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) | 20.33 | -17.69 | 14.92 | -13.1 | 4.93 | 4.23 | 0.25 | 38.89 | 0.01 | 0 | 0.01 | 0.0 | 0.14 | 0.0 | 0.32 | -3.03 | 0.08 | -60.0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.68 | -64.02 | 1.11 | -76.33 | 1.07 | -71.47 | 0.19 | -73.61 | 17.12 | 12.12 | 0.52 | -71.11 | 0.21 | -79.21 | 0.00 | 0 | 206 | 0.0 | 2.67 | -55.35 |
| 2022 (9) | 24.7 | -17.67 | 17.17 | -21.17 | 4.73 | 11.82 | 0.18 | 63.64 | 0 | 0 | 0.01 | 0.0 | 0.14 | 7.69 | 0.33 | 17.86 | 0.2 | 17.65 | 0 | 0 | 0 | 0 | 0.81 | 0 | 1.89 | 225.86 | 4.69 | 2.63 | 3.75 | 1.35 | 0.72 | 5.88 | 15.27 | 2.0 | 1.80 | 0.56 | 1.01 | -40.24 | 0.00 | 0 | 206 | 0.0 | 5.98 | 4.55 |
| 2021 (8) | 30.0 | 19.66 | 21.78 | 10.28 | 4.23 | 36.89 | 0.11 | 10.0 | 0.01 | -66.67 | 0.01 | 0.0 | 0.13 | 0.0 | 0.28 | 211.11 | 0.17 | 30.77 | 0.01 | 0 | 0 | 0 | -0.22 | 0 | 0.58 | 0 | 4.57 | 148.37 | 3.7 | 158.74 | 0.68 | 65.85 | 14.97 | -32.02 | 1.79 | 159.42 | 1.69 | 70.71 | 0.00 | 0 | 206 | 0.0 | 5.72 | 86.32 |
| 2020 (7) | 25.07 | 15.85 | 19.75 | 12.22 | 3.09 | -13.93 | 0.1 | -33.33 | 0.03 | 50.0 | 0.01 | 0.0 | 0.13 | 333.33 | 0.09 | 28.57 | 0.13 | 30.0 | 0 | 0 | 0 | 0 | -0.62 | 0 | -0.4 | 0 | 1.84 | 700.0 | 1.43 | 853.33 | 0.41 | 412.5 | 22.02 | -38.66 | 0.69 | 885.71 | 0.99 | 371.43 | 0.00 | 0 | 206 | 0.0 | 3.07 | 79.53 |
| 2019 (6) | 21.64 | -25.99 | 17.6 | -25.33 | 3.59 | -30.43 | 0.15 | 15.38 | 0.02 | -66.67 | 0.01 | 0 | 0.03 | -25.0 | 0.07 | 16.67 | 0.1 | -37.5 | -0.05 | 0 | 0.01 | -99.44 | -0.25 | 0 | -0.23 | 0 | 0.23 | -90.98 | 0.15 | -93.64 | 0.08 | -61.9 | 35.90 | 329.94 | 0.07 | -93.81 | 0.21 | 31.25 | 0.00 | 0 | 206 | 0.98 | 1.71 | -56.38 |
| 2018 (5) | 29.24 | -2.99 | 23.57 | 0.26 | 5.16 | 39.46 | 0.13 | 62.5 | 0.06 | -14.29 | 0 | 0 | 0.04 | 33.33 | 0.06 | 100.0 | 0.16 | 14.29 | 0.2 | 1900.0 | 1.79 | 1690.0 | 0.16 | 0 | 2.06 | 0 | 2.55 | -2.67 | 2.36 | 3.96 | 0.21 | -25.0 | 8.35 | -20.85 | 1.13 | 8.65 | 0.16 | -88.49 | 0.00 | 0 | 204 | 0.49 | 3.92 | -13.27 |
| 2017 (4) | 30.14 | 6.28 | 23.51 | -5.62 | 3.7 | -22.76 | 0.08 | 0.0 | 0.07 | -30.0 | 0 | 0 | 0.03 | 50.0 | 0.03 | 50.0 | 0.14 | -6.67 | 0.01 | 0 | 0.1 | 0 | -0.55 | 0 | -0.31 | 0 | 2.62 | 0 | 2.27 | 0 | 0.28 | -12.5 | 10.55 | 0 | 1.04 | 0 | 1.39 | 0 | 0.00 | 0 | 203 | 0.0 | 4.52 | 203.36 |
