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) | 11.99 | 19.07 | 9.48 | 16.75 | 1.97 | 5.91 | 0.12 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 328.57 | 0.84 | 425.0 | 0.76 | 590.91 | 0.08 | 60.0 | 9.60 | -70.13 | 0.65 | 622.22 | 0.39 | 1200.0 | 0.00 | 0 | 117 | 0.0 | 1.27 | 118.97 |
| 2023 (9) | 10.07 | -27.29 | 8.12 | -26.85 | 1.86 | -3.63 | 0.09 | 350.0 | 0.12 | 50.0 | 0.01 | -50.0 | 0.03 | 0.0 | 0.02 | 0.0 | 0.11 | 83.33 | -0.01 | 0 | 0 | 0 | -0.01 | 0 | 0.07 | -75.0 | 0.16 | -85.45 | 0.11 | -87.91 | 0.05 | -73.68 | 32.14 | 89.06 | 0.09 | -88.46 | 0.03 | -94.44 | 0.00 | 0 | 117 | 0.0 | 0.58 | -61.84 |
| 2022 (8) | 13.85 | 29.92 | 11.1 | 18.09 | 1.93 | 2.12 | 0.02 | -60.0 | 0.08 | 33.33 | 0.02 | 0 | 0.03 | 0.0 | 0.02 | 0 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0.29 | 0 | 0.28 | 154.55 | 1.1 | 0 | 0.91 | 0 | 0.19 | 533.33 | 17.00 | 0 | 0.78 | 0 | 0.54 | 0 | 0.00 | 0 | 117 | 0.0 | 1.52 | 0 |
| 2021 (7) | 10.66 | 12.57 | 9.4 | 17.5 | 1.89 | -4.55 | 0.05 | -16.67 | 0.06 | 50.0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.11 | -76.09 | -0.53 | 0 | -0.56 | 0 | 0.03 | 0 | 0.00 | 0 | -0.48 | 0 | -0.57 | 0 | 0.00 | 0 | 117 | 0.0 | -0.11 | 0 |
| 2020 (6) | 9.47 | -17.29 | 8.0 | -13.51 | 1.98 | -11.21 | 0.06 | 0.0 | 0.04 | 100.0 | 0 | 0 | 0.02 | 0.0 | 0.03 | 50.0 | 0.03 | -62.5 | 0 | 0 | 0 | 0 | -0.16 | 0 | 0.46 | 43.75 | -0.04 | 0 | 0.02 | -90.91 | -0.06 | 0 | 0.00 | 0 | 0.02 | -89.47 | -0.38 | 0 | 0.00 | 0 | 117 | 0.0 | 0.38 | -49.33 |
| 2019 (5) | 11.45 | 6.22 | 9.25 | 7.18 | 2.23 | 3.24 | 0.06 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0.02 | -50.0 | 0.02 | 0.0 | 0.08 | 100.0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.32 | 128.57 | 0.28 | 115.38 | 0.22 | 57.14 | 0.06 | 0 | 21.41 | 0 | 0.19 | 58.33 | -0.09 | 0 | 0.00 | 0 | 117 | 0.0 | 0.75 | 17.19 |
| 2018 (4) | 10.78 | -7.39 | 8.63 | 3.11 | 2.16 | -19.7 | 0.06 | -14.29 | 0.02 | 0 | 0 | 0 | 0.04 | -42.86 | 0.02 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.14 | 0 | 0.13 | -62.86 | 0.14 | -41.67 | -0.01 | 0 | 0.00 | 0 | 0.12 | -42.86 | 0.00 | 0 | 0.00 | 0 | 117 | 0.0 | 0.64 | -26.44 |
| 2017 (3) | 11.64 | 5.43 | 8.37 | -1.65 | 2.69 | 12.08 | 0.07 | -22.22 | 0 | 0 | 0 | 0 | 0.07 | -12.5 | 0.02 | 0.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | -0.39 | 0 | -0.23 | 0 | 0.35 | 94.44 | 0.24 | 100.0 | 0.11 | 57.14 | 30.60 | -18.2 | 0.21 | 110.0 | 0.40 | 566.67 | 0.00 | 0 | 117 | 0.0 | 0.87 | 3.57 |
| 2016 (2) | 11.04 | -7.3 | 8.51 | -9.66 | 2.4 | 3.9 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | 0.08 | -11.11 | 0.02 | 100.0 | 0.03 | -50.0 | 0 | 0 | 0 | 0 | -0.12 | 0 | 0.05 | -86.49 | 0.18 | -67.27 | 0.12 | -70.73 | 0.07 | -50.0 | 37.41 | 49.28 | 0.10 | -72.22 | 0.06 | 100.0 | 0.00 | 0 | 117 | 3.54 | 0.84 | -41.67 |
