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) | 47.3 | -33.53 | 28.89 | -22.23 | 9.1 | -14.55 | 0.76 | 68.89 | 0.42 | 68.0 | 0 | 0 | 0.29 | 45.0 | 0 | 0 | 0.17 | 70.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.89 | -32.58 | 10.19 | -58.78 | 7.42 | -61.39 | 2.77 | -49.64 | 27.21 | 22.24 | 5.68 | -61.2 | 5.18 | -63.55 | 0.00 | 0 | 126 | 0.0 | 14.22 | -50.24 |
| 2022 (9) | 71.16 | -8.19 | 37.15 | -10.74 | 10.65 | 5.24 | 0.45 | 36.36 | 0.25 | 31.58 | 0 | 0 | 0.2 | 66.67 | 0 | 0 | 0.1 | -56.52 | 0 | 0 | 0 | 0 | 0.69 | 0 | 1.32 | 428.0 | 24.72 | -4.96 | 19.22 | -4.28 | 5.5 | -7.25 | 22.26 | -2.37 | 14.64 | -4.5 | 14.21 | -9.72 | 0.00 | 0 | 126 | 0.0 | 28.58 | -3.67 |
| 2021 (8) | 77.51 | 26.44 | 41.62 | 25.7 | 10.12 | 20.48 | 0.33 | 32.0 | 0.19 | -32.14 | 0 | 0 | 0.12 | -50.0 | 0 | 0 | 0.23 | -23.33 | 0 | 0 | 0 | 0 | -0.17 | 0 | 0.25 | 400.0 | 26.01 | 31.43 | 20.08 | 32.54 | 5.93 | 27.53 | 22.80 | -2.9 | 15.33 | 28.39 | 15.74 | 31.39 | 0.00 | 0 | 126 | 0.0 | 29.67 | 25.51 |
| 2020 (7) | 61.3 | 16.98 | 33.11 | 6.94 | 8.4 | -4.98 | 0.25 | 0.0 | 0.28 | -20.0 | 0 | 0 | 0.24 | -4.0 | 0 | 0 | 0.3 | 100.0 | 0 | 0 | 0 | 0 | -0.5 | 0 | 0.05 | -87.18 | 19.79 | 53.05 | 15.15 | 50.45 | 4.65 | 63.16 | 23.48 | 6.34 | 11.94 | 49.44 | 11.98 | 55.99 | 0.00 | 0 | 126 | 0.0 | 23.64 | 41.3 |
| 2019 (6) | 52.4 | 3.62 | 30.96 | 6.1 | 8.84 | -1.67 | 0.25 | -16.67 | 0.35 | -10.26 | 0 | 0 | 0.25 | 127.27 | 0 | 0 | 0.15 | -63.41 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.39 | 18.18 | 12.93 | 2.7 | 10.07 | 6.22 | 2.85 | -8.36 | 22.08 | -10.64 | 7.99 | 6.39 | 7.68 | 5.79 | 0.00 | 0 | 126 | 0.0 | 16.73 | 3.53 |
| 2018 (5) | 50.57 | 0.12 | 29.18 | -0.34 | 8.99 | 13.22 | 0.3 | 66.67 | 0.39 | 14.71 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0.41 | 86.36 | 0 | 0 | 0 | 0 | 0.36 | 0 | 0.33 | 0 | 12.59 | -2.18 | 9.48 | -9.11 | 3.11 | 27.46 | 24.71 | 30.26 | 7.51 | -13.48 | 7.26 | -14.89 | 0.00 | 0 | 126 | 5.0 | 16.16 | 1.7 |
| 2017 (4) | 50.51 | 25.87 | 29.28 | 31.83 | 7.94 | 13.92 | 0.18 | -21.74 | 0.34 | -17.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 4.76 | 0 | 0 | 0 | 0 | -0.37 | 0 | -0.32 | 0 | 12.87 | 19.72 | 10.43 | 21.7 | 2.44 | 11.93 | 18.97 | -6.46 | 8.68 | 21.74 | 8.53 | 22.73 | 0.00 | 0 | 120 | 0.0 | 15.89 | 16.58 |
| 2016 (3) | 40.13 | 18.94 | 22.21 | 6.93 | 6.97 | 28.12 | 0.23 | -39.47 | 0.41 | 105.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 61.54 | 0 | 0 | 0 | 0 | -0.14 | 0 | -0.19 | 0 | 10.75 | 23.28 | 8.57 | 22.43 | 2.18 | 26.74 | 20.28 | 2.74 | 7.13 | 14.81 | 6.95 | 49.14 | 0.00 | 0 | 120 | 6.19 | 13.63 | 27.03 |
