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) | 12.05 | -46.42 | 5.81 | -50.38 | 5.39 | -12.07 | 0.21 | 162.5 | 0.11 | 10.0 | 0 | 0 | 0.24 | 14.29 | 0.22 | -31.25 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -98.8 | 0.75 | -45.26 | 1.61 | -73.26 | 1.38 | -72.34 | 0.23 | -77.67 | 14.09 | -17.65 | 1.66 | -71.67 | 0.74 | -82.63 | 0.00 | 0 | 81 | 0.0 | 2.23 | -66.31 |
| 2022 (9) | 22.49 | -13.63 | 11.71 | -15.57 | 6.13 | 5.51 | 0.08 | 700.0 | 0.1 | 0 | 0 | 0 | 0.21 | 162.5 | 0.32 | 166.67 | 0.04 | -60.0 | 0.01 | 0 | 0 | 0 | 0.83 | 0 | 1.37 | 953.85 | 6.02 | -7.1 | 4.99 | -7.76 | 1.03 | -3.74 | 17.11 | 3.57 | 5.86 | -11.35 | 4.26 | -31.4 | 0.00 | 0 | 81 | 0.0 | 6.62 | -3.78 |
| 2021 (8) | 26.04 | 72.91 | 13.87 | 80.6 | 5.81 | 32.65 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.08 | 700.0 | 0.12 | 71.43 | 0.1 | 100.0 | 0 | 0 | 0 | 0 | -0.13 | 0 | 0.13 | 0 | 6.48 | 118.92 | 5.41 | 119.03 | 1.07 | 118.37 | 16.52 | -0.12 | 6.61 | 120.33 | 6.21 | 109.8 | 0.00 | 0 | 81 | -1.22 | 6.88 | 108.48 |
| 2020 (7) | 15.06 | 45.93 | 7.68 | 35.69 | 4.38 | 14.36 | 0.03 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.07 | -12.5 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | -0.21 | 0 | -0.05 | 0 | 2.96 | 214.89 | 2.47 | 197.59 | 0.49 | 345.45 | 16.54 | 47.55 | 3.00 | 200.0 | 2.96 | 244.19 | 0.00 | 0 | 82 | -1.2 | 3.3 | 155.81 |
| 2019 (6) | 10.32 | -46.42 | 5.66 | -49.73 | 3.83 | -18.86 | 0.06 | -33.33 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.08 | 60.0 | 0.03 | -50.0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.1 | -76.19 | 0.94 | -74.59 | 0.83 | -73.57 | 0.11 | -80.0 | 11.21 | -25.17 | 1.00 | -73.05 | 0.86 | -73.12 | 0.00 | 0 | 83 | -1.19 | 1.29 | -67.75 |
| 2018 (5) | 19.26 | 3.16 | 11.26 | 10.39 | 4.72 | 6.79 | 0.09 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0.42 | 0 | 3.7 | 2.78 | 3.14 | 3.63 | 0.55 | -3.51 | 14.98 | -5.55 | 3.71 | 3.63 | 3.20 | -21.57 | 0.00 | 0 | 84 | 0.0 | 4.0 | 2.3 |
| 2017 (4) | 18.67 | -11.6 | 10.2 | -13.34 | 4.42 | -10.71 | 0.06 | 100.0 | 0.01 | -50.0 | 0 | 0 | 0.01 | 0.0 | 0.03 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | -0.7 | 0 | -0.44 | 0 | 3.6 | -15.49 | 3.03 | -15.13 | 0.57 | -17.39 | 15.86 | -2.34 | 3.58 | -14.35 | 4.08 | -6.42 | 0.00 | 0 | 84 | -1.18 | 3.91 | -13.88 |
| 2016 (3) | 21.12 | 40.15 | 11.77 | 33.3 | 4.95 | 24.06 | 0.03 | 50.0 | 0.02 | 0 | 0 | 0 | 0.01 | 0.0 | 0.03 | 0.0 | 0.06 | 500.0 | 0 | 0 | 0 | 0 | -0.17 | 0 | -0.14 | 0 | 4.26 | 63.22 | 3.57 | 55.9 | 0.69 | 109.09 | 16.24 | 28.79 | 4.18 | 52.55 | 4.36 | 92.07 | 0.00 | 0 | 85 | 2.41 | 4.54 | 61.57 |
| 2015 (2) | 15.07 | -0.86 | 8.83 | -4.75 | 3.99 | 2.31 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.03 | 50.0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.19 | 35.71 | 0.36 | 12.5 | 2.61 | 11.54 | 2.29 | 13.37 | 0.33 | 3.12 | 12.61 | -8.42 | 2.74 | 10.04 | 2.27 | 13.5 | 0.00 | 0 | 83 | 2.47 | 2.81 | 11.95 |
| 2014 (1) | 15.2 | 35.84 | 9.27 | 34.15 | 3.9 | 31.76 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.02 | 0 | 0.03 | -66.67 | 0 | 0 | 0.15 | 0 | 0.14 | 180.0 | 0.32 | 220.0 | 2.34 | 64.79 | 2.02 | 65.57 | 0.32 | 68.42 | 13.77 | 0.58 | 2.49 | 67.11 | 2.00 | 51.52 | 0.00 | 0 | 81 | 1.25 | 2.51 | 55.9 |
