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) | 51.03 | 56.44 | 33.42 | 53.66 | 18.99 | 38.21 | 0.14 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.25 | 21150.0 | 2.87 | 0 | 0.78 | 0 | 0.39 | -58.51 | 13.51 | 0 | 0.77 | 0 | -3.44 | 0 | 0.00 | 0 | 101 | 2.02 | 6.46 | 0 |
| 2023 (9) | 32.62 | 44.85 | 21.75 | 59.81 | 13.74 | 34.84 | 0.12 | 100.0 | 0.36 | 200.0 | 0.05 | 25.0 | 0.02 | -33.33 | 0 | 0 | 0.17 | 750.0 | -0.04 | 0 | 0.38 | -94.14 | -0.05 | 0 | 0.02 | -99.73 | -2.86 | 0 | -3.35 | 0 | 0.94 | 70.91 | 0.00 | 0 | -3.39 | 0 | -3.34 | 0 | 0.00 | 0 | 99 | 19.28 | -0.58 | 0 |
| 2022 (8) | 22.52 | 302.86 | 13.61 | 719.88 | 10.19 | 168.16 | 0.06 | 0 | 0.12 | 300.0 | 0.04 | 300.0 | 0.03 | 50.0 | 0 | 0 | 0.02 | -87.5 | 0.22 | 0 | 6.48 | -42.3 | 0.96 | 0 | 7.35 | -28.57 | 6.07 | -41.75 | 6.19 | -16.46 | 0.55 | -81.73 | 9.05 | -68.65 | 7.38 | -34.34 | -1.15 | 0 | 0.00 | 0 | 83 | 27.69 | 7.28 | -32.53 |
| 2021 (7) | 5.59 | 2.57 | 1.66 | 84.44 | 3.8 | 19.87 | 0 | 0 | 0.03 | 50.0 | 0.01 | 0 | 0.02 | 0.0 | 0 | 0 | 0.16 | -23.81 | -0.03 | 0 | 11.23 | 112200.0 | -0.11 | 0 | 10.29 | 0 | 10.42 | 1008.51 | 7.41 | 1200.0 | 3.01 | 713.51 | 28.87 | -27.54 | 11.24 | 1148.89 | -2.85 | 0 | 0.00 | 0 | 65 | 4.84 | 10.79 | 693.38 |
| 2020 (6) | 5.45 | -3.71 | 0.9 | -1.1 | 3.17 | -54.19 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.21 | 200.0 | 0.01 | 0 | 0.01 | -99.84 | -0.03 | 0 | -0.44 | 0 | 0.94 | -72.02 | 0.57 | -82.52 | 0.37 | 208.33 | 39.84 | 1009.75 | 0.90 | -86.47 | 1.00 | 0 | 0.00 | 0 | 62 | 29.17 | 1.36 | -64.86 |
| 2019 (5) | 5.66 | -33.88 | 0.91 | 10.98 | 6.92 | 10.19 | 0.01 | 0.0 | 0.04 | 100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 0 | 0 | 6.41 | 0 | -0.09 | 0 | 5.53 | 0 | 3.36 | 141.73 | 3.26 | 270.45 | 0.12 | -77.36 | 3.59 | -90.64 | 6.65 | 261.41 | -2.25 | 0 | 0.00 | 0 | 48 | 0.0 | 3.87 | 133.13 |
| 2018 (4) | 8.56 | 8.49 | 0.82 | -33.87 | 6.28 | -0.16 | 0.01 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.07 | -36.36 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.08 | 0 | 1.39 | 456.0 | 0.88 | 388.89 | 0.53 | 231.25 | 38.35 | -38.21 | 1.84 | 384.21 | 0.95 | 227.59 | 0.00 | 0 | 48 | 0.0 | 1.66 | 295.24 |
| 2017 (3) | 7.89 | 12.23 | 1.24 | 0.81 | 6.29 | -6.54 | 0.01 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 175.0 | 0 | 0 | 0.06 | 500.0 | -0.04 | 0 | -0.11 | 0 | 0.25 | 0 | 0.18 | 0 | 0.16 | -5.88 | 62.07 | 0 | 0.38 | 0 | 0.29 | 0 | 0.00 | 0 | 48 | 2.13 | 0.42 | 0 |