| 2015 (2) | 33.74 | 21.37 | 20.77 | 13.44 | 5.44 | 32.36 | 0.38 | 442.86 | 0.2 | 150.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.13 | 550.0 | 0 | 0 | 0 | 0 | 0.82 | 8100.0 | 1.13 | 564.71 | 8.72 | 57.4 | 7.0 | 51.52 | 1.72 | 86.96 | 19.74 | 18.92 | 6.21 | 44.08 | 4.66 | 32.01 | 0.00 | 0 | 113 | 5.61 | 10.73 | 56.41 |
| 2014 (1) | 27.8 | 32.89 | 18.31 | 26.54 | 4.11 | 69.83 | 0.07 | 133.33 | 0.08 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.17 | 0 | 0.01 | -50.0 | 0.17 | 0 | 5.54 | 37.47 | 4.62 | 16.37 | 0.92 | 268.0 | 16.60 | 163.07 | 4.31 | 14.63 | 3.53 | 12.06 | 0.00 | 0 | 107 | 0.94 | 6.86 | 37.47 |
| 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) | 13.66 | 0.59 | 17.56 | 7.13 | -11.43 | -4.17 | 2.44 | 1.67 | 7.96 | 0.24 | 20.0 | 41.18 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.04 | -85.71 | -80.95 | 4.13 | 21.47 | 93.9 | 3.2 | 22.14 | 101.26 | 0.93 | 19.23 | 75.47 | 22.53 | -2.21 | -9.95 | 2.54 | 22.12 | 100.0 | 2.51 | 34.95 | 128.18 | 5.83 | 77.74 | 17.78 | 126 | 0.0 | 0.0 | 5.21 | 15.52 | 66.45 |
| 24Q2 (19) | 13.58 | 23.23 | 10.05 | 8.05 | 16.33 | 7.48 | 2.4 | 4.35 | 19.4 | 0.2 | -13.04 | -4.76 | 0.13 | 8.33 | 30.0 | 0 | 0 | 0 | 0.07 | 0.0 | -12.5 | 0 | 0 | 0 | 0.08 | 700.0 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -37.5 | -52.38 | 0.28 | -6.67 | -30.0 | 3.4 | 63.46 | 4.62 | 2.62 | 72.37 | 19.09 | 0.78 | 39.29 | -25.71 | 23.04 | -15.04 | -28.76 | 2.08 | 71.9 | 19.54 | 1.86 | 91.75 | 30.07 | 3.28 | 171.07 | -11.11 | 126 | 0.0 | 0.0 | 4.51 | 44.09 | 5.87 |
| 24Q1 (18) | 11.02 | 8.04 | -16.13 | 6.92 | 8.98 | -9.19 | 2.3 | -5.74 | -3.77 | 0.23 | 4.55 | 53.33 | 0.12 | 0.0 | 20.0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.0 | 0 | 0 | 0 | 0.01 | -90.91 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 188.89 | 233.33 | 0.3 | 172.73 | 76.47 | 2.08 | 36.84 | -36.78 | 1.52 | 28.81 | -37.96 | 0.56 | 64.71 | -34.12 | 27.12 | 20.53 | 5.36 | 1.21 | 28.72 | -37.63 | 0.97 | 14.12 | -46.41 | 1.21 | -79.46 | -37.63 | 126 | 0.0 | 0.0 | 3.13 | 21.79 | -26.53 |
| 23Q4 (17) | 10.2 | -12.22 | -26.99 | 6.35 | -14.65 | -14.07 | 2.44 | 7.96 | -12.54 | 0.22 | 29.41 | 29.41 | 0.12 | 9.09 | 33.33 | 0 | 0 | 0 | 0.06 | -14.29 | 400.0 | 0 | 0 | 0 | 0.11 | 466.67 | 283.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -300.0 | 37.93 | 0.11 | -47.62 | 450.0 | 1.52 | -28.64 | -60.42 | 1.18 | -25.79 | -60.14 | 0.34 | -35.85 | -60.92 | 22.50 | -10.07 | -1.1 | 0.94 | -25.98 | -60.0 | 0.85 | -22.73 | -63.52 | 5.89 | 18.99 | -61.4 | 126 | 0.0 | 0.0 | 2.57 | -17.89 | -46.68 |