| 2016 (3) | 28.36 | -33.4 | 24.91 | -37.02 | 4.79 | 29.11 | 0.08 | -61.9 | 0.1 | -23.08 | 0 | 0 | 0.02 | 0.0 | 0.02 | -83.33 | 0.15 | -40.0 | 0 | 0 | 0 | 0 | -0.4 | 0 | -0.05 | 0 | -1.41 | 0 | -1.55 | 0 | 0.32 | 190.91 | 0.00 | 0 | -0.77 | 0 | -0.81 | 0 | 0.00 | 0 | 203 | 0.0 | 1.49 | -58.03 |
| 2015 (2) | 42.58 | -21.86 | 39.55 | -16.79 | 3.71 | -14.12 | 0.21 | 10.53 | 0.13 | 8.33 | 0 | 0 | 0.02 | -33.33 | 0.12 | 300.0 | 0.25 | 47.06 | 0.01 | 0 | 0.06 | -57.14 | 0.25 | -60.94 | 0.41 | -65.25 | -0.27 | 0 | -0.15 | 0 | 0.11 | 266.67 | 0.00 | 0 | -0.07 | 0 | -0.30 | 0 | 0.00 | 0 | 203 | 1.0 | 3.55 | -53.04 |
| 2014 (1) | 54.49 | 16.66 | 47.53 | 10.0 | 4.32 | 15.82 | 0.19 | 111.11 | 0.12 | 0 | 0 | 0 | 0.03 | 200.0 | 0.03 | -66.67 | 0.17 | -57.5 | -0.01 | 0 | 0.14 | -74.55 | 0.64 | 68.42 | 1.18 | -9.23 | 3.81 | 256.07 | 3.66 | 916.67 | 0.03 | -93.33 | 0.77 | -98.19 | 1.72 | 855.56 | 1.34 | 0 | 0.00 | 0 | 201 | -0.5 | 7.56 | 49.11 |
| 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) | 5.34 | 8.54 | 7.88 | 3.86 | 0.78 | 6.04 | 1.39 | 3.73 | 2.96 | 0.05 | -16.67 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.04 | -71.43 | -91.84 | 0.13 | 218.18 | -71.74 | 0.07 | 250.0 | -83.72 | 0.01 | 200.0 | -90.0 | 6.95 | 0 | -67.22 | 0.04 | 300.0 | -80.95 | 0.02 | 133.33 | 166.67 | 0.07 | 133.33 | -86.0 | 185 | -10.19 | -10.19 | 0.49 | 75.0 | -43.02 |
| 24Q2 (19) | 4.92 | 7.19 | 4.02 | 3.83 | 15.02 | 10.37 | 1.34 | -0.74 | 17.54 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0.1 | 150.0 | 11.11 | 0.03 | 200.0 | 200.0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0.05 | -64.29 | 0.0 | 0.14 | -6.67 | -63.16 | -0.11 | -257.14 | -121.57 | 0.02 | -60.0 | -96.08 | -0.01 | -150.0 | 0.0 | 0.00 | -100.0 | 0 | 0.01 | -50.0 | -96.0 | -0.06 | -20.0 | -185.71 | 0.03 | 50.0 | -89.66 | 206 | 0.0 | 0.0 | 0.28 | -39.13 | -68.18 |
| 24Q1 (18) | 4.59 | -16.55 | -10.87 | 3.33 | -17.57 | -11.67 | 1.35 | 22.73 | 0.0 | 0.05 | -37.5 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | -25.0 | 0.04 | 0 | 0.0 | 0.01 | -75.0 | 0.0 | 0 | 100.0 | 0 | 0.01 | 0 | 0 | 0.14 | 143.75 | 450.0 | 0.15 | 151.72 | 50.0 | 0.07 | -12.5 | 0.0 | 0.05 | 0.0 | -37.5 | 0.02 | -71.43 | 0.0 | 27.57 | -72.34 | -25.41 | 0.02 | 0.0 | -50.0 | -0.05 | -127.78 | -400.0 | 0.02 | -96.15 | -50.0 | 206 | 0.0 | 0.0 | 0.46 | -8.0 | 6.98 |
