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) | 15.03 | 6.75 | 12.3 | 3.45 | 2.47 | 3.78 | 0.2 | 5.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 196.3 | 1.85 | 428.57 | 1.42 | 1928.57 | 0.43 | 59.26 | 23.13 | -69.9 | 0.99 | 1880.0 | -0.12 | 0 | 0.00 | 0 | 144 | 0.0 | 2.65 | 126.5 |
| 2023 (9) | 14.08 | -31.91 | 11.89 | -30.43 | 2.38 | -5.56 | 0.19 | 375.0 | 0.02 | -50.0 | 0 | 0 | 0.19 | 5.56 | 0 | 0 | 0.03 | -50.0 | 0.01 | 0.0 | 0 | 0 | 0.19 | -81.9 | 0.54 | -60.58 | 0.35 | -85.66 | 0.07 | -95.71 | 0.27 | -65.82 | 76.85 | 136.46 | 0.05 | -95.58 | -0.33 | 0 | 0.00 | 0 | 144 | 0.0 | 1.17 | -63.89 |
| 2022 (8) | 20.68 | 24.28 | 17.09 | 13.25 | 2.52 | -0.4 | 0.04 | 100.0 | 0.04 | 0.0 | 0 | 0 | 0.18 | 12.5 | 0 | 0 | 0.06 | 20.0 | 0.01 | 0 | 0 | 0 | 1.05 | 0 | 1.37 | 0 | 2.44 | 0 | 1.63 | 0 | 0.79 | 0 | 32.50 | 0 | 1.13 | 0 | 0.18 | 0 | 0.00 | 0 | 144 | 0.0 | 3.24 | 0 |
| 2021 (7) | 16.64 | 8.69 | 15.09 | 14.93 | 2.53 | 9.52 | 0.02 | -50.0 | 0.04 | 300.0 | 0 | 0 | 0.16 | 60.0 | 0 | 0 | 0.05 | -58.33 | -0.13 | 0 | 0 | 0 | -0.19 | 0 | -0.19 | 0 | -1.16 | 0 | -0.89 | 0 | -0.15 | 0 | 0.00 | 0 | -0.62 | 0 | -0.49 | 0 | 0.00 | 0 | 144 | 0.0 | -0.23 | 0 |
| 2020 (6) | 15.31 | 9.67 | 13.13 | 9.78 | 2.31 | -0.43 | 0.04 | -20.0 | 0.01 | 0 | 0 | 0 | 0.1 | 100.0 | 0 | 0 | 0.12 | 50.0 | 0.03 | 0 | 0.01 | 0.0 | -0.52 | 0 | -0.28 | 0 | -0.42 | 0 | -0.38 | 0 | 0.01 | -90.91 | 0.00 | 0 | -0.26 | 0 | -0.07 | 0 | 0.00 | 0 | 144 | 0.0 | 0.33 | -45.0 |
| 2019 (5) | 13.96 | -23.63 | 11.96 | -18.25 | 2.32 | 4.04 | 0.05 | -72.22 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0.02 | 100.0 | 0.08 | -65.22 | -0.08 | 0 | 0.01 | 0 | 0.01 | -98.08 | 0.21 | -69.57 | -0.11 | 0 | -0.23 | 0 | 0.11 | -85.9 | 0.00 | 0 | -0.16 | 0 | -0.31 | 0 | 0.00 | 0 | 144 | 0.0 | 0.6 | -77.53 |
| 2018 (4) | 18.28 | 10.59 | 14.63 | 7.02 | 2.23 | 9.85 | 0.18 | 0.0 | 0.03 | -25.0 | 0 | 0 | 0.05 | 0.0 | 0.01 | 0.0 | 0.23 | 283.33 | -0.18 | 0 | -0.09 | 0 | 0.52 | 0 | 0.69 | 0 | 2.11 | 653.57 | 1.38 | 885.71 | 0.78 | 1014.29 | 37.20 | 50.97 | 0.96 | 860.0 | 0.48 | 0.0 | 0.00 | 0 | 144 | 0.0 | 2.67 | 206.9 |
| 2017 (3) | 16.53 | -5.16 | 13.67 | 1.64 | 2.03 | 0.0 | 0.18 | 100.0 | 0.04 | 300.0 | 0 | 0 | 0.05 | 0.0 | 0.01 | 0 | 0.06 | 200.0 | -0.06 | 0 | 0.01 | -95.65 | -0.82 | 0 | -0.55 | 0 | 0.28 | -87.56 | 0.14 | -92.27 | 0.07 | -84.44 | 24.64 | 23.14 | 0.10 | -92.06 | 0.48 | -54.29 | 0.00 | 0 | 144 | 0.0 | 0.87 | -68.71 |
| 2016 (2) | 17.43 | 7.93 | 13.45 | 3.54 | 2.03 | 9.14 | 0.09 | -18.18 | 0.01 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.02 | -33.33 | -0.02 | 0 | 0.23 | 0 | 0.03 | -85.0 | 0.3 | 0 | 2.25 | 95.65 | 1.81 | 66.06 | 0.45 | 25.0 | 20.01 | -35.74 | 1.26 | 65.79 | 1.05 | 22.09 | 0.00 | 0 | 144 | 0.0 | 2.78 | 58.86 |