| 23Q3 (16) | 11.62 | -5.83 | -39.38 | 7.44 | -0.67 | -24.62 | 2.26 | 12.44 | -10.32 | 0.17 | -19.05 | 41.67 | 0.11 | 10.0 | 57.14 | 0 | 0 | 0 | 0.07 | -12.5 | 0.0 | 0 | 0 | 0 | -0.03 | -160.0 | -133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -57.14 | -85.25 | 0.21 | -47.5 | -73.42 | 2.13 | -34.46 | -71.83 | 1.59 | -27.73 | -73.81 | 0.53 | -49.52 | -64.67 | 25.02 | -22.63 | 26.24 | 1.27 | -27.01 | -73.6 | 1.10 | -23.08 | -73.75 | 4.95 | 34.15 | -61.63 | 126 | 0.0 | 0.0 | 3.13 | -26.53 | -63.26 |
| 23Q2 (15) | 12.34 | -6.09 | -34.74 | 7.49 | -1.71 | -22.78 | 2.01 | -15.9 | -26.91 | 0.21 | 40.0 | 133.33 | 0.1 | 0.0 | 100.0 | 0 | 0 | 0 | 0.08 | 14.29 | 14.29 | 0 | 0 | 0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 275.0 | -38.24 | 0.4 | 135.29 | 0.0 | 3.25 | -1.22 | -52.62 | 2.2 | -10.2 | -57.77 | 1.05 | 23.53 | -36.36 | 32.34 | 25.64 | 34.14 | 1.74 | -10.31 | -57.87 | 1.43 | -20.99 | -62.57 | 3.69 | 90.21 | -54.39 | 126 | 0.0 | 0.0 | 4.26 | 0.0 | -45.59 |
| 23Q1 (14) | 13.14 | -5.94 | -31.24 | 7.62 | 3.11 | -25.29 | 2.39 | -14.34 | -7.36 | 0.15 | -11.76 | 114.29 | 0.1 | 11.11 | 150.0 | 0 | 0 | 0 | 0.07 | 450.0 | 0.0 | 0 | 0 | 0 | 0.04 | 166.67 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 58.62 | -500.0 | 0.17 | 750.0 | 41.67 | 3.29 | -14.32 | -49.07 | 2.45 | -17.23 | -50.9 | 0.85 | -2.3 | -42.57 | 25.74 | 13.14 | 12.6 | 1.94 | -17.45 | -51.01 | 1.81 | -22.32 | -53.23 | 1.94 | -87.29 | -51.01 | 126 | 0.0 | 0.0 | 4.26 | -11.62 | -42.43 |
| 22Q4 (13) | 13.97 | -27.13 | -32.38 | 7.39 | -25.13 | -34.6 | 2.79 | 10.71 | 8.56 | 0.17 | 41.67 | 142.86 | 0.09 | 28.57 | 80.0 | 0 | 0 | 0 | -0.02 | -128.57 | 81.82 | 0 | 0 | 0 | -0.06 | -166.67 | -500.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | -147.54 | -190.0 | 0.02 | -97.47 | 108.33 | 3.84 | -49.21 | -41.28 | 2.96 | -51.24 | -42.86 | 0.87 | -42.0 | -36.03 | 22.75 | 14.78 | 9.59 | 2.35 | -51.14 | -42.82 | 2.33 | -44.39 | -45.81 | 15.26 | 18.29 | -4.27 | 126 | 0.0 | 0.0 | 4.82 | -43.43 | -35.39 |
| 22Q3 (12) | 19.17 | 1.37 | 2.29 | 9.87 | 1.75 | -0.3 | 2.52 | -8.36 | -2.7 | 0.12 | 33.33 | 33.33 | 0.07 | 40.0 | 40.0 | 0 | 0 | 0 | 0.07 | 0.0 | -36.36 | 0 | 0 | 0 | 0.09 | 80.0 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.61 | 79.41 | 1933.33 | 0.79 | 97.5 | 243.48 | 7.56 | 10.2 | 16.67 | 6.07 | 16.51 | 19.49 | 1.5 | -9.09 | 7.14 | 19.82 | -17.79 | -8.33 | 4.81 | 16.46 | 19.35 | 4.19 | 9.69 | 8.83 | 12.90 | 59.46 | 9.14 | 126 | 0.0 | 0.0 | 8.52 | 8.81 | 15.14 |
