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) | 10.77 | 11.49 | 2.37 | -19.39 | 9.36 | 6.97 | 0.12 | 140.0 | 0.54 | 63.64 | 0.26 | 8.33 | 0.05 | 66.67 | 0 | 0 | 0.17 | -32.0 | -0.17 | 0 | 0.54 | 0 | -0.01 | 0 | 0.45 | 4400.0 | -0.51 | 0 | -0.37 | 0 | -0.25 | 0 | 0.00 | 0 | -0.15 | 0 | -0.29 | 0 | 0.00 | 0 | 250 | 15.21 | 2.18 | 96.4 |
| 2022 (9) | 9.66 | 19.26 | 2.94 | 7.3 | 8.75 | 10.2 | 0.05 | -16.67 | 0.33 | 94.12 | 0.24 | 500.0 | 0.03 | 0.0 | 0 | 0 | 0.25 | 31.58 | 0.05 | 0 | -0.02 | 0 | 0.08 | 0 | 0.01 | -98.44 | -2.01 | 0 | -1.73 | 0 | -0.29 | 0 | 0.00 | 0 | -0.80 | 0 | -0.61 | 0 | 0.00 | 0 | 217 | 14.21 | 1.11 | 33.73 |
| 2021 (8) | 8.1 | -30.17 | 2.74 | -15.17 | 7.94 | -6.26 | 0.06 | -14.29 | 0.17 | 88.89 | 0.04 | 0 | 0.03 | 0.0 | 0 | 0 | 0.19 | -17.39 | -0.04 | 0 | 0 | 0 | -0.03 | 0 | 0.64 | -8.57 | -1.94 | 0 | -1.45 | 0 | -0.37 | 0 | 0.00 | 0 | -0.77 | 0 | -0.73 | 0 | 0.00 | 0 | 190 | 0.0 | 0.83 | -71.38 |
| 2020 (7) | 11.6 | -12.78 | 3.23 | -6.38 | 8.47 | -7.03 | 0.07 | -36.36 | 0.09 | 200.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.23 | -34.29 | -0.01 | 0 | 0 | 0 | -0.03 | 0 | 0.7 | 204.35 | 0.59 | -39.18 | 0.49 | -26.87 | 0.01 | -95.65 | 2.23 | -90.4 | 0.26 | -23.53 | -0.07 | 0 | 0.00 | 0 | 190 | -3.06 | 2.9 | -12.39 |
| 2019 (6) | 13.3 | -6.4 | 3.45 | -23.33 | 9.11 | -0.44 | 0.11 | 22.22 | 0.03 | -50.0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.35 | 105.88 | -0.01 | 0 | 0 | 0 | -0.03 | 0 | 0.23 | -61.02 | 0.97 | -14.91 | 0.67 | -25.56 | 0.23 | 0.0 | 23.24 | 15.11 | 0.34 | -22.73 | 0.15 | 36.36 | 0.00 | 0 | 196 | -3.92 | 3.31 | -17.04 |
| 2018 (5) | 14.21 | -13.04 | 4.5 | -19.64 | 9.15 | 0.88 | 0.09 | 0.0 | 0.06 | -45.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -22.73 | -0.01 | 0 | 0 | 0 | 0.01 | 0 | 0.59 | 0 | 1.14 | -19.15 | 0.9 | 4.65 | 0.23 | -14.81 | 20.19 | 5.1 | 0.44 | 4.76 | 0.11 | -71.79 | 0.00 | 0 | 204 | 0.0 | 3.99 | -8.06 |
| 2017 (4) | 16.34 | -0.67 | 5.6 | 21.74 | 9.07 | -8.75 | 0.09 | -25.0 | 0.11 | -45.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.22 | -46.34 | -0.04 | 0 | 0.01 | 0 | -0.04 | 0 | -0.26 | 0 | 1.41 | -7.24 | 0.86 | 4.88 | 0.27 | -10.0 | 19.21 | -3.66 | 0.42 | 13.51 | 0.39 | -7.14 | 0.00 | 0 | 204 | 0.0 | 4.34 | -11.61 |
| 2016 (3) | 16.45 | 5.65 | 4.6 | 16.16 | 9.94 | 1.74 | 0.12 | 33.33 | 0.2 | -39.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 95.24 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.39 | 0 | 1.52 | 3.4 | 0.82 | 7.89 | 0.3 | -3.23 | 19.94 | -6.52 | 0.37 | 0.0 | 0.42 | 5.0 | 0.00 | 0 | 204 | 0.0 | 4.91 | -1.41 |
