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) | 62.49 | 2.48 | 30.33 | 7.9 | 22.41 | -2.78 | 1.27 | 111.67 | 0.02 | 100.0 | 0 | 0 | 0.22 | -4.35 | 0 | 0 | 0.21 | -12.5 | 0 | 0 | 0 | 0 | -0.01 | 0 | 1.58 | 25.4 | 11.33 | 2.26 | 8.6 | 2.87 | 2.38 | 5.31 | 20.98 | 2.84 | 7.06 | 3.07 | 4.71 | -1.26 | 0.00 | 0 | 121 | 0.0 | 12.4 | 3.77 |
| 2022 (9) | 60.98 | -7.62 | 28.11 | -14.46 | 23.05 | 1.9 | 0.6 | 53.85 | 0.01 | 0 | 0 | 0 | 0.23 | -8.0 | 0 | 0 | 0.24 | -25.0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 1.26 | 129.09 | 11.08 | -0.09 | 8.36 | 0.72 | 2.26 | -4.24 | 20.40 | -4.0 | 6.85 | 0.74 | 4.77 | -8.27 | 0.00 | 0 | 121 | 0.0 | 11.95 | -1.16 |
| 2021 (8) | 66.01 | -9.18 | 32.86 | -6.89 | 22.62 | -14.03 | 0.39 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.25 | 4.17 | 0 | 0 | 0.32 | 3.23 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.55 | -60.14 | 11.09 | -10.92 | 8.3 | -12.08 | 2.36 | -4.84 | 21.25 | 6.73 | 6.80 | -11.92 | 5.20 | -3.88 | 0.00 | 0 | 121 | -0.82 | 12.09 | -11.43 |
| 2020 (7) | 72.68 | 24.69 | 35.29 | 33.27 | 26.31 | 8.54 | 0.39 | -7.14 | 0.01 | 0.0 | 0.01 | 0.0 | 0.24 | -17.24 | 0 | 0 | 0.31 | 34.78 | 0.01 | 0.0 | 0.16 | 0 | -0.01 | 0 | 1.38 | 84.0 | 12.45 | 49.46 | 9.44 | 54.5 | 2.48 | 48.5 | 19.91 | -0.6 | 7.72 | 55.02 | 5.41 | 50.28 | 0.00 | 0 | 122 | 0.0 | 13.65 | 41.89 |
| 2019 (6) | 58.29 | 4.97 | 26.48 | 8.04 | 24.24 | -3.66 | 0.42 | 13.51 | 0.01 | 0.0 | 0.01 | 0 | 0.29 | 3.57 | 0 | 0 | 0.23 | -14.81 | 0.01 | 0 | 0 | 0 | 0.04 | -77.78 | 0.75 | 11.94 | 8.33 | 27.57 | 6.11 | 32.54 | 1.67 | -7.73 | 20.03 | -27.69 | 4.98 | 35.33 | 3.60 | 36.36 | 0.00 | 0 | 122 | -2.4 | 9.62 | 26.25 |
| 2018 (5) | 55.53 | -64.43 | 24.51 | -81.01 | 25.16 | 9.77 | 0.37 | 8.82 | 0.01 | 0 | 0 | 0 | 0.28 | 16.67 | 0 | 0 | 0.27 | 80.0 | 0 | 0 | 0 | 0 | 0.18 | 0 | 0.67 | -18.29 | 6.53 | 32.19 | 4.61 | 10.29 | 1.81 | 43.65 | 27.70 | 8.29 | 3.68 | 12.88 | 2.64 | 16.81 | 0.00 | 0 | 125 | -1.57 | 7.62 | 28.5 |
| 2017 (4) | 156.12 | 0.45 | 129.09 | 2.3 | 22.92 | -12.25 | 0.34 | -5.56 | 0 | 0 | 0 | 0 | 0.24 | 4.35 | 0 | 0 | 0.15 | -25.0 | 0 | 0 | 0.68 | 83.78 | -0.07 | 0 | 0.82 | -47.1 | 4.94 | 5.78 | 4.18 | -0.71 | 1.26 | 27.27 | 25.58 | 20.32 | 3.26 | -0.91 | 2.26 | 26.26 | 0.00 | 0 | 127 | 0.0 | 5.93 | -6.91 |
