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) | 22.61 | -8.42 | 15.61 | -16.08 | 4.77 | 4.84 | 0.05 | 150.0 | 0.29 | 70.59 | 0 | 0 | 0.04 | -20.0 | 0.01 | -88.89 | 0.06 | 100.0 | 0 | 0 | 0.54 | -5.26 | 0.45 | -21.05 | 1.05 | -2.78 | 3.28 | 25.19 | 2.49 | 4.62 | 0.74 | 516.67 | 22.43 | 387.61 | 2.71 | 0.37 | 1.48 | 10.45 | 0.00 | 0 | 91 | 4.6 | 3.7 | 22.92 |
| 2022 (9) | 24.69 | -17.06 | 18.6 | -20.68 | 4.55 | -6.76 | 0.02 | 100.0 | 0.17 | 13.33 | 0 | 0 | 0.05 | 66.67 | 0.09 | 80.0 | 0.03 | -88.46 | -0.01 | 0 | 0.57 | 83.87 | 0.57 | 0 | 1.08 | 83.05 | 2.62 | 29.06 | 2.38 | 46.91 | 0.12 | 0 | 4.60 | 0 | 2.70 | 46.74 | 1.34 | 26.42 | 0.00 | 0 | 87 | 0.0 | 3.01 | 16.67 |
| 2021 (8) | 29.77 | -16.42 | 23.45 | -18.49 | 4.88 | -5.43 | 0.01 | -50.0 | 0.15 | 0.0 | 0 | 0 | 0.03 | 0.0 | 0.05 | 400.0 | 0.26 | 85.71 | 0 | 0 | 0.31 | -8.82 | -0.1 | 0 | 0.59 | 210.53 | 2.03 | 7.98 | 1.62 | 14.08 | -0.02 | 0 | 0.00 | 0 | 1.84 | 14.29 | 1.06 | -16.54 | 0.00 | 0 | 87 | 0.0 | 2.58 | 0.78 |
| 2020 (7) | 35.62 | -7.43 | 28.77 | -10.87 | 5.16 | 3.41 | 0.02 | 0.0 | 0.15 | 25.0 | 0 | 0 | 0.03 | 0.0 | 0.01 | 0.0 | 0.14 | 16.67 | 0 | 0 | 0.34 | 0 | -0.12 | 0 | 0.19 | 0 | 1.88 | 54.1 | 1.42 | 65.12 | 0.07 | 75.0 | 3.75 | 27.55 | 1.61 | 69.47 | 1.27 | 42.7 | 0.00 | 0 | 87 | -2.25 | 2.56 | 28.0 |
| 2019 (6) | 38.48 | 21.73 | 32.28 | 18.55 | 4.99 | 1.42 | 0.02 | -50.0 | 0.12 | 9.09 | 0 | 0 | 0.03 | -25.0 | 0.01 | 0.0 | 0.12 | 20.0 | 0.04 | -78.95 | -0.03 | 0 | -0.04 | 0 | 0 | 0 | 1.22 | 0 | 0.86 | 4200.0 | 0.04 | 0 | 2.94 | 0 | 0.95 | 4650.0 | 0.89 | 0 | 0.00 | 0 | 89 | -1.11 | 2.0 | 300.0 |
| 2018 (5) | 31.61 | 2.96 | 27.23 | 2.45 | 4.92 | 11.06 | 0.04 | 100.0 | 0.11 | 57.14 | 0 | 0 | 0.04 | -20.0 | 0.01 | 0 | 0.1 | -37.5 | 0.19 | 0 | 0 | 0 | 0.13 | 0 | 0.34 | 0 | -0.2 | 0 | 0.02 | 0.0 | -0.05 | 0 | 0.00 | 0 | 0.02 | 0.0 | -0.33 | 0 | 0.00 | 0 | 90 | 0.0 | 0.5 | 72.41 |
| 2017 (4) | 30.7 | -8.52 | 26.58 | -10.35 | 4.43 | 0.91 | 0.02 | 0.0 | 0.07 | 0.0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0.16 | -5.88 | 0 | 0 | 0 | 0 | -0.12 | 0 | -0.02 | 0 | -0.34 | 0 | 0.02 | -85.71 | 0.02 | -88.24 | 0.00 | 0 | 0.02 | -80.0 | 0.04 | 0.0 | 0.00 | 0 | 90 | 0.0 | 0.29 | 38.1 |
