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) | 14.14 | -12.5 | 12.85 | -10.08 | 1.34 | -15.72 | 0.52 | 271.43 | 0.1 | 25.0 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -93.38 | 0.04 | -97.77 | -0.28 | 0 | 0.32 | -49.21 | 0.00 | 0 | -0.63 | 0 | -0.86 | 0 | 0.00 | 0 | 44 | 0.0 | 0.46 | -79.65 |
| 2022 (9) | 16.16 | -20.55 | 14.29 | -20.35 | 1.59 | -4.79 | 0.14 | 250.0 | 0.08 | 0.0 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0.03 | 50.0 | -0.02 | 0 | 0 | 0 | 1.4 | 0 | 1.51 | 0 | 1.79 | 272.92 | 1.16 | 728.57 | 0.63 | 90.91 | 35.29 | -49.55 | 2.62 | 693.94 | -0.80 | 0 | 0.00 | 0 | 44 | 0.0 | 2.26 | 132.99 |
| 2021 (8) | 20.34 | 10.3 | 17.94 | 13.69 | 1.67 | 11.33 | 0.04 | -60.0 | 0.08 | -11.11 | 0 | 0 | 0.08 | 700.0 | 0 | 0 | 0.02 | -60.0 | 0.01 | 0 | 0 | 0 | -0.32 | 0 | -0.26 | 0 | 0.48 | -7.69 | 0.14 | -39.13 | 0.33 | 13.79 | 69.95 | 26.1 | 0.33 | -36.54 | 0.91 | -54.04 | 0.00 | 0 | 44 | 0.0 | 0.97 | -5.83 |
| 2020 (7) | 18.44 | -14.27 | 15.78 | -8.42 | 1.5 | -21.88 | 0.1 | 25.0 | 0.09 | 12.5 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | -0.72 | 0 | -0.64 | 0 | 0.52 | -78.33 | 0.23 | -87.36 | 0.29 | -49.12 | 55.47 | 131.41 | 0.52 | -87.38 | 1.98 | -51.35 | 0.00 | 0 | 44 | 0.0 | 1.03 | -64.24 |
| 2019 (6) | 21.51 | -12.42 | 17.23 | -8.74 | 1.92 | -9.43 | 0.08 | 300.0 | 0.08 | 0.0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -88.0 | 2.4 | -37.01 | 1.82 | -42.22 | 0.57 | -12.31 | 23.97 | 39.77 | 4.12 | -42.05 | 4.07 | -38.24 | 0.00 | 0 | 44 | 0.0 | 2.88 | -30.6 |
| 2018 (5) | 24.56 | -17.06 | 18.88 | -18.9 | 2.12 | -42.55 | 0.02 | 100.0 | 0.08 | -11.11 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.25 | 0 | 3.81 | 96.39 | 3.15 | 135.07 | 0.65 | 8.33 | 17.15 | -44.93 | 7.11 | 123.58 | 6.59 | 41.42 | 0.00 | 0 | 44 | 4.76 | 4.15 | 84.44 |
| 2017 (4) | 29.61 | 29.87 | 23.28 | 30.13 | 3.69 | 102.75 | 0.01 | 0.0 | 0.09 | 0.0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0.03 | 0.0 | -0.03 | 0 | 0 | 0 | -0.67 | 0 | -0.71 | 0 | 1.94 | -40.85 | 1.34 | -52.14 | 0.6 | 25.0 | 31.14 | 112.56 | 3.18 | -54.57 | 4.66 | -21.42 | 0.00 | 0 | 42 | 5.0 | 2.25 | -37.15 |
| 2016 (3) | 22.8 | 30.58 | 17.89 | 36.25 | 1.82 | 22.15 | 0.01 | 0.0 | 0.09 | -25.0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.19 | -29.63 | 0.19 | 90.0 | 3.28 | 11.19 | 2.8 | 3.32 | 0.48 | 100.0 | 14.65 | 78.88 | 7.00 | -5.91 | 5.93 | 0.0 | 0.00 | 0 | 40 | 11.11 | 3.58 | 10.15 |
| 2015 (2) | 17.46 | 115.82 | 13.13 | 115.95 | 1.49 | 166.07 | 0.01 | -50.0 | 0.12 | 300.0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.02 | -50.0 | -0.03 | 0 | 0 | 0 | 0.27 | 800.0 | 0.1 | -82.76 | 2.95 | 45.32 | 2.71 | 41.88 | 0.24 | 100.0 | 8.19 | 36.27 | 7.44 | 25.68 | 5.93 | 96.36 | 0.00 | 0 | 36 | 12.5 | 3.25 | 51.87 |
