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) | 29.94 | -15.85 | 32.47 | -9.78 | 1.55 | 9.93 | 0.15 | 15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.99 | 560.0 | -3.09 | 0 | -3.05 | 0 | -0.04 | 0 | 0.00 | 0 | -2.22 | 0 | -2.93 | 0 | 0.00 | 0 | 138 | 0.0 | -2.22 | 0 |
| 2023 (9) | 35.58 | -12.1 | 35.99 | -4.33 | 1.41 | -7.24 | 0.13 | 225.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.13 | -31.58 | -0.01 | 0 | 0 | 0 | -0.04 | 0 | 0.15 | -88.72 | -1.66 | 0 | -1.34 | 0 | -0.33 | 0 | 0.00 | 0 | -0.97 | 0 | -1.08 | 0 | 0.00 | 0 | 138 | 0.0 | -0.74 | 0 |
| 2022 (8) | 40.48 | -9.7 | 37.62 | 3.95 | 1.52 | 2.7 | 0.04 | 300.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.19 | 171.43 | 0 | 0 | 0 | 0 | 1.14 | 0 | 1.33 | 0 | 2.67 | -62.23 | 2.03 | -64.01 | 0.64 | -54.93 | 23.92 | 18.71 | 1.47 | -61.01 | 0.51 | -87.74 | 0.00 | 0 | 138 | -8.0 | 3.55 | -55.85 |
| 2021 (7) | 44.83 | 60.34 | 36.19 | 38.55 | 1.48 | 27.59 | 0.01 | -66.67 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | 0 | 0 | 0 | 0 | -0.14 | 0 | -0.1 | 0 | 7.07 | 1544.19 | 5.64 | 1558.82 | 1.42 | 1477.78 | 20.15 | 0.75 | 3.77 | 1613.64 | 4.16 | 867.44 | 0.00 | 0 | 150 | -1.96 | 8.04 | 432.45 |
| 2020 (6) | 27.96 | -6.3 | 26.12 | -6.91 | 1.16 | -7.94 | 0.03 | -66.67 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -0.04 | 0 | 0 | 0 | -0.24 | 0 | -0.25 | 0 | 0.43 | 0.0 | 0.34 | 0.0 | 0.09 | 0.0 | 20.00 | -4.08 | 0.22 | 0.0 | 0.43 | 34.37 | 0.00 | 0 | 153 | 0.0 | 1.51 | 0.67 |
| 2019 (5) | 29.84 | -7.01 | 28.06 | 1.96 | 1.26 | -11.27 | 0.09 | 0.0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.02 | -83.33 | 0 | 0 | 0 | 0 | -0.18 | 0 | -0.1 | 0 | 0.43 | -87.78 | 0.34 | -87.73 | 0.09 | -88.0 | 20.85 | -2.25 | 0.22 | -88.3 | 0.32 | -81.71 | 0.00 | 0 | 153 | 4.08 | 1.5 | -65.36 |
| 2018 (4) | 32.09 | -14.99 | 27.52 | -4.91 | 1.42 | 12.7 | 0.09 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 500.0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0.36 | 0 | 3.52 | -50.35 | 2.77 | -53.76 | 0.75 | -31.19 | 21.33 | 38.15 | 1.88 | -56.07 | 1.75 | -62.61 | 0.00 | 0 | 147 | 5.0 | 4.33 | -45.67 |
| 2017 (3) | 37.75 | 25.96 | 28.94 | 14.48 | 1.26 | 35.48 | 0.05 | 150.0 | 0.02 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.43 | 0 | -0.47 | 0 | 7.09 | 92.14 | 5.99 | 47.54 | 1.09 | 0 | 15.44 | 0 | 4.28 | 47.59 | 4.68 | 56.52 | 0.00 | 0 | 140 | 0.0 | 7.97 | 68.86 |
| 2016 (2) | 29.97 | 8.47 | 25.28 | -9.23 | 0.93 | 6.9 | 0.02 | 0 | 0.08 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | -0.11 | 0 | -0.06 | 0 | 3.69 | 0 | 4.06 | 0 | -0.36 | 0 | 0.00 | 0 | 2.90 | 0 | 2.99 | 0 | 0.00 | 0 | 140 | 2.19 | 4.72 | 247.06 |
