1.84 | -52.08 | -20.69 | 1.95 | -33.22 | -21.05 | 8.05 | 29.84 | -17.35 | 129 | 0.0 | -1.53 | 3.3 | -50.82 | -25.17 |
| 22Q3 (12) | 31.84 | 73.04 | 14.12 | 24.85 | 53.11 | 13.21 | 2.49 | 31.05 | 16.9 | 0.13 | 160.0 | 550.0 | 0.02 | 100.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.03 | -25.0 | -40.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 1.04 | 46.48 | 1980.0 | 1.17 | 53.95 | 408.7 | 5.66 | 449.51 | 40.45 | 4.94 | 782.14 | 31.38 | 0.71 | 51.06 | 162.96 | 12.60 | -72.58 | 88.62 | 3.84 | 793.02 | 33.8 | 2.92 | 1925.0 | 6.57 | 6.20 | 161.6 | -16.44 | 129 | 0.0 | -1.53 | 6.71 | 216.51 | 31.83 |
| 22Q2 (11) | 18.4 | -24.65 | -32.6 | 16.23 | -18.32 | -27.67 | 1.9 | -5.94 | -5.94 | 0.05 | 150.0 | 66.67 | 0.01 | 0.0 | -50.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.71 | 317.65 | 543.75 | 0.76 | 261.9 | 733.33 | 1.03 | -62.27 | -62.13 | 0.56 | -77.51 | -79.26 | 0.47 | 95.83 | 4600.0 | 45.95 | 426.95 | 8409.26 | 0.43 | -77.84 | -79.13 | -0.16 | -109.04 | -107.31 | 2.37 | 22.16 | -47.91 | 129 | 0.0 | -1.53 | 2.12 | -44.5 | -43.77 |
| 22Q1 (10) | 24.42 | -9.32 | -8.57 | 19.87 | -7.75 | -6.93 | 2.02 | 6.32 | -8.18 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 189.47 | 750.0 | 0.21 | 231.25 | 0.0 | 2.73 | -18.02 | -18.75 | 2.49 | -17.82 | -23.38 | 0.24 | -20.0 | 118.18 | 8.72 | -2.68 | 166.67 | 1.94 | -16.38 | -22.09 | 1.77 | -28.34 | -25.0 | 1.94 | -80.08 | -22.09 | 129 | -1.53 | -1.53 | 3.82 | -13.38 | -13.57 |
| 21Q4 (9) | 26.93 | -3.48 | -22.97 | 21.54 | -1.87 | -22.32 | 1.9 | -10.8 | -17.75 | 0.02 | 0.0 | -33.33 | 0.01 | -50.0 | -66.67 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.06 | 20.0 | -25.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | -0.19 | -480.0 | 66.07 | -0.16 | -169.57 | 68.63 | 3.33 | -17.37 | -24.49 | 3.03 | -19.41 | -28.03 | 0.3 | 11.11 | 50.0 | 8.96 | 34.13 | 98.23 | 2.32 | -19.16 | -27.95 | 2.47 | -9.85 | -32.51 | 9.74 | 31.27 | -5.89 | 131 | 0.0 | 0.0 | 4.41 | -13.36 | -19.53 |
| 21Q3 (8) | 27.9 | 2.2 | -18.61 | 21.95 | -2.18 | -16.73 | 2.13 | 5.45 | -3.62 | 0.02 | -33.33 | -33.33 | 0.02 | 0.0 | -33.33 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0.05 | 131.25 | 110.87 | 0.23 | 291.67 | 154.76 | 4.03 | 48.16 | -23.82 | 3.76 | 39.26 | -19.14 | 0.27 | 2600.0 | -57.81 | 6.68 | 1137.04 | -44.79 | 2.87 | 39.32 | -19.15 | 2.74 | 25.11 | -30.28 | 7.42 | 63.08 | 4.07 | 131 | 0.0 | 0.0 | 5.09 | 35.01 | -19.72 |