| 2014 (1) | 8.09 | 154.4 | 6.08 | 109.66 | 0.56 | 43.59 | 0.02 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | -0.01 | 0 | 0 | 0 | 0.03 | 50.0 | 0.58 | 383.33 | 2.03 | 0 | 1.91 | 0 | 0.12 | 0 | 6.01 | 0 | 5.92 | 59100.0 | 3.02 | 0 | 0.00 | 0 | 32 | 14.29 | 2.14 | 2277.78 |
| 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) | 2.56 | 12.28 | -38.31 | 2.24 | 17.28 | -41.05 | 0.19 | 0.0 | -47.22 | 0.16 | -15.79 | 14.29 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.28 | -182.35 | -149.12 | -0.15 | -128.85 | -126.79 | -0.15 | -135.71 | -134.88 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.34 | -135.79 | -134.69 | 0.30 | 66.67 | 193.75 | 1.33 | -20.83 | 37.11 | 44 | 0.0 | 0.0 | -0.09 | -115.25 | -113.64 |
| 24Q2 (19) | 2.28 | -2.56 | -34.67 | 1.91 | -6.37 | -39.75 | 0.19 | -64.15 | -48.65 | 0.19 | 26.67 | 46.15 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -0.05 | -66.67 | 0 | 0 | 0 | 0 | 0.21 | -64.41 | -38.24 | 0.34 | -52.78 | 6.25 | 0.52 | 6.12 | 85.71 | 0.42 | 31.25 | 180.0 | 0.1 | -41.18 | -23.08 | 19.22 | -44.42 | -58.18 | 0.95 | 31.94 | 171.43 | 0.18 | 119.78 | 146.15 | 1.68 | 133.33 | 16900.0 | 44 | 0.0 | 0.0 | 0.59 | 1.72 | 51.28 |
| 24Q1 (18) | 2.34 | -33.52 | -21.48 | 2.04 | -35.44 | -25.0 | 0.53 | 120.83 | 39.47 | 0.15 | 0.0 | 50.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0.59 | 188.06 | 591.67 | 0.72 | 193.51 | 2500.0 | 0.49 | 174.24 | 426.67 | 0.32 | 145.71 | 313.33 | 0.17 | 240.0 | 1600.0 | 34.58 | 0 | 0 | 0.72 | 145.0 | 305.71 | -0.91 | -668.75 | -237.04 | 0.72 | 214.29 | 305.71 | 44 | 0.0 | 0.0 | 0.58 | 205.45 | 1550.0 |
| 23Q4 (17) | 3.52 | -15.18 | 12.82 | 3.16 | -16.84 | 15.33 | 0.24 | -33.33 | -33.33 | 0.15 | 7.14 | 87.5 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.67 | -248.89 | -76.32 | -0.77 | -235.09 | -133.33 | -0.66 | -217.86 | -112.9 | -0.7 | -262.79 | -191.67 | 0.05 | -64.29 | 171.43 | 0.00 | -100.0 | 0 | -1.60 | -263.27 | -190.91 | 0.16 | 150.0 | -20.0 | -0.63 | -164.95 | -123.86 | 44 | 0.0 | 0.0 | -0.55 | -183.33 | -175.0 |
| 23Q3 (16) | 4.15 | 18.91 | 25.0 | 3.8 | 19.87 | 31.94 | 0.36 | -2.7 | -14.29 | 0.14 | 7.69 | 250.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 32.35 | -47.67 | 0.57 | 78.12 | -35.96 | 0.56 | 100.0 | -37.78 | 0.43 | 186.67 | -2.27 | 0.14 | 7.69 | -70.21 | 23.97 | -47.85 | -53.73 | 0.98 | 180.0 | -1.01 | -0.32 | 17.95 | 68.63 | 0.97 | 9800.0 | -69.5 | 44 | 0.0 | 0.0 | 0.66 | 69.23 | -35.29 |
| 23Q2 (15) | 3.49 | 17.11 | -25.59 | 3.17 | 16.54 | -25.06 | 0.37 | -2.63 | -5.13 | 0.13 | 30.0 | 1200.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 383.33 | -38.18 | 0.32 | 1166.67 | -42.86 | 0.28 | 286.67 | -56.25 | 0.15 | 200.0 | -71.7 | 0.13 | 1200.0 | 18.18 | 45.96 | 0 | 170.04 | 0.35 | 200.0 | -71.07 | -0.39 | -44.44 | -457.14 | -0.01 | 97.14 | -100.46 | 44 | 0.0 | 0.0 | 0.39 | 1075.0 | -48.68 |