| 2015 (1) | 16.15 | -12.94 | 12.99 | -12.29 | 1.86 | -10.58 | 0.11 | 10.0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.03 | -66.67 | 0.02 | 100.0 | -0.53 | 0 | 0.2 | -45.95 | -0.15 | 0 | 1.15 | -51.48 | 1.09 | -48.1 | 0.36 | -12.2 | 31.14 | 79.69 | 0.76 | -47.95 | 0.86 | -10.42 | 0.00 | 0 | 144 | 0.0 | 1.75 | -43.73 |
| 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) | 4.89 | 32.88 | 49.09 | 3.67 | 20.72 | 33.94 | 0.82 | 26.15 | 12.33 | 0.07 | 40.0 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.33 | -63.33 | 925.0 | 0.73 | -17.98 | 431.82 | 0.47 | -42.68 | 242.42 | 0.26 | 271.43 | 136.36 | 35.84 | 349.12 | 0 | 0.32 | -43.86 | 239.13 | 0.10 | 266.67 | 150.0 | 0.99 | 50.0 | 1880.0 | 144 | 0.0 | 0.0 | 0.95 | -12.84 | 4650.0 |
| 24Q3 (19) | 3.68 | 5.75 | -1.34 | 3.04 | 0.0 | 3.75 | 0.65 | 27.45 | 12.07 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.94 | 0 | 0 | 0 | 0 | 0 | -0.13 | -262.5 | -244.44 | 0.9 | 429.41 | 500.0 | 0.89 | 888.89 | 140.54 | 0.82 | 1266.67 | 228.0 | 0.07 | 133.33 | -41.67 | 7.98 | -73.88 | -74.86 | 0.57 | 1325.0 | 235.29 | -0.06 | 25.0 | -185.71 | 0.66 | 560.0 | 135.71 | 144 | 0.0 | 0.0 | 1.09 | 303.7 | 91.23 |
| 24Q2 (18) | 3.48 | 16.78 | 4.82 | 3.04 | 19.22 | 2.7 | 0.51 | 4.08 | -17.74 | 0.06 | 200.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -38.46 | -77.14 | 0.17 | -15.0 | -63.04 | 0.09 | -40.0 | -57.14 | 0.06 | -25.0 | -62.5 | 0.03 | -57.14 | -40.0 | 30.55 | -34.26 | 37.8 | 0.04 | -33.33 | -63.64 | -0.08 | 0.0 | 61.9 | 0.10 | 66.67 | -9.09 | 144 | 0.0 | 0.0 | 0.27 | -22.86 | -27.03 |
| 24Q1 (17) | 2.98 | -9.15 | -20.53 | 2.55 | -6.93 | -21.78 | 0.49 | -32.88 | 8.89 | 0.02 | -50.0 | -60.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.06 | 20.0 | 20.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.13 | 200.0 | 200.0 | 0.2 | 600.0 | 766.67 | 0.15 | 168.18 | 0 | 0.08 | 124.24 | 0 | 0.07 | -36.36 | 0 | 46.47 | 0 | 0 | 0.06 | 126.09 | 0 | -0.08 | 60.0 | -500.0 | 0.06 | 20.0 | 0 | 144 | 0.0 | 0.0 | 0.35 | 1650.0 | 75.0 |
| 23Q4 (16) | 3.28 | -12.06 | -38.81 | 2.74 | -6.48 | -35.07 | 0.73 | 25.86 | -9.88 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -244.44 | 48.0 | -0.04 | -126.67 | 78.95 | -0.22 | -159.46 | -257.14 | -0.33 | -232.0 | -466.67 | 0.11 | -8.33 | 120.0 | 0.00 | -100.0 | -100.0 | -0.23 | -235.29 | -483.33 | -0.20 | -385.71 | -205.26 | 0.05 | -82.14 | -95.58 | 144 | 0.0 | 0.0 | 0.02 | -96.49 | -94.29 |
| 23Q3 (15) | 3.73 | 12.35 | -35.36 | 2.93 | -1.01 | -36.99 | 0.58 | -6.45 | -18.31 | 0.04 | -33.33 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -74.29 | -85.25 | 0.15 | -67.39 | -77.61 | 0.37 | 76.19 | -66.06 | 0.25 | 56.25 | -64.29 | 0.12 | 140.0 | -69.23 | 31.74 | 43.17 | -10.99 | 0.17 | 54.55 | -65.31 | 0.07 | 133.33 | 250.0 | 0.28 | 154.55 | -74.07 | 144 | 0.0 | 0.0 | 0.57 | 54.05 | -55.47 |