| 2016 (3) | 155.42 | 5.08 | 126.19 | 7.25 | 26.12 | -6.38 | 0.36 | -29.41 | 0 | 0 | 0 | 0 | 0.23 | 43.75 | 0 | 0 | 0.2 | 25.0 | 0.01 | 0 | 0.37 | 0 | 0.04 | -77.78 | 1.55 | 131.34 | 4.67 | 54.64 | 4.21 | 36.25 | 0.99 | -33.11 | 21.26 | -56.66 | 3.29 | 36.51 | 1.79 | 10.49 | 0.00 | 0 | 127 | 0.0 | 6.37 | 25.64 |
| 2015 (2) | 147.91 | -1.35 | 117.66 | 5.0 | 27.9 | -15.58 | 0.51 | 6.25 | 0 | 0 | 0 | 0 | 0.16 | 6.67 | 0 | 0 | 0.16 | -36.0 | -0.03 | 0 | 0 | 0 | 0.18 | 63.64 | 0.67 | -34.31 | 3.02 | -48.46 | 3.09 | -40.69 | 1.48 | -0.67 | 49.05 | 92.5 | 2.41 | -40.93 | 1.62 | -42.35 | 0.00 | 0 | 127 | 0.0 | 5.07 | -36.86 |
| 2014 (1) | 149.94 | 36.11 | 112.06 | 47.25 | 33.05 | 5.73 | 0.48 | 11.63 | 0 | 0 | 0 | 0 | 0.15 | -25.0 | 0 | 0 | 0.25 | -26.47 | -0.01 | 0 | 0.15 | 0 | 0.11 | 57.14 | 1.02 | 14.61 | 5.86 | 58.81 | 5.21 | 36.39 | 1.49 | 0 | 25.48 | 0 | 4.08 | 36.0 | 2.81 | 42.64 | 0.00 | 0 | 127 | 0.0 | 8.03 | 1.77 |
| 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) | 18.18 | 10.05 | 26.78 | 8.91 | 22.56 | 26.38 | 6.0 | -5.06 | 14.29 | 0.32 | -21.95 | 18.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.37 | -80.21 | -7.5 | 3.64 | -24.17 | 48.57 | 2.76 | -29.95 | 46.03 | 0.73 | 25.86 | 48.98 | 20.04 | 66.72 | 0.8 | 1.85 | -29.92 | 18.59 | 1.60 | 15.11 | 60.0 | 6.33 | 40.67 | 15.09 | 149 | 0.0 | 23.14 | 3.85 | -23.31 | 44.19 |
| 24Q2 (19) | 16.52 | -4.23 | 3.25 | 7.27 | -7.39 | -7.86 | 6.32 | 5.86 | 18.57 | 0.41 | 41.38 | 13.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | -16.67 | 1.57 | 0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -250.0 | -800.0 | 1.87 | 306.52 | 434.29 | 4.8 | 23.39 | 53.35 | 3.94 | 53.91 | 83.26 | 0.58 | -32.56 | -14.71 | 12.02 | -45.76 | -44.76 | 2.64 | 44.26 | 49.15 | 1.39 | -1.42 | 14.88 | 4.50 | 145.9 | 14.21 | 149 | 6.43 | 23.14 | 5.02 | 22.14 | 48.52 |
| 24Q1 (18) | 17.25 | 10.93 | 3.92 | 7.85 | 1.95 | 2.08 | 5.97 | 1.7 | 0.0 | 0.29 | -25.64 | 16.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0 | 0.02 | -80.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 271.43 | 1100.0 | 0.46 | 9.52 | 15.0 | 3.89 | 62.08 | 16.47 | 2.56 | 32.64 | -2.66 | 0.86 | 68.63 | 22.86 | 22.16 | 4.04 | 6.28 | 1.83 | 15.09 | -15.67 | 1.41 | 39.6 | -6.0 | 1.83 | -74.19 | -15.67 | 140 | 15.7 | 15.7 | 4.11 | 48.38 | 14.8 |
| 23Q4 (17) | 15.55 | 8.44 | -5.76 | 7.7 | 9.22 | 2.53 | 5.87 | 11.81 | -7.41 | 0.39 | 44.44 | 56.0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 11.11 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -200.0 | 0.0 | 0.42 | 5.0 | -23.64 | 2.4 | -2.04 | -25.0 | 1.93 | 2.12 | -24.02 | 0.51 | 4.08 | -12.07 | 21.30 | 7.14 | 17.81 | 1.59 | 1.92 | -24.29 | 1.01 | 1.0 | -24.63 | 7.09 | 28.91 | 2.75 | 121 | 0.0 | 0.0 | 2.77 | 3.75 | -19.48 |