| 23Q1 (14) | 2.98 | -4.49 | -40.76 | 2.72 | -0.73 | -38.74 | 0.38 | 5.56 | -9.52 | 0.1 | 25.0 | 900.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | -0.12 | 68.42 | -132.43 | -0.03 | 90.91 | -107.69 | -0.15 | 51.61 | -126.79 | -0.15 | 37.5 | -134.88 | 0.01 | 114.29 | -92.31 | 0.00 | 0 | -100.0 | -0.35 | 36.36 | -135.71 | -0.27 | -235.0 | -400.0 | -0.35 | -113.26 | -135.71 | 44 | 0.0 | 0.0 | -0.04 | 80.0 | -105.88 |
| 22Q4 (13) | 3.12 | -6.02 | -34.18 | 2.74 | -4.86 | -34.61 | 0.36 | -14.29 | -16.28 | 0.08 | 100.0 | 700.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.03 | 0 | -400.0 | 0 | 0 | 0 | -0.38 | -144.19 | -216.67 | -0.33 | -137.08 | -230.0 | -0.31 | -134.44 | -1650.0 | -0.24 | -154.55 | -4.35 | -0.07 | -114.89 | -128.0 | 0.00 | -100.0 | 0 | -0.55 | -155.56 | -5.77 | 0.20 | 119.61 | 166.67 | 2.64 | -16.98 | 700.0 | 44 | 0.0 | 0.0 | -0.2 | -119.61 | -242.86 |
| 22Q3 (12) | 3.32 | -29.21 | -32.66 | 2.88 | -31.91 | -33.33 | 0.42 | 7.69 | 2.44 | 0.04 | 300.0 | 300.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.86 | 56.36 | 2766.67 | 0.89 | 58.93 | 2125.0 | 0.9 | 40.62 | 260.0 | 0.44 | -16.98 | 120.0 | 0.47 | 327.27 | 840.0 | 51.80 | 204.35 | 174.95 | 0.99 | -18.18 | 115.22 | -1.02 | -1357.14 | -383.33 | 3.18 | 45.21 | 274.12 | 44 | 0.0 | 0.0 | 1.02 | 34.21 | 175.68 |
| 22Q2 (11) | 4.69 | -6.76 | -13.31 | 4.23 | -4.73 | -12.6 | 0.39 | -7.14 | -4.88 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.55 | 48.65 | 311.54 | 0.56 | 43.59 | 333.33 | 0.64 | 14.29 | 1014.29 | 0.53 | 23.26 | 983.33 | 0.11 | -15.38 | 1200.0 | 17.02 | -25.58 | 0 | 1.21 | 23.47 | 964.29 | -0.07 | -177.78 | -117.07 | 2.19 | 123.47 | 461.54 | 44 | 0.0 | 0.0 | 0.76 | 11.76 | 1166.67 |
| 22Q1 (10) | 5.03 | 6.12 | -4.37 | 4.44 | 5.97 | -3.27 | 0.42 | -2.33 | -2.33 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.37 | 408.33 | 825.0 | 0.39 | 490.0 | 875.0 | 0.56 | 2700.0 | 100.0 | 0.43 | 286.96 | 86.96 | 0.13 | -48.0 | 160.0 | 22.87 | 0 | 29.5 | 0.98 | 288.46 | 84.91 | 0.09 | 130.0 | -79.07 | 0.98 | 196.97 | 84.91 | 44 | 0.0 | 0.0 | 0.68 | 385.71 | 65.85 |
| 21Q4 (9) | 4.74 | -3.85 | -7.24 | 4.19 | -3.01 | -3.9 | 0.43 | 4.88 | 16.22 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.12 | -500.0 | 50.0 | -0.1 | -350.0 | 54.55 | 0.02 | -92.0 | -87.5 | -0.23 | -215.0 | -264.29 | 0.25 | 400.0 | 1150.0 | 0.00 | -100.0 | -100.0 | -0.52 | -213.04 | -257.58 | -0.30 | -183.33 | -136.59 | 0.33 | -61.18 | -37.74 | 44 | 0.0 | 0.0 | 0.14 | -62.16 | -51.72 |