| 2015 (1) | 11.91 | 0.34 | 9.42 | -0.53 | 2.31 | 0.87 | 0.1 | 11.11 | 0 | 0 | 0 | 0 | 0.09 | 12.5 | 0.01 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0.01 | 0 | 0.13 | -45.83 | 0.37 | -21.28 | 0.55 | -5.17 | 0.41 | -14.58 | 0.14 | 40.0 | 25.06 | 48.81 | 0.36 | -18.18 | 0.03 | 200.0 | 0.00 | 0 | 113 | 8.65 | 1.44 | -7.1 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q4 (20) | 3.02 | -6.5 | 23.27 | 2.51 | -1.57 | 22.44 | 0.51 | 21.43 | 21.43 | 0.03 | 0.0 | -25.0 | 0 | -100.0 | -100.0 | 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 | 0.24 | 226.32 | 318.18 | 0.24 | 242.86 | 300.0 | 0.23 | 155.56 | 291.67 | 0.01 | 200.0 | 0 | 3.87 | 0 | 0 | 0.20 | 150.0 | 300.0 | -0.01 | -104.17 | 0.0 | 0.65 | 44.44 | 622.22 | 117 | 0.0 | 0.0 | 0.35 | 94.44 | 3600.0 |
| 24Q3 (19) | 3.23 | -7.71 | 24.23 | 2.55 | -0.78 | 26.24 | 0.42 | -19.23 | -14.29 | 0.03 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | -50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -600.0 | -350.0 | -0.19 | -416.67 | -311.11 | 0.07 | -85.11 | -63.16 | 0.09 | -76.92 | -47.06 | -0.01 | -112.5 | -150.0 | 0.00 | -100.0 | -100.0 | 0.08 | -75.76 | -42.86 | 0.24 | -14.29 | 242.86 | 0.45 | 18.42 | 125.0 | 117 | 0.0 | 0.0 | 0.18 | -68.97 | -40.0 |
| 24Q2 (18) | 3.5 | 55.56 | 42.86 | 2.57 | 39.67 | 33.85 | 0.52 | -1.89 | 15.56 | 0.03 | 0.0 | 50.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -69.23 | -71.43 | 0.06 | -64.71 | -57.14 | 0.47 | 840.0 | 104.35 | 0.39 | 680.0 | 116.67 | 0.08 | 0 | 100.0 | 17.14 | 82.92 | -7.95 | 0.33 | 725.0 | 106.25 | 0.28 | 380.0 | 833.33 | 0.38 | 850.0 | 533.33 | 117 | 0.0 | 0.0 | 0.58 | 262.5 | 75.76 |
| 24Q1 (17) | 2.25 | -8.16 | -12.45 | 1.84 | -10.24 | -14.02 | 0.53 | 26.19 | 3.92 | 0.03 | -25.0 | 200.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0.01 | -85.71 | -66.67 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.13 | 172.22 | 360.0 | 0.17 | 254.55 | 440.0 | 0.05 | 141.67 | 138.46 | 0.05 | 141.67 | 141.67 | 0 | 0 | 100.0 | 9.37 | 0 | 0 | 0.04 | 140.0 | 140.0 | -0.10 | -900.0 | -66.67 | 0.04 | -55.56 | 140.0 | 117 | 0.0 | 0.0 | 0.16 | 1700.0 | 633.33 |
| 23Q4 (16) | 2.45 | -5.77 | -23.91 | 2.05 | 1.49 | -13.5 | 0.42 | -14.29 | -19.23 | 0.04 | 33.33 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.07 | 0 | 600.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -325.0 | -38.46 | -0.11 | -222.22 | 42.11 | -0.12 | -163.16 | -185.71 | -0.12 | -170.59 | -180.0 | 0 | -100.0 | 100.0 | 0.00 | -100.0 | 0 | -0.10 | -171.43 | -176.92 | -0.01 | -114.29 | -103.45 | 0.09 | -55.0 | -88.46 | 117 | 0.0 | 0.0 | -0.01 | -103.33 | -103.33 |