| 23Q2 (14) | 3.32 | -11.47 | -37.94 | 2.96 | -9.2 | -31.32 | 0.62 | 37.78 | 10.71 | 0.06 | 20.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | -20.0 | -20.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.35 | 369.23 | -20.45 | 0.46 | 1633.33 | -22.03 | 0.21 | 0 | -80.19 | 0.16 | 0 | -78.38 | 0.05 | 0 | -83.87 | 22.17 | 0 | -23.89 | 0.11 | 0 | -78.43 | -0.21 | -1150.0 | -310.0 | 0.11 | 0 | -81.36 | 144 | 0.0 | 0.0 | 0.37 | 85.0 | -70.63 |
| 23Q1 (13) | 3.75 | -30.04 | -10.71 | 3.26 | -22.75 | -16.62 | 0.45 | -44.44 | 2.27 | 0.05 | 150.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.13 | 48.0 | -152.0 | -0.03 | 84.21 | -110.34 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.02 | -89.47 | 116.67 | 0.00 | -100.0 | -100.0 | 144 | 0.0 | 0.0 | 0.2 | -42.86 | -42.86 |
| 22Q4 (12) | 5.36 | -7.11 | 25.82 | 4.22 | -9.25 | 7.93 | 0.81 | 14.08 | 8.0 | 0.02 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.25 | -140.98 | -127.27 | -0.19 | -128.36 | 13.64 | 0.14 | -87.16 | 122.58 | 0.09 | -87.14 | 119.15 | 0.05 | -87.18 | 155.56 | 36.52 | 2.41 | 0 | 0.06 | -87.76 | 118.18 | 0.19 | 850.0 | 211.76 | 1.13 | 4.63 | 282.26 | 144 | 0.0 | 0.0 | 0.35 | -72.66 | 187.5 |
| 22Q3 (11) | 5.77 | 7.85 | 27.09 | 4.65 | 7.89 | 15.1 | 0.71 | 26.79 | 5.97 | 0.02 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.61 | 38.64 | 2950.0 | 0.67 | 13.56 | 1240.0 | 1.09 | 2.83 | 1008.33 | 0.7 | -5.41 | 1266.67 | 0.39 | 25.81 | 2050.0 | 35.66 | 22.42 | 0 | 0.49 | -3.92 | 1325.0 | 0.02 | -80.0 | 125.0 | 1.08 | 83.05 | 472.41 | 144 | 0.0 | 0.0 | 1.28 | 1.59 | 1063.64 |
| 22Q2 (10) | 5.35 | 27.38 | 28.61 | 4.31 | 10.23 | 14.02 | 0.56 | 27.27 | -5.08 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.44 | 76.0 | 309.52 | 0.59 | 103.45 | 468.75 | 1.06 | 657.14 | 386.49 | 0.74 | 572.73 | 346.67 | 0.31 | 675.0 | 616.67 | 29.13 | -1.39 | 0 | 0.51 | 628.57 | 342.86 | 0.10 | 183.33 | 200.0 | 0.59 | 742.86 | 336.0 | 144 | 0.0 | 0.0 | 1.26 | 260.0 | 940.0 |
| 22Q1 (9) | 4.2 | -1.41 | 14.13 | 3.91 | 0.0 | 16.37 | 0.44 | -41.33 | -13.73 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.25 | 327.27 | 127.27 | 0.29 | 231.82 | 107.14 | 0.14 | 122.58 | 380.0 | 0.11 | 123.4 | 320.0 | 0.04 | 144.44 | 300.0 | 29.54 | 0 | 0 | 0.07 | 121.21 | 275.0 | -0.12 | 29.41 | 7.69 | 0.07 | 111.29 | 275.0 | 144 | 0.0 | 0.0 | 0.35 | 187.5 | 66.67 |
| 21Q4 (8) | 4.26 | -6.17 | 22.41 | 3.91 | -3.22 | 16.72 | 0.75 | 11.94 | 1.35 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | -20.0 | 0 | 0 | 100.0 | 0.01 | 0.0 | 0 | -0.14 | -1500.0 | 0 | 0 | 0 | 0 | -0.11 | -650.0 | 65.62 | -0.22 | -540.0 | 24.14 | -0.62 | -416.67 | 31.11 | -0.47 | -683.33 | 18.97 | -0.09 | -350.0 | 68.97 | 0.00 | 0 | 0 | -0.33 | -725.0 | 17.5 | -0.17 | -112.5 | 15.0 | -0.62 | -113.79 | -138.46 | 144 | 0.0 | 0.0 | -0.4 | -463.64 | 42.03 |