| 22Q2 (11) | 18.91 | -1.05 | -5.64 | 9.7 | -4.9 | -11.17 | 2.75 | 6.59 | 4.17 | 0.09 | 28.57 | 12.5 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0.05 | 150.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 1033.33 | 525.0 | 0.4 | 233.33 | 900.0 | 6.86 | 6.19 | 5.05 | 5.21 | 4.41 | 9.22 | 1.65 | 11.49 | -5.71 | 24.11 | 5.47 | -10.27 | 4.13 | 4.29 | 8.97 | 3.82 | -1.29 | 1.87 | 8.09 | 104.29 | 3.85 | 126 | 0.0 | 0.0 | 7.83 | 5.81 | 5.67 |
| 22Q1 (10) | 19.11 | -7.5 | 5.81 | 10.2 | -9.73 | 7.26 | 2.58 | 0.39 | 11.69 | 0.07 | 0.0 | -22.22 | 0.04 | -20.0 | -20.0 | 0 | 0 | 0 | 0.07 | 163.64 | 16.67 | 0 | 0 | 0 | 0.02 | 300.0 | -71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 130.0 | 400.0 | 0.12 | 150.0 | -42.86 | 6.46 | -1.22 | 0.0 | 4.99 | -3.67 | -0.99 | 1.48 | 8.82 | 4.23 | 22.86 | 10.12 | 4.24 | 3.96 | -3.65 | -1.0 | 3.87 | -10.0 | 1.04 | 3.96 | -75.16 | -1.0 | 126 | 0.0 | 0.0 | 7.4 | -0.8 | 0.0 |
| 21Q4 (9) | 20.66 | 10.25 | 12.04 | 11.3 | 14.14 | 11.66 | 2.57 | -0.77 | 8.9 | 0.07 | -22.22 | 0.0 | 0.05 | 0.0 | -16.67 | 0 | 0 | 0 | -0.11 | -200.0 | -283.33 | 0 | 0 | 0 | -0.01 | -109.09 | -105.88 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -433.33 | 64.29 | -0.24 | -204.35 | -60.0 | 6.54 | 0.93 | 12.76 | 5.18 | 1.97 | 15.62 | 1.36 | -2.86 | 3.82 | 20.76 | -3.98 | -8.34 | 4.11 | 1.99 | 15.45 | 4.30 | 11.69 | 17.17 | 15.94 | 34.86 | 32.61 | 126 | 0.0 | 0.0 | 7.46 | 0.81 | 10.52 |
| 21Q3 (8) | 18.74 | -6.49 | 2.91 | 9.9 | -9.34 | 1.12 | 2.59 | -1.89 | 15.62 | 0.09 | 12.5 | 50.0 | 0.05 | 25.0 | -28.57 | 0 | 0 | 0 | 0.11 | 83.33 | 83.33 | 0 | 0 | 0 | 0.11 | 120.0 | 83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 137.5 | 114.29 | 0.23 | 475.0 | 291.67 | 6.48 | -0.77 | 7.28 | 5.08 | 6.5 | 9.01 | 1.4 | -20.0 | 2.19 | 21.62 | -19.54 | -5.09 | 4.03 | 6.33 | 8.92 | 3.85 | 2.67 | 1.58 | 11.82 | 51.73 | 39.72 | 126 | 0.0 | 0.0 | 7.4 | -0.13 | 6.17 |
| 21Q2 (7) | 20.04 | 10.96 | 45.43 | 10.92 | 14.83 | 58.72 | 2.64 | 14.29 | 39.68 | 0.08 | -11.11 | 0 | 0.04 | -20.0 | -42.86 | 0 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -700.0 | 0 | 0.04 | -80.95 | -42.86 | 6.53 | 1.08 | 28.54 | 4.77 | -5.36 | 24.54 | 1.75 | 23.24 | 40.0 | 26.87 | 22.53 | 9.23 | 3.79 | -5.25 | 24.67 | 3.75 | -2.09 | 25.84 | 7.79 | 94.75 | 63.66 | 126 | 0.0 | 0.0 | 7.41 | 0.14 | 23.5 |