| 23Q3 (16) | 14.34 | -10.38 | -6.15 | 7.05 | -10.65 | -4.21 | 5.25 | -1.5 | -5.58 | 0.27 | -25.0 | 92.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | -54.55 | 0 | 0 | 0 | 0.09 | 350.0 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 450.0 | -36.36 | 0.4 | 14.29 | 14.29 | 2.45 | -21.73 | -9.59 | 1.89 | -12.09 | -8.25 | 0.49 | -27.94 | -16.95 | 19.88 | -8.64 | -8.81 | 1.56 | -11.86 | -8.24 | 1.00 | -17.36 | -13.04 | 5.50 | 39.59 | 14.58 | 121 | 0.0 | 0.0 | 2.67 | -21.01 | -8.56 |
| 23Q2 (15) | 16.0 | -3.61 | 10.73 | 7.89 | 2.6 | 23.09 | 5.33 | -10.72 | -3.44 | 0.36 | 44.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 100.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | -122.22 | 0.35 | -12.5 | 94.44 | 3.13 | -6.29 | 15.5 | 2.15 | -18.25 | 16.85 | 0.68 | -2.86 | 19.3 | 21.76 | 4.36 | 4.16 | 1.77 | -18.43 | 16.45 | 1.21 | -19.33 | 9.01 | 3.94 | 81.57 | 27.1 | 121 | 0.0 | 0.0 | 3.38 | -5.59 | 16.15 |
| 23Q1 (14) | 16.6 | 0.61 | 12.54 | 7.69 | 2.4 | 12.59 | 5.97 | -5.84 | 5.85 | 0.25 | 0.0 | 150.0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0.01 | -93.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 114.29 | -75.0 | 0.4 | -27.27 | 122.22 | 3.34 | 4.38 | 35.77 | 2.63 | 3.54 | 36.98 | 0.7 | 20.69 | 32.08 | 20.85 | 15.32 | -2.39 | 2.17 | 3.33 | 37.34 | 1.50 | 11.94 | 28.21 | 2.17 | -68.55 | 37.34 | 121 | 0.0 | 0.0 | 3.58 | 4.07 | 34.08 |
| 22Q4 (13) | 16.5 | 7.98 | 15.95 | 7.51 | 2.04 | 20.93 | 6.34 | 14.03 | 15.27 | 0.25 | 78.57 | 150.0 | 0.01 | 0 | 0 | -0.01 | 0 | 0 | 0.05 | -54.55 | -16.67 | 0 | 0 | 0 | 0.15 | 200.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -163.64 | -133.33 | 0.55 | 57.14 | 400.0 | 3.2 | 18.08 | 22.14 | 2.54 | 23.3 | 30.93 | 0.58 | -1.69 | -6.45 | 18.08 | -17.06 | -23.94 | 2.10 | 23.53 | 31.25 | 1.34 | 16.52 | 8.94 | 6.90 | 43.75 | 0.88 | 121 | 0.0 | 0.0 | 3.44 | 17.81 | 20.7 |
| 22Q3 (12) | 15.28 | 5.74 | -10.01 | 7.36 | 14.82 | -14.32 | 5.56 | 0.72 | -2.63 | 0.14 | 16.67 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 266.67 | 83.33 | 0 | 0 | 0 | 0.05 | 150.0 | -70.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 22.22 | 266.67 | 0.35 | 94.44 | 59.09 | 2.71 | 0.0 | -6.23 | 2.06 | 11.96 | 1.98 | 0.59 | 3.51 | 13.46 | 21.80 | 4.36 | 22.27 | 1.70 | 11.84 | 1.8 | 1.15 | 3.6 | -4.96 | 4.80 | 54.84 | -8.4 | 121 | 0.0 | 0.0 | 2.92 | 0.34 | -8.46 |