| 2016 (3) | 33.56 | -6.67 | 29.65 | -6.73 | 4.39 | -6.0 | 0.02 | -77.78 | 0.07 | -56.25 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.17 | -70.69 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0.1 | -75.61 | -0.37 | 0 | 0.14 | -68.89 | 0.17 | 0 | 0.00 | 0 | 0.10 | -79.17 | 0.04 | 0.0 | 0.00 | 0 | 90 | -3.23 | 0.21 | -68.66 |
| 2015 (2) | 35.96 | -19.08 | 31.79 | -19.8 | 4.67 | -9.85 | 0.09 | 80.0 | 0.16 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 100.0 | 0 | 0 | -0.01 | 0 | 0.06 | -84.21 | 0.41 | -43.06 | -0.1 | 0 | 0.45 | 40.62 | -0.09 | 0 | 0.00 | 0 | 0.48 | 71.43 | 0.04 | 0 | 0.00 | 0 | 93 | -1.06 | 0.67 | -47.24 |
| 2014 (1) | 44.44 | -12.17 | 39.64 | -13.68 | 5.18 | -22.8 | 0.05 | 25.0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 7.41 | 0 | 0 | 0.08 | -20.0 | 0.38 | 123.53 | 0.72 | 554.55 | 0.34 | 0 | 0.32 | 0 | 0.05 | -73.68 | 13.75 | 0 | 0.28 | 0 | -0.41 | 0 | 0.00 | 0 | 94 | 0.0 | 1.27 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q3 (20) | 7.37 | 6.2 | 24.92 | 5.22 | 7.19 | 31.82 | 1.47 | -30.33 | 8.89 | 0.05 | -37.5 | 400.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | -0.06 | -115.38 | -107.06 | 0.63 | 80.0 | -56.25 | 0.49 | 4.26 | -60.48 | 0.14 | -41.67 | -17.65 | 21.55 | -68.49 | 87.55 | 0.51 | 4.08 | -62.22 | 0.57 | 612.5 | 42.5 | 1.93 | 34.97 | -27.99 | 97 | 0.0 | 5.43 | 0.73 | 58.7 | -52.9 |
| 24Q2 (19) | 6.94 | -0.86 | 36.08 | 4.87 | -0.2 | 37.18 | 2.11 | 30.25 | 97.2 | 0.08 | 166.67 | 300.0 | 0.09 | 12.5 | 28.57 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | -47.54 | 14.29 | 0.39 | -30.36 | 25.81 | 0.35 | -67.29 | -55.7 | 0.47 | -48.35 | -26.56 | 0.24 | -4.0 | 60.0 | 68.39 | 187.96 | 258.06 | 0.49 | -47.87 | -32.88 | 0.08 | -77.78 | -76.47 | 1.43 | 52.13 | 10.0 | 97 | 0.0 | 11.49 | 0.46 | -61.02 | -48.89 |
| 24Q1 (18) | 7.0 | 13.45 | 28.91 | 4.88 | 17.87 | 23.23 | 1.62 | 20.9 | 60.4 | 0.03 | 50.0 | 0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.61 | 405.0 | 1120.0 | 0.56 | 333.33 | 330.77 | 1.07 | 137.78 | 78.33 | 0.91 | 727.27 | 82.0 | 0.25 | -21.88 | 150.0 | 23.75 | -66.74 | 46.06 | 0.94 | 683.33 | 64.91 | 0.36 | 0.0 | -5.26 | 0.94 | -65.69 | 64.91 | 97 | 6.59 | 11.49 | 1.18 | 110.71 | 68.57 |
| 23Q4 (17) | 6.17 | 4.58 | 26.43 | 4.14 | 4.55 | 20.0 | 1.34 | -0.74 | 28.85 | 0.02 | 100.0 | 100.0 | 0.08 | 0.0 | 60.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -80.0 | 0.0 | 0 | 0 | 0 | -0.01 | -101.79 | 0.0 | -0.2 | -162.5 | -185.71 | -0.24 | -128.24 | -2300.0 | 0.45 | -68.75 | 18.42 | 0.11 | -91.13 | -65.62 | 0.32 | 88.24 | 433.33 | 71.40 | 521.41 | 364.84 | 0.12 | -91.11 | -67.57 | 0.36 | -10.0 | 5.88 | 2.74 | 2.24 | 0.37 | 91 | -1.09 | 4.6 | 0.56 | -63.87 | 12.0 |