| 2015 (2) | 15.57 | -6.99 | 3.96 | -17.67 | 9.77 | -8.26 | 0.09 | 0.0 | 0.33 | 3.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | -70.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.38 | 0 | 1.47 | -23.04 | 0.76 | -44.53 | 0.31 | 19.23 | 21.33 | 57.18 | 0.37 | -31.48 | 0.40 | 53.85 | 0.00 | 0 | 204 | -2.39 | 4.98 | -5.32 |
| 2014 (1) | 16.74 | 6.42 | 4.81 | -4.94 | 10.65 | 3.6 | 0.09 | -10.0 | 0.32 | 0 | 0 | 0 | 0.46 | 6.98 | 0 | 0 | 0.7 | -36.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0.64 | -32.63 | 1.91 | 42.54 | 1.37 | 48.91 | 0.26 | 136.36 | 13.57 | 66.5 | 0.54 | 42.11 | 0.26 | 0 | 0.00 | 0 | 209 | 0.0 | 5.26 | 15.1 |
| 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) | 2.97 | 18.8 | 1.02 | 0.83 | 12.16 | 5.06 | 2.28 | 7.04 | -1.3 | 0.03 | -62.5 | 50.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 100.0 | -100.0 | 0 | -100.0 | -100.0 | 0.02 | -91.67 | -98.23 | -0.12 | 7.69 | -112.37 | -0.11 | -10.0 | -113.58 | 0 | -100.0 | -100.0 | 0.00 | 0 | -100.0 | -0.04 | 0.0 | -112.5 | -0.05 | 58.33 | 54.55 | -0.22 | -29.41 | -200.0 | 285 | 14.0 | 14.0 | 0.61 | 0.0 | -63.69 |
| 24Q2 (19) | 2.5 | 10.13 | -4.21 | 0.74 | 12.12 | 17.46 | 2.13 | 0.95 | -2.29 | 0.08 | 14.29 | 100.0 | 0.1 | 0.0 | -47.37 | 0.06 | 0.0 | -14.29 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.18 | 500.0 | 38.46 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0.01 | -66.67 | 0 | 0.24 | 200.0 | 50.0 | -0.13 | 68.29 | -333.33 | -0.1 | 69.7 | -100.0 | 0.01 | 120.0 | 0.0 | 0.00 | 0 | 0 | -0.04 | 69.23 | -100.0 | -0.12 | 14.29 | -71.43 | -0.17 | -30.77 | -54.55 | 250 | 0.0 | 0.0 | 0.61 | 96.77 | 12.96 |
| 24Q1 (18) | 2.27 | -13.36 | -12.36 | 0.66 | 120.0 | 0.0 | 2.11 | -20.97 | -4.09 | 0.07 | 75.0 | 600.0 | 0.1 | 0.0 | -37.5 | 0.06 | 0.0 | -14.29 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 113.04 | -76.92 | 0 | 100.0 | 0 | 0 | 100.0 | 0 | 0.03 | 160.0 | 0 | 0.08 | 108.99 | 33.33 | -0.41 | 66.94 | -95.24 | -0.33 | 64.13 | -57.14 | -0.05 | 79.17 | -25.0 | 0.00 | 0 | 0 | -0.13 | 64.86 | -62.5 | -0.14 | -1300.0 | -55.56 | -0.13 | 13.33 | -62.5 | 250 | 0.0 | 0.0 | 0.31 | 163.27 | -29.55 |