| 23Q4 (17) | 5.5 | 11.11 | 8.27 | 4.04 | 10.99 | 19.17 | 1.1 | -18.52 | 19.57 | 0.08 | 60.0 | 33.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.04 | 100.0 | -20.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.32 | -239.13 | 0.0 | -0.29 | -159.18 | -26.09 | 0.08 | -82.61 | -85.19 | 0.05 | -88.37 | -89.36 | 0.07 | -30.0 | -41.67 | 99.69 | 370.24 | 347.84 | 0.02 | -90.48 | -91.3 | 0.18 | 700.0 | -52.63 | 0.52 | 4.0 | -71.43 | 206 | 0.0 | 0.0 | 0.5 | -41.86 | -43.18 |
| 23Q3 (16) | 4.95 | 4.65 | -8.84 | 3.64 | 4.9 | -3.96 | 1.35 | 18.42 | 8.87 | 0.05 | -16.67 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0.19 | 111.11 | 26.67 | 0.02 | 100.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.23 | 360.0 | -55.77 | 0.49 | 28.95 | -38.75 | 0.46 | -9.8 | -61.67 | 0.43 | -15.69 | -56.12 | 0.1 | 1100.0 | -44.44 | 21.20 | 0 | 41.81 | 0.21 | -16.0 | -56.25 | -0.03 | -142.86 | -130.0 | 0.50 | 72.41 | -68.55 | 206 | 0.0 | 0.0 | 0.86 | -2.27 | -44.16 |
| 23Q2 (15) | 4.73 | -8.16 | -35.03 | 3.47 | -7.96 | -31.83 | 1.14 | -15.56 | -14.93 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0.09 | 125.0 | 800.0 | 0.01 | 0.0 | -90.91 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.05 | 225.0 | -77.27 | 0.38 | 280.0 | -35.59 | 0.51 | 628.57 | -64.34 | 0.51 | 537.5 | -55.26 | -0.01 | -150.0 | -106.67 | 0.00 | -100.0 | -100.0 | 0.25 | 525.0 | -54.55 | 0.07 | 800.0 | -76.67 | 0.29 | 625.0 | -73.87 | 206 | 0.0 | 0.0 | 0.88 | 104.65 | -49.43 |
| 23Q1 (14) | 5.15 | 1.38 | -25.47 | 3.77 | 11.21 | -23.06 | 1.35 | 46.74 | 10.66 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0.04 | 0.0 | -66.67 | 0.01 | -80.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 87.5 | -110.26 | 0.1 | 143.48 | -86.49 | 0.07 | -87.04 | -95.39 | 0.08 | -82.98 | -93.1 | 0.02 | -83.33 | -92.59 | 36.96 | 66.04 | 109.29 | 0.04 | -82.61 | -92.86 | -0.01 | -102.63 | -104.35 | 0.04 | -97.8 | -92.86 | 206 | 0.0 | 0.0 | 0.43 | -51.14 | -76.5 |
| 22Q4 (13) | 5.08 | -6.45 | -24.74 | 3.39 | -10.55 | -31.52 | 0.92 | -25.81 | -29.23 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 33.33 | 0.04 | -73.33 | 0 | 0.05 | 150.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.32 | -161.54 | -3300.0 | -0.23 | -128.75 | -195.83 | 0.54 | -55.0 | -27.03 | 0.47 | -52.04 | -16.07 | 0.12 | -33.33 | 33.33 | 22.26 | 48.9 | 91.57 | 0.23 | -52.08 | -14.81 | 0.38 | 280.0 | 123.53 | 1.82 | 14.47 | 1.11 | 206 | 0.0 | 0.0 | 0.88 | -42.86 | -15.38 |