| 23Q3 (16) | 5.9 | 15.69 | 28.82 | 3.96 | 11.55 | 23.75 | 1.35 | 26.17 | 29.81 | 0.01 | -50.0 | 0 | 0.08 | 14.29 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | -100.0 | -100.0 | 0.05 | 0 | 400.0 | 0 | 0 | 0 | 0.56 | 0 | 0 | 0.32 | 14.29 | 39.13 | 0.85 | 174.19 | 165.62 | 1.44 | 82.28 | 121.54 | 1.24 | 93.75 | 117.54 | 0.17 | 13.33 | 112.5 | 11.49 | -39.84 | -9.88 | 1.35 | 84.93 | 107.69 | 0.40 | 17.65 | 53.85 | 2.68 | 106.15 | 13.56 | 92 | 5.75 | 5.75 | 1.55 | 72.22 | 115.28 |
| 23Q2 (15) | 5.1 | -6.08 | -32.36 | 3.55 | -10.35 | -38.9 | 1.07 | 5.94 | -18.32 | 0.02 | 0 | 100.0 | 0.07 | 0.0 | 75.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | -85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.28 | 460.0 | 154.55 | 0.31 | 138.46 | -47.46 | 0.79 | 31.67 | -22.55 | 0.64 | 28.0 | -37.25 | 0.15 | 50.0 | 1600.0 | 19.10 | 17.47 | 0 | 0.73 | 28.07 | -37.61 | 0.34 | -10.53 | -22.73 | 1.30 | 128.07 | -23.98 | 87 | 0.0 | 0.0 | 0.9 | 28.57 | -18.18 |
| 23Q1 (14) | 5.43 | 11.27 | -29.39 | 3.96 | 14.78 | -35.5 | 1.01 | -2.88 | -12.93 | 0 | -100.0 | 0 | 0.07 | 40.0 | 75.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0 | 100.0 | 0 | 0.05 | 171.43 | -82.76 | 0.13 | 1400.0 | -31.58 | 0.6 | 57.89 | 5.26 | 0.5 | 56.25 | 6.38 | 0.1 | 66.67 | 1100.0 | 16.26 | 5.86 | 0 | 0.57 | 54.05 | 5.56 | 0.38 | 11.76 | 31.03 | 0.57 | -79.12 | 5.56 | 87 | 0.0 | 0.0 | 0.7 | 40.0 | 0.0 |
| 22Q4 (13) | 4.88 | 6.55 | -35.7 | 3.45 | 7.81 | -41.92 | 1.04 | 0.0 | -24.64 | 0.01 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -93.33 | 0 | 0 | 0 | -0.01 | 0 | -103.33 | -0.07 | -130.43 | -75.0 | -0.01 | -103.12 | -101.69 | 0.38 | -41.54 | -55.81 | 0.32 | -43.86 | -54.93 | 0.06 | -25.0 | 175.0 | 15.36 | 20.47 | 0 | 0.37 | -43.08 | -54.32 | 0.34 | 30.77 | 183.33 | 2.73 | 15.68 | 46.77 | 87 | 0.0 | 0.0 | 0.5 | -30.56 | -50.0 |
| 22Q3 (12) | 4.58 | -39.26 | -39.66 | 3.2 | -44.92 | -46.76 | 1.04 | -20.61 | -14.05 | 0 | -100.0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0.02 | -71.43 | -33.33 | 0.01 | 0 | -85.71 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.23 | 109.09 | 666.67 | 0.32 | -45.76 | 357.14 | 0.65 | -36.27 | 47.73 | 0.57 | -44.12 | 62.86 | 0.08 | 900.0 | 900.0 | 12.75 | 0 | 0 | 0.65 | -44.44 | 62.5 | 0.26 | -40.91 | -10.34 | 2.36 | 38.01 | 124.76 | 87 | 0.0 | 0.0 | 0.72 | -34.55 | 24.14 |