| 23Q4 (17) | 2.62 | -10.88 | 10.55 | 0.3 | -62.03 | -52.38 | 2.67 | 15.58 | 22.48 | 0.04 | 100.0 | 100.0 | 0.1 | 11.11 | -23.08 | 0.06 | 0.0 | -25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.23 | -264.29 | -276.92 | -0.07 | 30.0 | -275.0 | -0.65 | -154.62 | 0 | -0.05 | -266.67 | -66.67 | -0.89 | -178.76 | -735.71 | -1.24 | -227.84 | -327.59 | -0.92 | -213.58 | -206.67 | -0.24 | -2500.0 | -2300.0 | 0.00 | -100.0 | 0 | -0.37 | -215.62 | -164.29 | -0.01 | 90.91 | 93.33 | -0.15 | -168.18 | 81.25 | 250 | 0.0 | 15.21 | -0.49 | -129.17 | -253.12 |
| 23Q3 (16) | 2.94 | 12.64 | -4.23 | 0.79 | 25.4 | -2.47 | 2.31 | 5.96 | -0.43 | 0.02 | -50.0 | 100.0 | 0.09 | -52.63 | 0.0 | 0.06 | -14.29 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.14 | 7.69 | 55.56 | -0.1 | 0 | 0 | 1.19 | 0 | 0 | 0.03 | 0 | -40.0 | 1.13 | 606.25 | 5550.0 | 0.97 | 3333.33 | 2525.0 | 0.81 | 1720.0 | 1257.14 | 0.01 | 0.0 | 150.0 | 1.40 | 0 | 0 | 0.32 | 1700.0 | 1166.67 | -0.11 | -57.14 | -266.67 | 0.22 | 300.0 | 131.88 | 250 | 0.0 | 4.6 | 1.68 | 211.11 | 102.41 |
| 23Q2 (15) | 2.61 | 0.77 | 60.12 | 0.63 | -4.55 | -12.5 | 2.18 | -0.91 | 15.34 | 0.04 | 300.0 | 300.0 | 0.19 | 18.75 | 171.43 | 0.07 | 0.0 | 40.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.13 | 0.0 | 550.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.16 | 166.67 | 277.78 | -0.03 | 85.71 | 97.17 | -0.05 | 76.19 | 93.98 | 0.01 | 125.0 | 105.56 | 0.00 | 0 | 0 | -0.02 | 75.0 | 95.45 | -0.07 | 22.22 | 73.08 | -0.11 | -37.5 | 84.72 | 250 | 0.0 | 31.58 | 0.54 | 22.73 | 334.78 |
| 23Q1 (14) | 2.59 | 9.28 | 0.0 | 0.66 | 4.76 | -15.38 | 2.2 | 0.92 | -6.78 | 0.01 | -50.0 | 0.0 | 0.16 | 23.08 | 220.0 | 0.07 | -12.5 | 40.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.13 | 0.0 | 550.0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 100.0 | -100.0 | 0.06 | -57.14 | 185.71 | -0.21 | 27.59 | 66.67 | -0.21 | 30.0 | 60.38 | -0.04 | -300.0 | 50.0 | 0.00 | 0 | 0 | -0.08 | 42.86 | 71.43 | -0.09 | 40.0 | 43.75 | -0.08 | 90.0 | 71.43 | 250 | 15.21 | 31.58 | 0.44 | 37.5 | 131.58 |
| 22Q4 (13) | 2.37 | -22.8 | -5.58 | 0.63 | -22.22 | -8.7 | 2.18 | -6.03 | 3.81 | 0.02 | 100.0 | 100.0 | 0.13 | 44.44 | 333.33 | 0.08 | 33.33 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.13 | 44.44 | 18.18 | 0.04 | 0 | 200.0 | 0 | 0 | 0 | -0.03 | -160.0 | 0 | 0.14 | 600.0 | 40.0 | -0.29 | -625.0 | -61.11 | -0.3 | -328.57 | -87.5 | -0.01 | 50.0 | 75.0 | 0.00 | 0 | 0 | -0.14 | -366.67 | -75.0 | -0.15 | -400.0 | -66.67 | -0.80 | -15.94 | -3.9 | 217 | -9.21 | 14.21 | 0.32 | -61.45 | -47.54 |