| 22Q3 (12) | 5.43 | -25.41 | -32.55 | 3.79 | -25.54 | -34.88 | 1.24 | -7.46 | 16.98 | 0.05 | 25.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.15 | 1400.0 | 7.14 | 0.02 | -81.82 | -75.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.52 | 136.36 | 0 | 0.8 | 35.59 | 247.83 | 1.2 | -16.08 | -14.29 | 0.98 | -14.04 | -9.26 | 0.18 | 20.0 | -25.0 | 14.95 | 44.44 | -13.98 | 0.48 | -12.73 | -7.69 | 0.10 | -66.67 | -78.26 | 1.59 | 43.24 | 3.92 | 206 | 0.0 | 0.0 | 1.54 | -11.49 | -9.94 |
| 22Q2 (11) | 7.28 | 5.35 | -13.23 | 5.09 | 3.88 | -14.74 | 1.34 | 9.84 | 30.1 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | -91.67 | 0 | 0.11 | 450.0 | 266.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | -43.59 | 195.65 | 0.59 | -20.27 | 395.0 | 1.43 | -5.92 | 21.19 | 1.14 | -1.72 | 11.76 | 0.15 | -44.44 | 0.0 | 10.35 | -41.39 | -19.14 | 0.55 | -1.79 | 10.0 | 0.30 | 30.43 | -54.55 | 1.11 | 98.21 | 9.9 | 206 | 0.0 | 0.0 | 1.74 | -4.92 | 20.0 |
| 22Q1 (10) | 6.91 | 2.37 | 1.32 | 4.9 | -1.01 | -2.78 | 1.22 | -6.15 | 43.53 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.12 | 0 | -14.29 | 0.02 | -50.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 3800.0 | 0 | 0.74 | 208.33 | 131.25 | 1.52 | 105.41 | 21.6 | 1.16 | 107.14 | 10.48 | 0.27 | 200.0 | 35.0 | 17.66 | 51.98 | 8.41 | 0.56 | 107.41 | 9.8 | 0.23 | 35.29 | -41.03 | 0.56 | -68.89 | 9.8 | 206 | 0.0 | 0.0 | 1.83 | 75.96 | 20.39 |
| 21Q4 (9) | 6.75 | -16.15 | -8.66 | 4.95 | -14.95 | -12.54 | 1.3 | 22.64 | 80.56 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.04 | -50.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 103.33 | 0.24 | 4.35 | 180.0 | 0.74 | -47.14 | 4.23 | 0.56 | -48.15 | 12.0 | 0.09 | -62.5 | -57.14 | 11.62 | -33.14 | -61.1 | 0.27 | -48.08 | 12.5 | 0.17 | -63.04 | -60.47 | 1.80 | 17.65 | 157.14 | 206 | 0.0 | 0.0 | 1.04 | -39.18 | 4.0 |
| 21Q3 (8) | 8.05 | -4.05 | 28.39 | 5.82 | -2.51 | 14.12 | 1.06 | 2.91 | 30.86 | 0.03 | 50.0 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.14 | 0 | 180.0 | 0.08 | 166.67 | 700.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.23 | 215.0 | 235.29 | 1.4 | 18.64 | 636.84 | 1.08 | 5.88 | 535.29 | 0.24 | 60.0 | 2300.0 | 17.38 | 35.78 | 343.37 | 0.52 | 4.0 | 550.0 | 0.46 | -30.3 | 155.56 | 1.53 | 51.49 | 240.0 | 206 | 0.0 | 0.0 | 1.71 | 17.93 | 248.98 |
| 21Q2 (7) | 8.39 | 23.02 | 58.3 | 5.97 | 18.45 | 48.14 | 1.03 | 21.18 | 51.47 | 0.02 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | -100.0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 0 | -0.2 | -162.5 | -400.0 | 1.18 | -5.6 | 114.55 | 1.02 | -2.86 | 126.67 | 0.15 | -25.0 | 36.36 | 12.80 | -21.42 | -34.79 | 0.50 | -1.96 | 127.27 | 0.66 | 69.23 | 153.85 | 1.01 | 98.04 | 172.97 | 206 | 0.0 | 0.98 | 1.45 | -4.61 | 66.67 |