| 22Q2 (11) | 14.45 | -2.03 | -17.1 | 6.41 | -6.15 | -28.3 | 5.52 | -2.13 | -1.08 | 0.12 | 20.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -57.14 | 0 | 0 | 0 | 0.02 | 100.0 | -77.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 125.0 | 550.0 | 0.18 | 0.0 | -10.0 | 2.71 | 10.16 | -12.58 | 1.84 | -4.17 | -23.97 | 0.57 | 7.55 | -10.94 | 20.89 | -2.2 | 1.26 | 1.52 | -3.8 | -24.0 | 1.11 | -5.13 | -25.5 | 3.10 | 96.2 | -13.17 | 121 | 0.0 | 0.0 | 2.91 | 8.99 | -12.61 |
| 22Q1 (10) | 14.75 | 3.65 | -15.08 | 6.83 | 9.98 | -25.03 | 5.64 | 2.55 | -3.09 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -50.0 | -50.0 | 0 | 0 | 0 | 0.01 | -66.67 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 233.33 | 0 | 0.18 | 63.64 | 500.0 | 2.46 | -6.11 | -0.4 | 1.92 | -1.03 | 0.52 | 0.53 | -14.52 | -8.62 | 21.36 | -10.14 | -8.48 | 1.58 | -1.25 | 0.0 | 1.17 | -4.88 | -7.14 | 1.58 | -76.9 | 0.0 | 121 | 0.0 | 0.0 | 2.67 | -6.32 | -1.84 |
| 21Q4 (9) | 14.23 | -16.2 | -14.59 | 6.21 | -27.71 | -19.66 | 5.5 | -3.68 | -16.16 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 20.0 | 0 | 0 | 0 | 0.03 | -82.35 | -72.73 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.03 | -200.0 | 0.0 | 0.11 | -50.0 | -42.11 | 2.62 | -9.34 | 2.34 | 1.94 | -3.96 | -3.0 | 0.62 | 19.23 | 58.97 | 23.77 | 33.31 | 54.35 | 1.60 | -4.19 | -3.03 | 1.23 | 1.65 | 1.65 | 6.84 | 30.53 | -11.86 | 121 | 0.0 | -0.82 | 2.85 | -10.66 | -0.7 |
| 21Q3 (8) | 16.98 | -2.58 | -5.51 | 8.59 | -3.91 | -6.43 | 5.71 | 2.33 | -10.08 | 0.1 | 0.0 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -14.29 | -14.29 | 0 | 0 | 0 | 0.17 | 88.89 | 70.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 250.0 | 250.0 | 0.22 | 10.0 | -72.15 | 2.89 | -6.77 | -10.53 | 2.02 | -16.53 | -16.87 | 0.52 | -18.75 | -10.34 | 17.83 | -13.57 | -1.33 | 1.67 | -16.5 | -16.5 | 1.21 | -18.79 | 10.0 | 5.24 | 46.78 | -14.24 | 121 | 0.0 | -0.82 | 3.19 | -4.2 | -10.14 |
| 21Q2 (7) | 17.43 | 0.35 | -7.48 | 8.94 | -1.87 | -1.0 | 5.58 | -4.12 | -15.96 | 0.1 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0.09 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0.2 | 566.67 | 11.11 | 3.1 | 25.51 | -7.74 | 2.42 | 26.7 | -1.63 | 0.64 | 10.34 | -14.67 | 20.63 | -11.61 | -7.86 | 2.00 | 26.58 | -0.99 | 1.49 | 18.25 | -2.61 | 3.57 | 125.95 | -12.93 | 121 | 0.0 | -0.82 | 3.33 | 22.43 | -8.77 |