| 22Q3 (12) | 3.07 | 88.34 | 99.35 | 0.81 | 12.5 | 22.73 | 2.32 | 22.75 | 24.06 | 0.01 | 0.0 | -50.0 | 0.09 | 28.57 | 125.0 | 0.06 | 20.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.09 | 350.0 | 200.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0.02 | 122.22 | -95.12 | -0.04 | 96.23 | 93.33 | -0.07 | 91.57 | 82.93 | -0.02 | 88.89 | 85.71 | 0.00 | 0 | 0 | -0.03 | 93.18 | 85.71 | -0.03 | 88.46 | 89.66 | -0.69 | 4.17 | -1.47 | 239 | 25.79 | 25.79 | 0.83 | 460.87 | 654.55 |
| 22Q2 (11) | 1.63 | -37.07 | 7.24 | 0.72 | -7.69 | 7.46 | 1.89 | -19.92 | 0.53 | 0.01 | 0.0 | -50.0 | 0.07 | 40.0 | 75.0 | 0.05 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 100.0 | 0 | 0.02 | -50.0 | 200.0 | -0.09 | -28.57 | -164.29 | -1.06 | -68.25 | -19.1 | -0.83 | -56.6 | -27.69 | -0.18 | -125.0 | -5.88 | 0.00 | 0 | 0 | -0.44 | -57.14 | -29.41 | -0.26 | -62.5 | 7.14 | -0.72 | -157.14 | -53.19 | 190 | 0.0 | 0.0 | -0.23 | -221.05 | 8.0 |
| 22Q1 (10) | 2.59 | 3.19 | 2.37 | 0.78 | 13.04 | 9.86 | 2.36 | 12.38 | 12.92 | 0.01 | 0.0 | -50.0 | 0.05 | 66.67 | 0.0 | 0.05 | 25.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | -81.82 | 0.0 | 0.01 | 125.0 | 0 | -0.02 | 0 | 0 | 0.04 | 0 | 0 | -0.07 | -170.0 | -600.0 | -0.63 | -250.0 | -125.0 | -0.53 | -231.25 | -120.83 | -0.08 | -100.0 | -300.0 | 0.00 | 0 | 0 | -0.28 | -250.0 | -133.33 | -0.16 | -77.78 | -100.0 | -0.28 | 63.64 | -133.33 | 190 | 0.0 | 0.0 | 0.19 | -68.85 | -47.22 |
| 21Q4 (9) | 2.51 | 62.99 | -4.2 | 0.69 | 4.55 | -4.17 | 2.1 | 12.3 | 5.53 | 0.01 | -50.0 | -66.67 | 0.03 | -25.0 | -25.0 | 0.04 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.11 | 266.67 | -31.25 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.1 | -75.61 | -50.0 | -0.18 | 70.0 | -263.64 | -0.16 | 60.98 | -206.67 | -0.04 | 71.43 | 0.0 | 0.00 | 0 | 0 | -0.08 | 61.9 | -200.0 | -0.09 | 68.97 | -350.0 | -0.77 | -13.24 | -396.15 | 190 | 0.0 | 0.0 | 0.61 | 454.55 | -15.28 |
| 21Q3 (8) | 1.54 | 1.32 | -63.25 | 0.66 | -1.49 | -26.67 | 1.87 | -0.53 | -21.76 | 0.02 | 0.0 | 100.0 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.41 | 192.86 | 141.18 | -0.6 | 32.58 | -156.07 | -0.41 | 36.92 | -161.19 | -0.14 | 17.65 | -170.0 | 0.00 | 0 | -100.0 | -0.21 | 38.24 | -160.0 | -0.29 | -3.57 | -261.11 | -0.68 | -44.68 | -477.78 | 190 | 0.0 | 0.0 | 0.11 | 144.0 | -93.33 |