| 2015 (1) | 27.63 | 8.57 | 27.85 | 5.09 | 0.87 | 12.99 | 0 | 0 | 0.1 | -62.96 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.24 | 84.62 | 0.12 | 0 | -0.96 | 0 | -0.96 | 0 | -0.01 | 0 | 0.00 | 0 | -0.70 | 0 | -0.78 | 0 | 0.00 | 0 | 137 | 242.5 | 1.36 | 122.95 |
| 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) | 5.75 | -19.24 | -31.55 | 6.99 | -14.86 | -19.19 | 0.32 | -13.51 | -8.57 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.4 | 433.33 | 195.24 | -1.16 | 26.58 | -13.73 | -1.51 | -19.84 | -93.59 | 0.35 | 209.38 | 252.17 | 0.00 | 0 | 0 | -1.10 | -19.57 | -92.98 | -1.38 | -66.27 | -430.77 | -2.22 | -98.21 | -128.87 | 138 | 0.0 | 0.0 | -0.94 | 30.88 | -20.51 |
| 24Q3 (19) | 7.12 | -22.44 | -20.45 | 8.21 | -9.98 | -11.63 | 0.37 | 0.0 | 12.12 | 0.03 | -50.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | -246.15 | -150.0 | -0.12 | -157.14 | -128.57 | -1.58 | -1655.56 | -558.33 | -1.26 | -1700.0 | -563.16 | -0.32 | -1500.0 | -540.0 | 0.00 | 0 | 0 | -0.92 | -1740.0 | -557.14 | -0.83 | -315.0 | -88.64 | -1.12 | -460.0 | -180.0 | 138 | 0.0 | 0.0 | -1.36 | -1233.33 | -6900.0 |
| 24Q2 (18) | 9.18 | 16.5 | -1.08 | 9.12 | 11.9 | -4.3 | 0.37 | -24.49 | 12.12 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -69.05 | 8.33 | 0.21 | -58.0 | 40.0 | -0.09 | 65.38 | 79.07 | -0.07 | 66.67 | 82.05 | -0.02 | 60.0 | 60.0 | 0.00 | 0 | 0 | -0.05 | 66.67 | 82.14 | -0.20 | 60.78 | 48.72 | -0.20 | -33.33 | 25.93 | 138 | 0.0 | 0.0 | 0.12 | 400.0 | 157.14 |
| 24Q1 (17) | 7.88 | -6.19 | -11.86 | 8.15 | -5.78 | -4.34 | 0.49 | 40.0 | 22.5 | 0.05 | 66.67 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.42 | 187.5 | 940.0 | 0.5 | 219.05 | 0 | -0.26 | 74.51 | -966.67 | -0.21 | 73.08 | -1150.0 | -0.05 | 78.26 | -600.0 | 0.00 | 0 | -100.0 | -0.15 | 73.68 | -850.0 | -0.51 | -96.15 | -5200.0 | -0.15 | 84.54 | -850.0 | 138 | 0.0 | 0.0 | -0.04 | 94.87 | -116.67 |
| 23Q4 (16) | 8.4 | -6.15 | -12.86 | 8.65 | -6.89 | -7.29 | 0.35 | 6.06 | -14.63 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -66.67 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.48 | -226.32 | -41.18 | -0.42 | -200.0 | -82.61 | -1.02 | -325.0 | -209.09 | -0.78 | -310.53 | -254.55 | -0.23 | -360.0 | -109.09 | 0.00 | 0 | 0 | -0.57 | -307.14 | -256.25 | -0.26 | 40.91 | -2700.0 | -0.97 | -142.5 | -165.99 | 138 | 0.0 | 0.0 | -0.78 | -4000.0 | -609.09 |
| 23Q3 (15) | 8.95 | -3.56 | 0.56 | 9.29 | -2.52 | 1.53 | 0.33 | 0.0 | -8.33 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 216.67 | -41.54 | 0.42 | 180.0 | -37.31 | -0.24 | 44.19 | -500.0 | -0.19 | 51.28 | -575.0 | -0.05 | 0.0 | -600.0 | 0.00 | 0 | -100.0 | -0.14 | 50.0 | -566.67 | -0.44 | -12.82 | 4.35 | -0.40 | -48.15 | -124.54 | 138 | 0.0 | 0.0 | 0.02 | 109.52 | -92.86 |