| 21Q3 (7) | 4.54 | 9.13 | 12.94 | 4.04 | 6.88 | 26.65 | 0.67 | 13.56 | 19.64 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 100.0 | 0 | 0 | -100.0 | 0.01 | -50.0 | -50.0 | 0.01 | 0 | 200.0 | 0 | 0 | -100.0 | 0.02 | 109.52 | 108.7 | 0.05 | 131.25 | 155.56 | -0.12 | 67.57 | -166.67 | -0.06 | 80.0 | -146.15 | -0.02 | 66.67 | -300.0 | 0.00 | 0 | -100.0 | -0.04 | 80.95 | -144.44 | -0.08 | 20.0 | -153.33 | -0.29 | -16.0 | -307.14 | 144 | 0.0 | 0.0 | 0.11 | 173.33 | -71.05 |
| 21Q2 (6) | 4.16 | 13.04 | -14.58 | 3.78 | 12.5 | -1.56 | 0.59 | 15.69 | 9.26 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | -290.91 | 0 | -0.16 | -214.29 | -147.06 | -0.37 | -640.0 | -144.58 | -0.3 | -500.0 | -178.95 | -0.06 | -700.0 | -118.75 | 0.00 | 0 | -100.0 | -0.21 | -425.0 | -180.77 | -0.10 | 23.08 | -433.33 | -0.25 | -525.0 | -600.0 | 144 | 0.0 | -1.37 | -0.15 | -171.43 | -115.46 |
| 21Q1 (5) | 3.68 | 5.75 | 25.17 | 3.36 | 0.3 | 22.18 | 0.51 | -31.08 | 6.25 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 134.38 | 0 | 0.14 | 148.28 | 160.87 | -0.05 | 94.44 | 90.57 | -0.05 | 91.38 | 83.33 | 0.01 | 103.45 | 133.33 | 0.00 | 0 | 0 | -0.04 | 90.0 | 80.95 | -0.13 | 35.0 | -160.0 | -0.04 | 84.62 | 80.95 | 144 | 0.0 | 0.0 | 0.21 | 130.43 | 163.64 |
| 20Q4 (4) | 3.48 | -13.43 | 0.0 | 3.35 | 5.02 | 0.0 | 0.74 | 32.14 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 150.0 | 0.0 | -0.01 | -200.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | -100.0 | 0.0 | -0.32 | -39.13 | 0.0 | -0.29 | -222.22 | 0.0 | -0.9 | -600.0 | 0.0 | -0.58 | -546.15 | 0.0 | -0.29 | -3000.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.40 | -544.44 | 0.0 | -0.20 | -233.33 | 0.0 | -0.26 | -285.71 | 0.0 | 144 | 0.0 | 0.0 | -0.69 | -281.58 | 0.0 |
| 20Q3 (3) | 4.02 | -17.45 | 0.0 | 3.19 | -16.93 | 0.0 | 0.56 | 3.7 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0.18 | 0 | 0.0 | -0.23 | 0 | 0.0 | -0.09 | -126.47 | 0.0 | 0.18 | -78.31 | 0.0 | 0.13 | -65.79 | 0.0 | 0.01 | -96.88 | 0.0 | 6.06 | -84.24 | 0.0 | 0.09 | -65.38 | 0.0 | 0.15 | 400.0 | 0.0 | 0.14 | 180.0 | 0.0 | 144 | -1.37 | 0.0 | 0.38 | -60.82 | 0.0 |
| 20Q2 (2) | 4.87 | 65.65 | 0.0 | 3.84 | 39.64 | 0.0 | 0.54 | 12.5 | 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 | 0 | 0.0 | 0.34 | 247.83 | 0.0 | 0.83 | 256.6 | 0.0 | 0.38 | 226.67 | 0.0 | 0.32 | 1166.67 | 0.0 | 38.44 | 0 | 0.0 | 0.26 | 223.81 | 0.0 | 0.03 | 160.0 | 0.0 | 0.05 | 123.81 | 0.0 | 146 | 1.39 | 0.0 | 0.97 | 393.94 | 0.0 |
| 20Q1 (1) | 2.94 | 0.0 | 0.0 | 2.75 | 0.0 | 0.0 | 0.48 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | -0.53 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | 144 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 |