| 2016 (2) | 7.03 | -7.13 | 1.23 | 0.0 | 6.73 | 24.4 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -85.71 | 0 | 0 | 0.01 | -98.96 | -0.01 | 0 | -0.31 | 0 | -1.24 | 0 | -1.37 | 0 | 0.17 | 0.0 | 0.00 | 0 | -2.90 | 0 | -1.05 | 0 | 0.00 | 0 | 47 | 2.17 | -0.99 | 0 |
| 2015 (1) | 7.57 | 127.33 | 1.23 | 132.08 | 5.41 | 78.55 | 0.01 | -80.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 833.33 | 0 | 0 | 0.96 | 0 | -0.01 | 0 | 1.0 | 0 | 1.93 | 0 | 1.76 | 0 | 0.17 | 240.0 | 8.60 | 0 | 3.86 | 0 | 0.75 | 0 | 0.00 | 0 | 46 | 4.55 | 2.31 | 0 |
| 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) | 13.11 | 2.66 | 20.16 | 8.87 | 12.28 | 32.78 | 5.04 | -2.14 | 25.69 | 0.07 | 600.0 | 40.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0 | 100.0 | -100.0 | 2.61 | 605.41 | 805.41 | 1.8 | 1900.0 | 1385.71 | 0.69 | 866.67 | 264.29 | 0.36 | 228.57 | -28.0 | 20.06 | 0 | 0 | 0.68 | 780.0 | 258.14 | -1.90 | -313.04 | -3700.0 | 0.77 | 755.56 | 122.71 | 101 | 4.12 | 2.02 | 2.84 | 189.8 | 398.25 |
| 24Q3 (19) | 12.77 | 6.51 | 100.47 | 7.9 | 6.47 | 69.89 | 5.15 | 10.75 | 15.99 | 0.01 | -80.0 | 0 | 0.14 | 7.69 | 75.0 | 0.02 | -50.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -37.5 | -66.67 | -0.01 | 0 | 0 | 0.58 | 100.0 | 56.76 | -0.07 | -240.0 | -250.0 | 0.37 | 117.65 | -37.29 | 0.09 | 0.0 | 104.23 | -0.09 | -550.0 | 95.71 | -0.28 | -2900.0 | -566.67 | 0.00 | -100.0 | 0 | -0.10 | -600.0 | 95.28 | -0.46 | -206.67 | 82.71 | 0.09 | -50.0 | 103.03 | 97 | -2.02 | -2.02 | 0.98 | 5.38 | 164.47 |
| 24Q2 (18) | 11.99 | -8.89 | 23.74 | 7.42 | -19.52 | 12.42 | 4.65 | 12.05 | 64.31 | 0.05 | 400.0 | 25.0 | 0.13 | -13.33 | 44.44 | 0.04 | 33.33 | 300.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.08 | 33.33 | 300.0 | 0 | -100.0 | 0 | 0.29 | -70.71 | 0 | 0.05 | -44.44 | 25.0 | 0.17 | -84.55 | 342.86 | 0.09 | -89.89 | -52.63 | 0.02 | -87.5 | 105.88 | 0.01 | -96.67 | -97.5 | 15.28 | -54.13 | 0 | 0.02 | -88.24 | 104.76 | -0.15 | 83.87 | 44.44 | 0.18 | 5.88 | 117.82 | 99 | 0.0 | 20.73 | 0.93 | -45.29 | 29.17 |
| 24Q1 (17) | 13.16 | 20.62 | 132.92 | 9.22 | 38.02 | 140.73 | 4.15 | 3.49 | 68.02 | 0.01 | -80.0 | -50.0 | 0.15 | 25.0 | 114.29 | 0.03 | 200.0 | 200.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.06 | 400.0 | 200.0 | 0.07 | 333.33 | 0 | 0.99 | 0 | 9800.0 | 0.09 | 800.0 | 212.5 | 1.1 | 397.3 | 885.71 | 0.89 | 735.71 | 212.66 | 0.16 | 138.1 | 132.65 | 0.3 | -40.0 | 1600.0 | 33.31 | 0 | 0 | 0.17 | 139.53 | 128.81 | -0.93 | -1760.0 | -165.71 | 0.17 | 105.01 | 128.81 | 99 | 0.0 | 20.73 | 1.7 | 198.25 | 585.71 |