| 21Q1 (6) | 17.37 | 4.26 | -9.58 | 9.11 | 17.85 | -2.67 | 5.82 | -11.28 | -13.91 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.03 | -72.73 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0.03 | -84.21 | -85.71 | 2.47 | -3.52 | -25.15 | 1.91 | -4.5 | -24.8 | 0.58 | 48.72 | -22.67 | 23.34 | 51.56 | 2.86 | 1.58 | -4.24 | -24.04 | 1.26 | 4.13 | -19.23 | 1.58 | -79.64 | -24.04 | 121 | -0.82 | -0.82 | 2.72 | -5.23 | -24.02 |
| 20Q4 (5) | 16.66 | -7.29 | 10.7 | 7.73 | -15.8 | 14.69 | 6.56 | 3.31 | 1.55 | 0.1 | 11.11 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | -28.57 | 0 | 0 | 0 | 0.11 | 10.0 | 120.0 | 0 | -100.0 | 0 | 0.16 | 0 | 0 | -0.03 | -50.0 | 57.14 | 0.19 | -75.95 | 46.15 | 2.56 | -20.74 | 29.29 | 2.0 | -17.7 | 21.21 | 0.39 | -32.76 | -13.33 | 15.40 | -14.78 | -32.07 | 1.65 | -17.5 | 22.22 | 1.21 | 10.0 | 18.63 | 7.76 | 27.0 | 55.2 | 122 | 0.0 | 0.0 | 2.87 | -19.15 | 25.33 |
| 20Q3 (4) | 17.97 | -4.62 | 0.0 | 9.18 | 1.66 | 0.0 | 6.35 | -4.37 | 0.0 | 0.09 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0.79 | 338.89 | 0.0 | 3.23 | -3.87 | 0.0 | 2.43 | -1.22 | 0.0 | 0.58 | -22.67 | 0.0 | 18.07 | -19.29 | 0.0 | 2.00 | -0.99 | 0.0 | 1.10 | -28.1 | 0.0 | 6.11 | 49.02 | 0.0 | 122 | 0.0 | 0.0 | 3.55 | -2.74 | 0.0 |
| 20Q2 (3) | 18.84 | -1.93 | 0.0 | 9.03 | -3.53 | 0.0 | 6.64 | -1.78 | 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 | 0.18 | -14.29 | 0.0 | 3.36 | 1.82 | 0.0 | 2.46 | -3.15 | 0.0 | 0.75 | 0.0 | 0.0 | 22.39 | -1.32 | 0.0 | 2.02 | -2.88 | 0.0 | 1.53 | -1.92 | 0.0 | 4.10 | 97.12 | 0.0 | 122 | 0.0 | 0.0 | 3.65 | 1.96 | 0.0 |
| 20Q1 (2) | 19.21 | 27.64 | 0.0 | 9.36 | 38.87 | 0.0 | 6.76 | 4.64 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 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 | 0.21 | 61.54 | 0.0 | 3.3 | 66.67 | 0.0 | 2.54 | 53.94 | 0.0 | 0.75 | 66.67 | 0.0 | 22.69 | 0.09 | 0.0 | 2.08 | 54.07 | 0.0 | 1.56 | 52.94 | 0.0 | 2.08 | -58.4 | 0.0 | 122 | 0.0 | 0.0 | 3.58 | 56.33 | 0.0 |
| 19Q4 (1) | 15.05 | 0.0 | 0.0 | 6.74 | 0.0 | 0.0 | 6.46 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 1.98 | 0.0 | 0.0 | 1.65 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 22.67 | 0.0 | 0.0 | 1.35 | 0.0 | 0.0 | 1.02 | 0.0 | 0.0 | 5.00 | 0.0 | 0.0 | 122 | 0.0 | 0.0 | 2.29 | 0.0 | 0.0 |