| 23Q2 (14) | 9.28 | 3.8 | -12.7 | 9.53 | 11.85 | -0.63 | 0.33 | -17.5 | -10.81 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 340.0 | -65.71 | 0.15 | 0 | -59.46 | -0.43 | -1533.33 | -140.95 | -0.39 | -2050.0 | -156.52 | -0.05 | -600.0 | -113.89 | 0.00 | -100.0 | -100.0 | -0.28 | -1500.0 | -156.0 | -0.39 | -4000.0 | -269.57 | -0.27 | -1450.0 | -116.88 | 138 | 0.0 | 0.0 | -0.21 | -187.5 | -116.67 |
| 23Q1 (13) | 8.94 | -7.26 | -20.95 | 8.52 | -8.68 | -10.79 | 0.4 | -2.44 | 2.56 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -75.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 85.29 | -110.0 | 0 | 100.0 | -100.0 | 0.03 | 109.09 | -98.42 | 0.02 | 109.09 | -98.68 | 0.01 | 109.09 | -97.37 | 19.96 | 0 | -0.2 | 0.02 | 112.5 | -98.18 | 0.01 | 0.0 | -98.61 | 0.02 | -98.64 | -98.18 | 138 | 0.0 | 0.0 | 0.24 | 318.18 | -88.63 |
| 22Q4 (12) | 9.64 | 8.31 | -15.29 | 9.33 | 1.97 | 1.97 | 0.41 | 13.89 | -8.89 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 500.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.34 | -152.31 | -1033.33 | -0.23 | -134.33 | -1050.0 | -0.33 | -650.0 | -118.64 | -0.22 | -650.0 | -115.71 | -0.11 | -1200.0 | -130.56 | 0.00 | -100.0 | -100.0 | -0.16 | -633.33 | -117.02 | 0.01 | 102.17 | -99.03 | 1.47 | -9.82 | -61.01 | 138 | 0.0 | -8.0 | -0.11 | -139.29 | -105.56 |
| 22Q3 (11) | 8.9 | -16.27 | -27.17 | 9.15 | -4.59 | -7.2 | 0.36 | -2.7 | -5.26 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.65 | 85.71 | 3150.0 | 0.67 | 81.08 | 1240.0 | 0.06 | -94.29 | -97.04 | 0.04 | -94.2 | -97.55 | 0.01 | -97.22 | -97.56 | 21.32 | -37.95 | 6.6 | 0.03 | -94.0 | -97.17 | -0.46 | -300.0 | -140.35 | 1.63 | 1.87 | -41.16 | 138 | 0.0 | -9.8 | 0.28 | -77.78 | -87.61 |
| 22Q2 (10) | 10.63 | -6.01 | -8.28 | 9.59 | 0.42 | 5.97 | 0.37 | -5.13 | 12.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | -30.0 | 305.88 | 0.37 | -28.85 | 331.25 | 1.05 | -44.74 | -48.53 | 0.69 | -54.61 | -57.93 | 0.36 | -5.26 | -12.2 | 34.36 | 71.8 | 71.8 | 0.50 | -54.55 | -53.27 | 0.23 | -68.06 | -82.31 | 1.60 | 45.45 | -6.43 | 138 | 0.0 | -9.8 | 1.26 | -40.28 | -44.98 |
| 22Q1 (9) | 11.31 | -0.62 | 17.32 | 9.55 | 4.37 | 17.47 | 0.39 | -13.33 | 21.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 1766.67 | 1566.67 | 0.52 | 2700.0 | 1633.33 | 1.9 | 7.34 | 55.74 | 1.52 | 8.57 | 55.1 | 0.38 | 5.56 | 58.33 | 20.00 | -3.01 | 0.0 | 1.10 | 17.02 | 71.88 | 0.72 | -30.1 | 4.35 | 1.10 | -70.82 | 71.88 | 138 | -8.0 | -9.8 | 2.11 | 6.57 | 39.74 |