| 23Q4 (16) | 10.91 | 71.27 | 81.83 | 6.68 | 43.66 | 62.14 | 4.01 | -9.68 | 11.39 | 0.05 | 0 | 25.0 | 0.12 | 50.0 | 300.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.02 | -113.33 | -100.0 | -0.03 | 0 | -113.04 | 0 | -100.0 | -100.0 | 0.01 | 150.0 | 105.0 | -0.37 | -162.71 | -106.05 | -0.14 | 93.43 | -103.18 | -0.42 | 80.0 | -108.47 | 0.5 | 733.33 | 814.29 | 0.00 | 0 | 0 | -0.43 | 79.72 | -107.24 | -0.05 | 98.12 | 95.65 | -3.39 | -14.14 | -145.75 | 99 | 0.0 | 19.28 | 0.57 | 137.5 | -88.0 |
| 23Q3 (15) | 6.37 | -34.26 | 14.16 | 4.65 | -29.55 | 21.41 | 4.44 | 56.89 | 69.47 | 0 | -100.0 | -100.0 | 0.08 | -11.11 | 100.0 | 0.01 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.15 | 650.0 | 1400.0 | 0 | 0 | 0 | 0.37 | 0 | 0 | -0.02 | -150.0 | -104.88 | 0.59 | 942.86 | 25.53 | -2.13 | -1221.05 | -446.15 | -2.1 | -517.65 | -467.57 | 0.06 | -85.0 | -50.0 | 0.00 | 0 | 0 | -2.12 | -404.76 | -381.82 | -2.66 | -885.19 | -220.48 | -2.97 | -194.06 | -302.04 | 99 | 20.73 | 19.28 | -1.52 | -311.11 | -4966.67 |
| 23Q2 (14) | 9.69 | 71.5 | 40.64 | 6.6 | 72.32 | 57.89 | 2.83 | 14.57 | 2.54 | 0.04 | 100.0 | 300.0 | 0.09 | 28.57 | 125.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 100.0 | 0 | -100.0 | -100.0 | 0.04 | 150.0 | -86.67 | -0.07 | 50.0 | -119.44 | 0.19 | 124.05 | -38.71 | -0.34 | 30.61 | -261.9 | 0.4 | 2100.0 | 166.67 | 0.00 | 0 | -100.0 | -0.42 | 28.81 | -227.27 | -0.27 | 22.86 | -80.0 | -1.01 | -71.19 | -140.73 | 82 | 0.0 | 28.12 | 0.72 | 305.71 | 12.5 |
| 23Q1 (13) | 5.65 | -5.83 | 39.85 | 3.83 | -7.04 | 158.78 | 2.47 | -31.39 | 104.13 | 0.02 | -50.0 | 0 | 0.07 | 133.33 | 600.0 | 0.01 | -50.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 300.0 | 100.0 | 0 | -100.0 | 0 | 0.01 | -99.84 | 0 | -0.08 | 60.0 | -117.78 | -0.14 | -102.29 | -134.15 | -0.79 | -117.95 | -144.89 | -0.49 | -109.88 | -135.25 | -0.02 | 71.43 | -105.71 | 0.00 | 0 | -100.0 | -0.59 | -109.93 | -127.44 | -0.35 | 69.57 | -136.08 | -0.59 | -107.96 | -127.44 | 82 | -1.2 | 26.15 | -0.35 | -107.37 | -118.32 |
| 22Q4 (12) | 6.0 | 7.53 | 246.82 | 4.12 | 7.57 | 288.68 | 3.6 | 37.4 | 179.07 | 0.04 | 300.0 | 0 | 0.03 | -25.0 | 200.0 | 0.02 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0.23 | 0 | 0 | 6.39 | 0 | -43.15 | -0.2 | -148.78 | -150.0 | 6.12 | 1202.13 | -44.72 | 4.4 | 1228.21 | -57.85 | 4.96 | 1440.54 | -35.25 | -0.07 | -158.33 | -102.52 | 0.00 | 0 | -100.0 | 5.94 | 1450.0 | -49.27 | -1.15 | -38.55 | 65.98 | 7.41 | 404.08 | -34.54 | 83 | 0.0 | 27.69 | 4.75 | 15933.33 | -55.15 |