| 21Q3 (8) | 4.93 | -8.87 | -2.95 | 4.32 | -10.74 | 0.47 | 0.41 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 111.54 | 108.33 | 0.04 | 116.67 | 111.11 | 0.25 | 457.14 | 2400.0 | 0.2 | 433.33 | 1900.0 | 0.05 | 600.0 | 0 | 18.84 | 0 | 832.67 | 0.46 | 428.57 | 2200.0 | 0.36 | -12.2 | -57.14 | 0.85 | 117.95 | 325.0 | 44 | 0.0 | 0.0 | 0.37 | 516.67 | 184.62 |
| 21Q2 (7) | 5.41 | 2.85 | 10.63 | 4.84 | 5.45 | 15.24 | 0.41 | -4.65 | 10.81 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | -750.0 | 0 | -0.24 | -700.0 | 4.0 | -0.07 | -125.0 | -200.0 | -0.06 | -126.09 | 64.71 | -0.01 | -120.0 | -104.0 | 0.00 | -100.0 | 0 | -0.14 | -126.42 | 64.1 | 0.41 | -4.65 | 127.78 | 0.39 | -26.42 | 116.67 | 44 | 0.0 | 0.0 | 0.06 | -85.37 | -70.0 |
| 21Q1 (6) | 5.26 | 2.94 | 56.55 | 4.59 | 5.28 | 57.73 | 0.43 | 16.22 | 19.44 | 0.01 | 0.0 | -75.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 116.67 | -75.0 | 0.04 | 118.18 | -78.95 | 0.28 | 75.0 | 0.0 | 0.23 | 64.29 | -8.0 | 0.05 | 150.0 | 66.67 | 17.66 | 71.29 | 88.88 | 0.53 | 60.61 | -7.02 | 0.43 | -47.56 | 207.14 | 0.53 | 0.0 | -7.02 | 44 | 0.0 | 0.0 | 0.41 | 41.38 | 0.0 |
| 20Q4 (5) | 5.11 | 0.59 | 9.19 | 4.36 | 1.4 | 11.79 | 0.37 | -9.76 | -13.95 | 0.01 | 0.0 | -66.67 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | 33.33 | 14.29 | -0.22 | 38.89 | 15.38 | 0.16 | 1500.0 | 77.78 | 0.14 | 1300.0 | 1300.0 | 0.02 | 0 | -75.0 | 10.31 | 410.4 | -88.84 | 0.33 | 1550.0 | 1550.0 | 0.82 | -2.38 | 34.43 | 0.53 | 165.0 | -87.23 | 44 | 0.0 | 0.0 | 0.29 | 123.08 | 31.82 |
| 20Q3 (4) | 5.08 | 3.89 | 0.0 | 4.3 | 2.38 | 0.0 | 0.41 | 10.81 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.36 | 0 | 0.0 | -0.36 | -44.0 | 0.0 | 0.01 | -85.71 | 0.0 | 0.01 | 105.88 | 0.0 | 0 | -100.0 | 0.0 | 2.02 | 0 | 0.0 | 0.02 | 105.13 | 0.0 | 0.84 | 366.67 | 0.0 | 0.20 | 11.11 | 0.0 | 44 | 0.0 | 0.0 | 0.13 | -35.0 | 0.0 |
| 20Q2 (3) | 4.89 | 45.54 | 0.0 | 4.2 | 44.33 | 0.0 | 0.37 | 2.78 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 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 | -0.25 | -231.58 | 0.0 | 0.07 | -75.0 | 0.0 | -0.17 | -168.0 | 0.0 | 0.25 | 733.33 | 0.0 | 0.00 | -100.0 | 0.0 | -0.39 | -168.42 | 0.0 | 0.18 | 28.57 | 0.0 | 0.18 | -68.42 | 0.0 | 44 | 0.0 | 0.0 | 0.2 | -51.22 | 0.0 |
| 20Q1 (2) | 3.36 | -28.21 | 0.0 | 2.91 | -25.38 | 0.0 | 0.36 | -16.28 | 0.0 | 0.04 | 33.33 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.16 | 157.14 | 0.0 | 0.19 | 173.08 | 0.0 | 0.28 | 211.11 | 0.0 | 0.25 | 2400.0 | 0.0 | 0.03 | -62.5 | 0.0 | 9.35 | -89.88 | 0.0 | 0.57 | 2750.0 | 0.0 | 0.14 | -77.05 | 0.0 | 0.57 | -86.27 | 0.0 | 44 | 0.0 | 0.0 | 0.41 | 86.36 | 0.0 |
| 19Q4 (1) | 4.68 | 0.0 | 0.0 | 3.9 | 0.0 | 0.0 | 0.43 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 92.41 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.61 | 0.0 | 0.0 | 4.15 | 0.0 | 0.0 | 44 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 |