| 21Q1 (6) | 18.06 | -2.06 | 66.3 | 9.51 | -6.03 | 50.47 | 2.31 | -2.12 | 20.94 | 0.09 | 28.57 | 80.0 | 0.05 | -16.67 | -37.5 | 0 | 0 | 0 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0.07 | -58.82 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 96.43 | -114.29 | 0.21 | 240.0 | -16.0 | 6.46 | 11.38 | 124.31 | 5.04 | 12.5 | 132.26 | 1.42 | 8.4 | 100.0 | 21.93 | -3.18 | -11.03 | 4.00 | 12.36 | 132.56 | 3.83 | 4.36 | 151.97 | 4.00 | -66.72 | 132.56 | 126 | 0.0 | 0.0 | 7.4 | 9.63 | 89.74 |
| 20Q4 (5) | 18.44 | 1.26 | 36.29 | 10.12 | 3.37 | 20.05 | 2.36 | 5.36 | 1.72 | 0.07 | 16.67 | 16.67 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | -53.85 | 0 | 0 | 0 | 0.17 | 183.33 | 1600.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.28 | -33.33 | -33.33 | -0.15 | -25.0 | -15.38 | 5.8 | -3.97 | 119.7 | 4.48 | -3.86 | 79.2 | 1.31 | -4.38 | 835.71 | 22.65 | -0.57 | 337.26 | 3.56 | -3.78 | 78.89 | 3.67 | -3.17 | 75.6 | 12.02 | 42.08 | 50.25 | 126 | 0.0 | 0.0 | 6.75 | -3.16 | 86.98 |
| 20Q3 (4) | 18.21 | 32.15 | 0.0 | 9.79 | 42.3 | 0.0 | 2.24 | 18.52 | 0.0 | 0.06 | 0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.21 | 0 | 0.0 | -0.12 | -271.43 | 0.0 | 6.04 | 18.9 | 0.0 | 4.66 | 21.67 | 0.0 | 1.37 | 9.6 | 0.0 | 22.78 | -7.4 | 0.0 | 3.70 | 21.71 | 0.0 | 3.79 | 27.18 | 0.0 | 8.46 | 77.73 | 0.0 | 126 | 0.0 | 0.0 | 6.97 | 16.17 | 0.0 |
| 20Q2 (3) | 13.78 | 26.89 | 0.0 | 6.88 | 8.86 | 0.0 | 1.89 | -1.05 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | -12.5 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | -72.0 | 0.0 | 5.08 | 76.39 | 0.0 | 3.83 | 76.5 | 0.0 | 1.25 | 76.06 | 0.0 | 24.60 | -0.2 | 0.0 | 3.04 | 76.74 | 0.0 | 2.98 | 96.05 | 0.0 | 4.76 | 176.74 | 0.0 | 126 | 0.0 | 0.0 | 6.0 | 53.85 | 0.0 |
| 20Q1 (2) | 10.86 | -19.73 | 0.0 | 6.32 | -25.03 | 0.0 | 1.91 | -17.67 | 0.0 | 0.05 | -16.67 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | -61.54 | 0.0 | 0 | 0 | 0.0 | 0.14 | 1300.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 133.33 | 0.0 | 0.25 | 292.31 | 0.0 | 2.88 | 9.09 | 0.0 | 2.17 | -13.2 | 0.0 | 0.71 | 407.14 | 0.0 | 24.65 | 375.87 | 0.0 | 1.72 | -13.57 | 0.0 | 1.52 | -27.27 | 0.0 | 1.72 | -78.5 | 0.0 | 126 | 0.0 | 0.0 | 3.9 | 8.03 | 0.0 |
| 19Q4 (1) | 13.53 | 0.0 | 0.0 | 8.43 | 0.0 | 0.0 | 2.32 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.13 | 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 | -0.21 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | 2.64 | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 5.18 | 0.0 | 0.0 | 1.99 | 0.0 | 0.0 | 2.09 | 0.0 | 0.0 | 8.00 | 0.0 | 0.0 | 126 | 0.0 | 0.0 | 3.61 | 0.0 | 0.0 |