| 22Q3 (11) | 5.58 | -19.01 | 402.7 | 3.83 | -8.37 | 907.89 | 2.62 | -5.07 | 235.9 | 0.01 | 0.0 | 0 | 0.04 | 0.0 | 300.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 100.0 | 0 | 0 | -100.0 | 100.0 | 0.41 | 36.67 | 1950.0 | 0.47 | 30.56 | 4800.0 | -0.39 | -225.81 | -550.0 | -0.37 | -276.19 | -1133.33 | 0.12 | -20.0 | 400.0 | 0.00 | -100.0 | 0 | -0.44 | -233.33 | -1000.0 | -0.83 | -453.33 | -4050.0 | 1.47 | -40.73 | 476.92 | 83 | 29.69 | 25.76 | -0.03 | -104.69 | -200.0 |
| 22Q2 (10) | 6.89 | 70.54 | 327.95 | 4.18 | 182.43 | 3383.33 | 2.76 | 128.1 | 240.74 | 0.01 | 0 | 0 | 0.04 | 300.0 | 300.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | -0.01 | 0 | 0 | 0.1 | 0 | 0 | 0.3 | -33.33 | 1600.0 | 0.36 | -12.2 | 183.72 | 0.31 | -82.39 | 24.0 | 0.21 | -84.89 | 200.0 | 0.15 | -57.14 | -16.67 | 49.60 | 149.5 | -31.51 | 0.33 | -84.65 | 200.0 | -0.15 | -115.46 | -130.0 | 2.48 | 15.35 | 788.89 | 64 | -1.54 | 1.59 | 0.64 | -66.49 | 106.45 |
| 22Q1 (9) | 4.04 | 133.53 | 251.3 | 1.48 | 39.62 | 1245.45 | 1.21 | -6.2 | 31.52 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -91.67 | 0 | 0 | 100.0 | 0 | -100.0 | 0 | 0.45 | 662.5 | 1600.0 | 0.41 | -96.3 | 220.59 | 1.76 | -83.14 | 938.1 | 1.39 | -81.85 | 579.31 | 0.35 | -87.41 | 337.5 | 19.88 | -25.43 | 0 | 2.15 | -81.64 | 557.45 | 0.97 | 128.7 | 1840.0 | 2.15 | -81.01 | 557.45 | 65 | 0.0 | 3.17 | 1.91 | -81.96 | 1464.29 |
| 21Q4 (8) | 1.73 | 55.86 | 18.49 | 1.06 | 178.95 | 278.57 | 1.29 | 65.38 | 5.74 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 11.24 | 112500.0 | 0 | -0.08 | -500.0 | -300.0 | 11.07 | 110800.0 | 2535.71 | 10.44 | 17500.0 | 2647.37 | 7.66 | 25633.33 | 2221.21 | 2.78 | 7050.0 | 5460.0 | 26.66 | 0 | 104.92 | 11.71 | 29375.0 | 2109.43 | -3.38 | -16800.0 | -3655.56 | 11.32 | 3002.56 | 1143.96 | 65 | -1.52 | 4.84 | 10.59 | 35200.0 | 2202.17 |
| 21Q3 (7) | 1.11 | -31.06 | 4.72 | 0.38 | 216.67 | 80.95 | 0.78 | -3.7 | 14.71 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 166.67 | 0 | 0 | -100.0 | -0.01 | 0 | 0 | 0.02 | 200.0 | -33.33 | -0.01 | 97.67 | 96.55 | -0.06 | -124.0 | 50.0 | -0.03 | -142.86 | 84.21 | -0.04 | -122.22 | -157.14 | 0.00 | -100.0 | 0 | -0.04 | -136.36 | 89.74 | -0.02 | -104.0 | -120.0 | -0.39 | -8.33 | -179.59 | 66 | 4.76 | 34.69 | 0.03 | -90.32 | 400.0 |