| 23Q3 (15) | 2.6 | 6.12 | -37.95 | 2.02 | 5.21 | -38.41 | 0.49 | 8.89 | 6.52 | 0.03 | 50.0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -42.86 | -68.0 | 0.09 | -35.71 | -65.38 | 0.19 | -17.39 | -73.24 | 0.17 | -5.56 | -70.18 | 0.02 | -50.0 | -86.67 | 10.80 | -42.0 | -47.32 | 0.14 | -12.5 | -70.83 | 0.07 | 133.33 | -73.08 | 0.20 | 233.33 | -69.23 | 117 | 0.0 | 0.0 | 0.3 | -9.09 | -62.96 |
| 23Q2 (14) | 2.45 | -4.67 | -34.49 | 1.92 | -10.28 | -39.24 | 0.45 | -11.76 | -13.46 | 0.02 | 100.0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.01 | -66.67 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.14 | 380.0 | 27.27 | 0.14 | 380.0 | 7.69 | 0.23 | 276.92 | 21.05 | 0.18 | 250.0 | 20.0 | 0.04 | 500.0 | 0.0 | 18.62 | 0 | -15.59 | 0.16 | 260.0 | 23.08 | 0.03 | 150.0 | 50.0 | 0.06 | 160.0 | -62.5 | 117 | 0.0 | 0.0 | 0.33 | 1200.0 | 22.22 |
| 23Q1 (13) | 2.57 | -20.19 | -4.46 | 2.14 | -9.7 | -6.55 | 0.51 | -1.92 | 18.6 | 0.01 | 0 | 0.0 | 0.03 | 50.0 | 50.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 200.0 | 50.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.05 | 61.54 | -183.33 | -0.05 | 73.68 | -162.5 | -0.13 | -192.86 | -316.67 | -0.12 | -180.0 | -400.0 | -0.01 | 50.0 | -200.0 | 0.00 | 0 | -100.0 | -0.10 | -176.92 | -350.0 | -0.06 | -120.69 | -100.0 | -0.10 | -112.82 | -350.0 | 117 | 0.0 | 0.0 | -0.03 | -110.0 | -121.43 |
| 22Q4 (12) | 3.22 | -23.15 | 0.0 | 2.37 | -27.74 | -14.44 | 0.52 | 13.04 | 1.96 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | -152.0 | -333.33 | -0.19 | -173.08 | -1800.0 | 0.14 | -80.28 | 275.0 | 0.15 | -73.68 | 236.36 | -0.02 | -113.33 | -166.67 | 0.00 | -100.0 | 0 | 0.13 | -72.92 | 230.0 | 0.29 | 11.54 | 422.22 | 0.78 | 20.0 | 262.5 | 117 | 0.0 | 0.0 | 0.3 | -62.96 | 900.0 |
| 22Q3 (11) | 4.19 | 12.03 | 44.48 | 3.28 | 3.8 | 28.12 | 0.46 | -11.54 | -2.13 | 0 | 0 | -100.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 127.27 | 2600.0 | 0.26 | 100.0 | 0 | 0.71 | 273.68 | 691.67 | 0.57 | 280.0 | 575.0 | 0.15 | 275.0 | 0 | 20.50 | -7.07 | 0 | 0.48 | 269.23 | 580.0 | 0.26 | 1200.0 | 360.0 | 0.65 | 306.25 | 271.05 | 117 | 0.0 | 0.0 | 0.81 | 200.0 | 4150.0 |
| 22Q2 (10) | 3.74 | 39.03 | 50.2 | 3.16 | 37.99 | 46.3 | 0.52 | 20.93 | 15.56 | 0 | -100.0 | -100.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 83.33 | 283.33 | 0.13 | 62.5 | 360.0 | 0.19 | 216.67 | 211.76 | 0.15 | 275.0 | 188.24 | 0.04 | 300.0 | 0 | 22.06 | -11.83 | 0 | 0.13 | 225.0 | 192.86 | 0.02 | 166.67 | 120.0 | 0.16 | 300.0 | 157.14 | 117 | 0.0 | 0.0 | 0.27 | 92.86 | 485.71 |
| 22Q1 (9) | 2.69 | -16.46 | 31.22 | 2.29 | -17.33 | 19.9 | 0.43 | -15.69 | -4.44 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 300.0 | 0 | 0.08 | 900.0 | -50.0 | 0.06 | 175.0 | 137.5 | 0.04 | 136.36 | 125.0 | 0.01 | -66.67 | 0 | 25.02 | 0 | 0 | 0.04 | 140.0 | 128.57 | -0.03 | 66.67 | 88.89 | 0.04 | 108.33 | 128.57 | 117 | 0.0 | 0.0 | 0.14 | 366.67 | 380.0 |