| 22Q2 (11) | 7.54 | -1.95 | 2.03 | 5.81 | -5.37 | -2.52 | 1.31 | 12.93 | 18.02 | 0.01 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.07 | 0 | 250.0 | 0 | 0 | -100.0 | 0 | 100.0 | 0 | 0.58 | 0 | 0 | 0.11 | -62.07 | 200.0 | 0.59 | 210.53 | 690.0 | 1.02 | 78.95 | 343.48 | 1.02 | 117.02 | 466.67 | -0.01 | 0.0 | -150.0 | 0.00 | 0 | -100.0 | 1.17 | 116.67 | 485.0 | 0.44 | 51.72 | 51.72 | 1.71 | 216.67 | 167.19 | 87 | 0.0 | 0.0 | 1.1 | 57.14 | 197.3 |
| 22Q1 (10) | 7.69 | 1.32 | 6.81 | 6.14 | 3.37 | 10.83 | 1.16 | -15.94 | -1.69 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.01 | 0 | 0 | 0 | -100.0 | 0 | 0.29 | 825.0 | 2800.0 | 0.19 | -67.8 | 850.0 | 0.57 | -33.72 | 16.33 | 0.47 | -33.8 | 23.68 | -0.01 | 87.5 | -120.0 | 0.00 | 0 | -100.0 | 0.54 | -33.33 | 22.73 | 0.29 | 141.67 | -21.62 | 0.54 | -70.97 | 22.73 | 87 | 0.0 | 0.0 | 0.7 | -30.0 | 11.11 |
| 21Q4 (9) | 7.59 | 0.0 | -4.65 | 5.94 | -1.16 | -4.81 | 1.38 | 14.05 | 14.05 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.15 | 114.29 | 87.5 | 0 | 0 | 0 | 0.3 | 0 | 0 | -0.04 | -233.33 | 50.0 | 0.59 | 742.86 | 1280.0 | 0.86 | 95.45 | 91.11 | 0.71 | 102.86 | 108.82 | -0.08 | -700.0 | -166.67 | 0.00 | 0 | 0 | 0.81 | 102.5 | 107.69 | 0.12 | -58.62 | -70.0 | 1.86 | 77.14 | 14.11 | 87 | 0.0 | 0.0 | 1.0 | 72.41 | 72.41 |
| 21Q3 (8) | 7.59 | 2.71 | -29.13 | 6.01 | 0.84 | -32.62 | 1.21 | 9.01 | -12.32 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.03 | 50.0 | 0 | 0.07 | 133.33 | 600.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.03 | 127.27 | 175.0 | 0.07 | 170.0 | -70.83 | 0.44 | 91.3 | -33.33 | 0.35 | 94.44 | -32.69 | -0.01 | -150.0 | -200.0 | 0.00 | -100.0 | -100.0 | 0.40 | 100.0 | -32.2 | 0.29 | 0.0 | 0.0 | 1.05 | 64.06 | -14.63 | 87 | 0.0 | 0.0 | 0.58 | 56.76 | -29.27 |
| 21Q2 (7) | 7.39 | 2.64 | -19.41 | 5.96 | 7.58 | -19.24 | 1.11 | -5.93 | -16.54 | 0 | 0 | 0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.02 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -1200.0 | 0 | -0.1 | -600.0 | -233.33 | 0.23 | -53.06 | -46.51 | 0.18 | -52.63 | -40.0 | 0.02 | -60.0 | -71.43 | 8.04 | -17.28 | -47.96 | 0.20 | -54.55 | -42.86 | 0.29 | -21.62 | -14.71 | 0.64 | 45.45 | 0.0 | 87 | 0.0 | 1.16 | 0.37 | -41.27 | -41.27 |