| 21Q1 (6) | 6.82 | -7.71 | 11.62 | 5.04 | -10.95 | 1.61 | 0.85 | 18.06 | -3.41 | 0.02 | 0.0 | -33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.14 | 0 | 0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.32 | 206.67 | 166.67 | 1.25 | 76.06 | 220.51 | 1.05 | 110.0 | 238.71 | 0.2 | -4.76 | 150.0 | 16.29 | -45.46 | -19.08 | 0.51 | 112.5 | 240.0 | 0.39 | -9.3 | 290.0 | 0.51 | -27.14 | 240.0 | 206 | 0.0 | 0.0 | 1.52 | 52.0 | 111.11 |
| 20Q4 (5) | 7.39 | 17.86 | 38.91 | 5.66 | 10.98 | 28.64 | 0.72 | -11.11 | 28.57 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | -100.0 | 0 | 0.04 | 300.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -42.86 | 0.0 | -0.3 | -76.47 | 28.57 | 0.71 | 273.68 | 1283.33 | 0.5 | 194.12 | 350.0 | 0.21 | 2000.0 | 50.0 | 29.87 | 661.99 | 0 | 0.24 | 200.0 | 340.0 | 0.43 | 138.89 | 258.33 | 0.70 | 55.56 | 900.0 | 206 | 0.0 | 0.0 | 1.0 | 104.08 | 212.5 |
| 20Q3 (4) | 6.27 | 18.3 | 0.0 | 5.1 | 26.55 | 0.0 | 0.81 | 19.12 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.05 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.21 | 0 | 0.0 | -0.17 | -325.0 | 0.0 | 0.19 | -65.45 | 0.0 | 0.17 | -62.22 | 0.0 | 0.01 | -90.91 | 0.0 | 3.92 | -80.03 | 0.0 | 0.08 | -63.64 | 0.0 | 0.18 | -30.77 | 0.0 | 0.45 | 21.62 | 0.0 | 206 | 0.98 | 0.0 | 0.49 | -43.68 | 0.0 |
| 20Q2 (3) | 5.3 | -13.26 | 0.0 | 4.03 | -18.75 | 0.0 | 0.68 | -22.73 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 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 | -0.04 | -133.33 | 0.0 | 0.55 | 41.03 | 0.0 | 0.45 | 45.16 | 0.0 | 0.11 | 37.5 | 0.0 | 19.63 | -2.48 | 0.0 | 0.22 | 46.67 | 0.0 | 0.26 | 160.0 | 0.0 | 0.37 | 146.67 | 0.0 | 204 | -0.97 | 0.0 | 0.87 | 20.83 | 0.0 |
| 20Q1 (2) | 6.11 | 14.85 | 0.0 | 4.96 | 12.73 | 0.0 | 0.88 | 57.14 | 0.0 | 0.03 | 50.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 116.67 | 0.0 | 0.12 | 128.57 | 0.0 | 0.39 | 750.0 | 0.0 | 0.31 | 255.0 | 0.0 | 0.08 | -42.86 | 0.0 | 20.13 | 0 | 0.0 | 0.15 | 250.0 | 0.0 | 0.10 | -16.67 | 0.0 | 0.15 | 114.29 | 0.0 | 206 | 0.0 | 0.0 | 0.72 | 125.0 | 0.0 |
| 19Q4 (1) | 5.32 | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 | 0.56 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | -0.42 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 206 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 |