| 21Q2 (7) | 27.3 | 2.21 | -5.96 | 22.44 | 5.11 | -2.65 | 2.02 | -8.18 | 4.12 | 0.03 | 50.0 | -40.0 | 0.02 | 0.0 | -33.33 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | -900.0 | -300.0 | -0.12 | -157.14 | -400.0 | 2.72 | -19.05 | -33.33 | 2.7 | -16.92 | -26.83 | 0.01 | -90.91 | -97.44 | 0.54 | -83.49 | -94.37 | 2.06 | -17.27 | -26.95 | 2.19 | -7.2 | -22.61 | 4.55 | 82.73 | 27.09 | 131 | 0.0 | 0.0 | 3.77 | -14.71 | -26.8 |
| 21Q1 (6) | 26.71 | -23.6 | 93.83 | 21.35 | -23.01 | 90.62 | 2.2 | -4.76 | 46.67 | 0.02 | -33.33 | -71.43 | 0.02 | -33.33 | -50.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.04 | -50.0 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 103.57 | -66.67 | 0.21 | 141.18 | 2000.0 | 3.36 | -23.81 | 208.26 | 3.25 | -22.8 | 225.0 | 0.11 | -45.0 | 22.22 | 3.27 | -27.65 | -60.93 | 2.49 | -22.67 | 227.63 | 2.36 | -35.52 | 206.49 | 2.49 | -75.94 | 227.63 | 131 | 0.0 | 0.0 | 4.42 | -19.34 | 103.69 |
| 20Q4 (5) | 34.96 | 1.98 | 116.47 | 27.73 | 5.2 | 107.72 | 2.31 | 4.52 | 46.2 | 0.03 | 0.0 | -66.67 | 0.03 | 0.0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 100.0 | 166.67 | -0.02 | 0 | 0 | 0 | 0 | 100.0 | -0.56 | -21.74 | -460.0 | -0.51 | -21.43 | -750.0 | 4.41 | -16.64 | 280.17 | 4.21 | -9.46 | 245.08 | 0.2 | -68.75 | 433.33 | 4.52 | -62.64 | 0 | 3.22 | -9.3 | 246.24 | 3.66 | -6.87 | 269.7 | 10.35 | 45.16 | 293.54 | 131 | 0.0 | 0.0 | 5.48 | -13.56 | 142.48 |
| 20Q3 (4) | 34.28 | 18.08 | 0.0 | 26.36 | 14.36 | 0.0 | 2.21 | 13.92 | 0.0 | 0.03 | -40.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.46 | -1050.0 | 0.0 | -0.42 | -1150.0 | 0.0 | 5.29 | 29.66 | 0.0 | 4.65 | 26.02 | 0.0 | 0.64 | 64.1 | 0.0 | 12.10 | 26.04 | 0.0 | 3.55 | 25.89 | 0.0 | 3.93 | 38.87 | 0.0 | 7.13 | 99.16 | 0.0 | 131 | 0.0 | 0.0 | 6.34 | 23.11 | 0.0 |
| 20Q2 (3) | 29.03 | 110.67 | 0.0 | 23.05 | 105.8 | 0.0 | 1.94 | 29.33 | 0.0 | 0.05 | -28.57 | 0.0 | 0.03 | -25.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | -166.67 | 0.0 | 0.04 | 300.0 | 0.0 | 4.08 | 274.31 | 0.0 | 3.69 | 269.0 | 0.0 | 0.39 | 333.33 | 0.0 | 9.60 | 14.7 | 0.0 | 2.82 | 271.05 | 0.0 | 2.83 | 267.53 | 0.0 | 3.58 | 371.05 | 0.0 | 131 | 0.0 | 0.0 | 5.15 | 137.33 | 0.0 |
| 20Q1 (2) | 13.78 | -14.67 | 0.0 | 11.2 | -16.1 | 0.0 | 1.5 | -5.06 | 0.0 | 0.07 | -22.22 | 0.0 | 0.04 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.06 | 160.0 | 0.0 | 0.01 | 116.67 | 0.0 | 1.09 | -6.03 | 0.0 | 1.0 | -18.03 | 0.0 | 0.09 | 250.0 | 0.0 | 8.37 | 0 | 0.0 | 0.76 | -18.28 | 0.0 | 0.77 | -22.22 | 0.0 | 0.76 | -71.1 | 0.0 | 131 | 0.0 | 0.0 | 2.17 | -3.98 | 0.0 |
| 19Q4 (1) | 16.15 | 0.0 | 0.0 | 13.35 | 0.0 | 0.0 | 1.58 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 1.16 | 0.0 | 0.0 | 1.22 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.93 | 0.0 | 0.0 | 0.99 | 0.0 | 0.0 | 2.63 | 0.0 | 0.0 | 131 | 0.0 | 0.0 | 2.26 | 0.0 | 0.0 |