| 21Q4 (8) | 3.22 | 11.03 | 23.85 | 2.77 | 8.2 | 21.49 | 0.51 | 8.51 | -12.07 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -200.0 | 62.5 | -0.01 | 0 | -107.69 | -0.08 | 33.33 | 42.86 | -0.11 | 8.33 | -22.22 | 0.03 | 0 | 160.0 | 0.00 | 0 | 0 | -0.10 | 0.0 | -42.86 | -0.09 | 10.0 | 52.63 | -0.48 | -26.32 | -2500.0 | 117 | 0.0 | 0.0 | 0.03 | 250.0 | 400.0 |
| 21Q3 (7) | 2.9 | 16.47 | 3.2 | 2.56 | 18.52 | 12.78 | 0.47 | 4.44 | -6.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 83.33 | 90.0 | 0 | 100.0 | -100.0 | -0.12 | 29.41 | -166.67 | -0.12 | 29.41 | -166.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.10 | 28.57 | -166.67 | -0.10 | 0.0 | -433.33 | -0.38 | -35.71 | -522.22 | 117 | 0.0 | 0.0 | -0.02 | 71.43 | -107.14 |
| 21Q2 (6) | 2.49 | 21.46 | -12.01 | 2.16 | 13.09 | -3.14 | 0.45 | 0.0 | -11.76 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0 | -0.05 | -131.25 | -133.33 | -0.17 | -6.25 | -170.83 | -0.17 | -6.25 | -194.44 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.14 | 0.0 | -187.5 | -0.10 | 62.96 | -433.33 | -0.28 | -100.0 | -366.67 | 117 | 0.0 | 1.74 | -0.07 | -40.0 | -120.59 |
| 21Q1 (5) | 2.05 | -21.15 | 65.32 | 1.91 | -16.23 | 56.56 | 0.45 | -22.41 | 18.42 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.16 | 23.08 | 433.33 | -0.16 | -14.29 | 50.0 | -0.16 | -77.78 | 38.46 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | -0.14 | -100.0 | 36.36 | -0.27 | -42.11 | -8.0 | -0.14 | -800.0 | 36.36 | 117 | 0.0 | 0.0 | -0.05 | -400.0 | 77.27 |
| 20Q4 (4) | 2.6 | -7.47 | 0.0 | 2.28 | 0.44 | 0.0 | 0.58 | 16.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.08 | 20.0 | 0.0 | 0.13 | -7.14 | 0.0 | -0.14 | -177.78 | 0.0 | -0.09 | -150.0 | 0.0 | -0.05 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | -146.67 | 0.0 | -0.19 | -733.33 | 0.0 | 0.02 | -77.78 | 0.0 | 117 | 0.0 | 0.0 | -0.01 | -103.57 | 0.0 |
| 20Q3 (3) | 2.81 | -0.71 | 0.0 | 2.27 | 1.79 | 0.0 | 0.5 | -1.96 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.1 | 0 | 0.0 | 0.14 | -6.67 | 0.0 | 0.18 | -25.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.15 | -6.25 | 0.0 | 0.03 | 0.0 | 0.0 | 0.09 | 250.0 | 0.0 | 117 | 1.74 | 0.0 | 0.28 | -17.65 | 0.0 |
| 20Q2 (2) | 2.83 | 128.23 | 0.0 | 2.23 | 82.79 | 0.0 | 0.51 | 34.21 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 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 | 0 | 0.0 | 0.15 | 400.0 | 0.0 | 0.24 | 175.0 | 0.0 | 0.18 | 169.23 | 0.0 | 0.05 | 171.43 | 0.0 | 23.08 | 0 | 0.0 | 0.16 | 172.73 | 0.0 | 0.03 | 112.0 | 0.0 | -0.06 | 72.73 | 0.0 | 115 | -1.71 | 0.0 | 0.34 | 254.55 | 0.0 |
| 20Q1 (1) | 1.24 | 0.0 | 0.0 | 1.22 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.01 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | 117 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 |