| 21Q4 (8) | 11.38 | -6.87 | 45.52 | 9.15 | -7.2 | 25.17 | 0.45 | 18.42 | 36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.03 | -250.0 | 62.5 | -0.02 | -140.0 | 81.82 | 1.77 | -12.81 | 2428.57 | 1.4 | -14.11 | 2700.0 | 0.36 | -12.2 | 3500.0 | 20.62 | 3.1 | 2.79 | 0.94 | -11.32 | 2250.0 | 1.03 | -9.65 | 758.33 | 3.77 | 36.1 | 1613.64 | 150 | -1.96 | -1.96 | 1.98 | -12.39 | 482.35 |
| 21Q3 (7) | 12.22 | 5.44 | 83.76 | 9.86 | 8.95 | 60.59 | 0.38 | 15.15 | 40.74 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 111.76 | 125.0 | 0.05 | 131.25 | 162.5 | 2.03 | -0.49 | 1168.75 | 1.63 | -0.61 | 1153.85 | 0.41 | 0.0 | 1266.67 | 20.00 | 0.0 | 0.15 | 1.06 | -0.93 | 1077.78 | 1.14 | -12.31 | 660.0 | 2.77 | 61.99 | 1357.89 | 153 | 0.0 | 0.0 | 2.26 | -1.31 | 425.58 |
| 21Q2 (6) | 11.59 | 20.23 | 98.12 | 9.05 | 11.32 | 61.32 | 0.33 | 3.12 | 32.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -666.67 | 0 | -0.16 | -633.33 | -6.67 | 2.04 | 67.21 | 1460.0 | 1.64 | 67.35 | 1466.67 | 0.41 | 70.83 | 1466.67 | 20.00 | 0.0 | 0 | 1.07 | 67.19 | 1437.5 | 1.30 | 88.41 | 6400.0 | 1.71 | 167.19 | 1610.0 | 153 | 0.0 | 0.0 | 2.29 | 51.66 | 1981.82 |
| 21Q1 (5) | 9.64 | 23.27 | 26.18 | 8.13 | 11.22 | 14.99 | 0.32 | -3.03 | 6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | 137.5 | 0 | 0.03 | 127.27 | -62.5 | 1.22 | 1642.86 | 248.57 | 0.98 | 1860.0 | 250.0 | 0.24 | 2300.0 | 242.86 | 20.00 | -0.3 | 0.0 | 0.64 | 1500.0 | 255.56 | 0.69 | 475.0 | 392.86 | 0.64 | 190.91 | 255.56 | 153 | 0.0 | 0.0 | 1.51 | 344.12 | 143.55 |
| 20Q4 (4) | 7.82 | 17.59 | 0.0 | 7.31 | 19.06 | 0.0 | 0.33 | 22.22 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | -0.04 | 0 | 0.0 | 0 | 0 | 0.0 | -0.08 | 0.0 | 0.0 | -0.11 | -37.5 | 0.0 | 0.07 | -56.25 | 0.0 | 0.05 | -61.54 | 0.0 | 0.01 | -66.67 | 0.0 | 20.06 | 0.45 | 0.0 | 0.04 | -55.56 | 0.0 | 0.12 | -20.0 | 0.0 | 0.22 | 15.79 | 0.0 | 153 | 0.0 | 0.0 | 0.34 | -20.93 | 0.0 |
| 20Q3 (3) | 6.65 | 13.68 | 0.0 | 6.14 | 9.45 | 0.0 | 0.27 | 8.0 | 0.0 | 0.01 | 0 | 0.0 | 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 | -0.08 | 0 | 0.0 | -0.08 | 46.67 | 0.0 | 0.16 | 206.67 | 0.0 | 0.13 | 208.33 | 0.0 | 0.03 | 200.0 | 0.0 | 19.97 | 0 | 0.0 | 0.09 | 212.5 | 0.0 | 0.15 | 650.0 | 0.0 | 0.19 | 90.0 | 0.0 | 153 | 0.0 | 0.0 | 0.43 | 290.91 | 0.0 |
| 20Q2 (2) | 5.85 | -23.43 | 0.0 | 5.61 | -20.65 | 0.0 | 0.25 | -16.67 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.15 | -287.5 | 0.0 | -0.15 | -142.86 | 0.0 | -0.12 | -142.86 | 0.0 | -0.03 | -142.86 | 0.0 | 0.00 | -100.0 | 0.0 | -0.08 | -144.44 | 0.0 | 0.02 | -85.71 | 0.0 | 0.10 | -44.44 | 0.0 | 153 | 0.0 | 0.0 | 0.11 | -82.26 | 0.0 |
| 20Q1 (1) | 7.64 | 0.0 | 0.0 | 7.07 | 0.0 | 0.0 | 0.3 | 0.0 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 20.00 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 153 | 0.0 | 0.0 | 0.62 | 0.0 | 0.0 |