| 21Q2 (6) | 1.61 | 40.0 | 11.81 | 0.12 | 9.09 | -40.0 | 0.81 | -11.96 | 6.58 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -83.33 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | 33.33 | 0 | -0.43 | -26.47 | -43.33 | 0.25 | 219.05 | 47.06 | 0.07 | 124.14 | -30.0 | 0.18 | 125.0 | 157.14 | 72.42 | 0 | 72.02 | 0.11 | 123.4 | -45.0 | 0.50 | 900.0 | 25.0 | -0.36 | 23.4 | -140.45 | 63 | 0.0 | 26.0 | 0.31 | 321.43 | 3.33 |
| 21Q1 (5) | 1.15 | -21.23 | -22.82 | 0.11 | -60.71 | -47.62 | 0.92 | -24.59 | 80.39 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 100.0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | -0.03 | -175.0 | 0 | -0.34 | -180.95 | -25.93 | -0.21 | -155.26 | -141.18 | -0.29 | -187.88 | -187.88 | 0.08 | 60.0 | -55.56 | 0.00 | -100.0 | -100.0 | -0.47 | -188.68 | -169.12 | 0.05 | 155.56 | -91.53 | -0.47 | -151.65 | -169.12 | 63 | 1.61 | 28.57 | -0.14 | -130.43 | -122.95 |
| 20Q4 (4) | 1.46 | 37.74 | 0.0 | 0.28 | 33.33 | 0.0 | 1.22 | 79.41 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 300.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 33.33 | 0.0 | 0.42 | 244.83 | 0.0 | 0.38 | 416.67 | 0.0 | 0.33 | 273.68 | 0.0 | 0.05 | -28.57 | 0.0 | 13.01 | 0 | 0.0 | 0.53 | 235.9 | 0.0 | -0.09 | -190.0 | 0.0 | 0.91 | 85.71 | 0.0 | 62 | 26.53 | 0.0 | 0.46 | 4700.0 | 0.0 |
| 20Q3 (3) | 1.06 | -26.39 | 0.0 | 0.21 | 5.0 | 0.0 | 0.68 | -10.53 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | -0.29 | 3.33 | 0.0 | -0.12 | -170.59 | 0.0 | -0.19 | -290.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.39 | -295.0 | 0.0 | 0.10 | -75.0 | 0.0 | 0.49 | -44.94 | 0.0 | 49 | -2.0 | 0.0 | -0.01 | -103.33 | 0.0 |
| 20Q2 (2) | 1.44 | -3.36 | 0.0 | 0.2 | -4.76 | 0.0 | 0.76 | 49.02 | 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 | -0.3 | -11.11 | 0.0 | 0.17 | -66.67 | 0.0 | 0.1 | -69.7 | 0.0 | 0.07 | -61.11 | 0.0 | 42.10 | 19.3 | 0.0 | 0.20 | -70.59 | 0.0 | 0.40 | -32.2 | 0.0 | 0.89 | 30.88 | 0.0 | 50 | 2.04 | 0.0 | 0.3 | -50.82 | 0.0 |
| 20Q1 (1) | 1.49 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0.51 | 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 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 35.29 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 | 0.59 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 | 49 | 0.0 | 0.0 | 0.61 | 0.0 | 0.0 |