| 21Q1 (6) | 7.2 | -9.55 | -7.34 | 5.54 | -11.22 | -10.93 | 1.18 | -2.48 | -4.84 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -87.5 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 112.5 | -83.33 | 0.02 | 140.0 | -33.33 | 0.49 | 8.89 | 44.12 | 0.38 | 11.76 | 46.15 | 0.05 | 266.67 | 66.67 | 9.72 | 0 | 31.0 | 0.44 | 12.82 | 46.67 | 0.37 | -7.5 | 54.17 | 0.44 | -73.01 | 46.67 | 87 | 0.0 | 0.0 | 0.63 | 8.62 | 21.15 |
| 20Q4 (5) | 7.96 | -25.68 | -22.64 | 6.24 | -30.04 | -26.15 | 1.21 | -12.32 | -11.03 | 0 | 0 | -100.0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 700.0 | 33.33 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | -0.08 | -100.0 | 33.33 | -0.05 | -120.83 | 37.5 | 0.45 | -31.82 | 15.38 | 0.34 | -34.62 | 17.24 | -0.03 | -400.0 | -50.0 | 0.00 | -100.0 | 0 | 0.39 | -33.9 | 21.88 | 0.40 | 37.93 | 5.26 | 1.63 | 32.52 | 69.79 | 87 | 0.0 | -2.25 | 0.58 | -29.27 | -4.92 |
| 20Q3 (4) | 10.71 | 16.79 | 0.0 | 8.92 | 20.87 | 0.0 | 1.38 | 3.76 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.34 | 0 | 0.0 | -0.04 | 0 | 0.0 | 0.24 | 900.0 | 0.0 | 0.66 | 53.49 | 0.0 | 0.52 | 73.33 | 0.0 | 0.01 | -85.71 | 0.0 | 1.78 | -88.48 | 0.0 | 0.59 | 68.57 | 0.0 | 0.29 | -14.71 | 0.0 | 1.23 | 92.19 | 0.0 | 87 | 1.16 | 0.0 | 0.82 | 30.16 | 0.0 |
| 20Q2 (3) | 9.17 | 18.02 | 0.0 | 7.38 | 18.65 | 0.0 | 1.33 | 7.26 | 0.0 | 0 | 0 | 0.0 | 0.04 | 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 | -0.03 | -200.0 | 0.0 | 0.43 | 26.47 | 0.0 | 0.3 | 15.38 | 0.0 | 0.07 | 133.33 | 0.0 | 15.45 | 108.22 | 0.0 | 0.35 | 16.67 | 0.0 | 0.34 | 41.67 | 0.0 | 0.64 | 113.33 | 0.0 | 86 | -1.15 | 0.0 | 0.63 | 21.15 | 0.0 |
| 20Q1 (2) | 7.77 | -24.49 | 0.0 | 6.22 | -26.39 | 0.0 | 1.24 | -8.82 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -83.33 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 150.0 | 0.0 | 0.03 | 137.5 | 0.0 | 0.34 | -12.82 | 0.0 | 0.26 | -10.34 | 0.0 | 0.03 | 250.0 | 0.0 | 7.42 | 0 | 0.0 | 0.30 | -6.25 | 0.0 | 0.24 | -36.84 | 0.0 | 0.30 | -68.75 | 0.0 | 87 | -2.25 | 0.0 | 0.52 | -14.75 | 0.0 |
| 19Q4 (1) | 10.29 | 0.0 | 0.0 | 8.45 | 0.0 | 0.0 | 1.36 | 0.0 | 0.0 | 0.01 | 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 | 0.06 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.96 | 0.0 | 0.0 | 89 | 0.0 | 0.0 | 0.61 | 0.0 | 0.0 |