| 21Q2 (7) | 1.52 | -39.92 | -32.14 | 0.67 | -5.63 | -8.22 | 1.88 | -10.05 | -4.57 | 0.02 | 0.0 | 0 | 0.04 | -20.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0.14 | 1500.0 | -53.33 | -0.89 | -217.86 | -456.25 | -0.65 | -170.83 | -2066.67 | -0.17 | -750.0 | -88.89 | 0.00 | 0 | 0 | -0.34 | -183.33 | -1600.0 | -0.28 | -250.0 | -133.33 | -0.47 | -291.67 | -176.47 | 190 | 0.0 | 14.46 | -0.25 | -169.44 | -162.5 |
| 21Q1 (6) | 2.53 | -3.44 | -0.39 | 0.71 | -1.39 | -18.39 | 2.09 | 5.03 | -1.88 | 0.02 | -33.33 | 0.0 | 0.05 | 25.0 | 400.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -87.5 | -33.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.01 | -105.0 | -133.33 | -0.28 | -354.55 | 34.88 | -0.24 | -260.0 | 17.24 | -0.02 | 50.0 | 66.67 | 0.00 | 0 | 0 | -0.12 | -250.0 | 20.0 | -0.08 | -300.0 | 27.27 | -0.12 | -146.15 | 20.0 | 190 | 0.0 | 0.0 | 0.36 | -50.0 | 176.92 |
| 20Q4 (5) | 2.62 | -37.47 | -14.38 | 0.72 | -20.0 | -6.49 | 1.99 | -16.74 | -11.95 | 0.03 | 200.0 | 50.0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.16 | 300.0 | 220.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 50.0 | 0.2 | 17.65 | 253.85 | 0.11 | -89.72 | 210.0 | 0.15 | -77.61 | 350.0 | -0.04 | -120.0 | -200.0 | 0.00 | -100.0 | 0 | 0.08 | -77.14 | 366.67 | -0.02 | -111.11 | -200.0 | 0.26 | 44.44 | -23.53 | 190 | 0.0 | -3.06 | 0.72 | -56.36 | 60.0 |
| 20Q3 (4) | 4.19 | 87.05 | 0.0 | 0.9 | 23.29 | 0.0 | 2.39 | 21.32 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0.17 | -43.33 | 0.0 | 1.07 | 768.75 | 0.0 | 0.67 | 2333.33 | 0.0 | 0.2 | 322.22 | 0.0 | 18.96 | 0 | 0.0 | 0.35 | 1850.0 | 0.0 | 0.18 | 250.0 | 0.0 | 0.18 | 205.88 | 0.0 | 190 | 14.46 | 0.0 | 1.65 | 312.5 | 0.0 |
| 20Q2 (3) | 2.24 | -11.81 | 0.0 | 0.73 | -16.09 | 0.0 | 1.97 | -7.51 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.3 | 900.0 | 0.0 | -0.16 | 62.79 | 0.0 | -0.03 | 89.66 | 0.0 | -0.09 | -50.0 | 0.0 | 0.00 | 0 | 0.0 | -0.02 | 86.67 | 0.0 | -0.12 | -9.09 | 0.0 | -0.17 | -13.33 | 0.0 | 166 | -12.63 | 0.0 | 0.4 | 207.69 | 0.0 |
| 20Q1 (2) | 2.54 | -16.99 | 0.0 | 0.87 | 12.99 | 0.0 | 2.13 | -5.75 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -40.0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.03 | 123.08 | 0.0 | -0.43 | -330.0 | 0.0 | -0.29 | -383.33 | 0.0 | -0.06 | -250.0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | -400.0 | 0.0 | -0.11 | -650.0 | 0.0 | -0.15 | -144.12 | 0.0 | 190 | -3.06 | 0.0 | 0.13 | -71.11 | 0.0 |
| 19Q4 (1) | 3.06 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 | 2.26 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 196 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 |