| 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) | 19.42 | 52.67 | 484.94 | 10.13 | 40.69 | 430.37 | 4.58 | 59.58 | 249.62 | 0.05 | 25.0 | 25.0 | 0 | -100.0 | -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 | 0.83 | 137.14 | 260.87 | 5.54 | 84.67 | 1631.25 | 4.52 | 66.18 | 1458.62 | 1.02 | 264.29 | 3300.0 | 18.44 | 97.22 | 91.68 | 5.32 | 64.71 | 1420.0 | 4.34 | 55.56 | 6100.0 | 10.30 | 96.56 | 1044.44 | 85 | 1.19 | 3.66 | 5.72 | 82.17 | 1117.02 |
| 24Q2 (19) | 12.72 | 75.93 | 360.87 | 7.2 | 106.3 | 445.45 | 2.87 | 50.26 | 87.58 | 0.04 | 0.0 | -42.86 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0.06 | 20.0 | -14.29 | 0.13 | 550.0 | -27.78 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -60.0 | -53.85 | 0.35 | 34.62 | -30.0 | 3.0 | 43.54 | 650.0 | 2.72 | 59.06 | 806.67 | 0.28 | -26.32 | 180.0 | 9.35 | -48.96 | -61.71 | 3.23 | 56.04 | 750.0 | 2.79 | 63.16 | 1262.5 | 5.24 | 153.14 | 852.73 | 84 | 2.44 | 3.7 | 3.14 | 39.56 | 460.71 |
| 24Q1 (18) | 7.23 | 95.41 | 217.11 | 3.49 | 142.36 | 208.85 | 1.91 | 25.66 | 87.25 | 0.04 | -33.33 | 0.0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0.05 | -37.5 | -28.57 | 0.02 | 0 | 100.0 | 0.01 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 178.95 | 314.29 | 0.26 | 1200.0 | 1200.0 | 2.09 | 178.67 | 1392.86 | 1.71 | 163.08 | 1121.43 | 0.38 | 280.0 | 0 | 18.32 | 38.26 | 0 | 2.07 | 158.75 | 1117.65 | 1.71 | 131.08 | 1121.43 | 2.07 | 21.76 | 1117.65 | 82 | 1.23 | 1.23 | 2.25 | 147.25 | 650.0 |
| 23Q4 (17) | 3.7 | 11.45 | 27.59 | 1.44 | -24.61 | 24.14 | 1.52 | 16.03 | 10.14 | 0.06 | 50.0 | 50.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0.08 | 166.67 | 14.29 | 0 | -100.0 | 0 | -0.01 | -133.33 | 66.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.19 | -235.71 | 13.64 | 0.02 | -91.3 | 122.22 | 0.75 | 134.38 | 177.78 | 0.65 | 124.14 | 195.45 | 0.1 | 233.33 | 150.0 | 13.25 | 37.73 | -19.55 | 0.80 | 128.57 | 196.3 | 0.74 | 957.14 | 105.56 | 1.70 | 88.89 | -72.36 | 81 | -1.22 | 0.0 | 0.91 | 93.62 | 111.63 |
| 23Q3 (16) | 3.32 | 20.29 | -41.13 | 1.91 | 44.7 | -33.91 | 1.31 | -14.38 | -18.12 | 0.04 | -42.86 | 100.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.03 | -57.14 | -50.0 | 0.03 | -83.33 | -89.29 | 0.03 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 7.69 | -69.57 | 0.23 | -54.0 | -70.13 | 0.32 | -20.0 | -83.33 | 0.29 | -3.33 | -81.76 | 0.03 | -70.0 | -90.91 | 9.62 | -60.61 | -44.07 | 0.35 | -7.89 | -82.14 | 0.07 | 129.17 | -92.71 | 0.90 | 63.64 | -84.64 | 82 | 1.23 | 1.23 | 0.47 | -16.07 | -77.4 |
| 23Q2 (15) | 2.76 | 21.05 | -63.92 | 1.32 | 16.81 | -69.23 | 1.53 | 50.0 | -7.83 | 0.07 | 75.0 | 600.0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0.07 | 0.0 | 75.0 | 0.18 | 1700.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 285.71 | -58.06 | 0.5 | 2400.0 | 47.06 | 0.4 | 185.71 | -80.39 | 0.3 | 114.29 | -82.25 | 0.1 | 0 | -72.22 | 24.42 | 0 | 40.34 | 0.38 | 123.53 | -81.64 | -0.24 | -271.43 | -115.09 | 0.55 | 223.53 | -85.9 | 81 | 0.0 | 0.0 | 0.56 | 86.67 | -74.43 |
| 23Q1 (14) | 2.28 | -21.38 | -63.81 | 1.13 | -2.59 | -66.47 | 1.02 | -26.09 | -31.54 | 0.04 | 0.0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.07 | 0.0 | 75.0 | 0.01 | 0 | -75.0 | 0.01 | 133.33 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.07 | 68.18 | -125.0 | 0.02 | 122.22 | -94.29 | 0.14 | -48.15 | -92.18 | 0.14 | -36.36 | -90.6 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | 0.17 | -37.04 | -90.71 | 0.14 | -61.11 | -89.55 | 0.17 | -97.24 | -90.71 | 81 | 0.0 | 0.0 | 0.3 | -30.23 | -84.38 |
| 22Q4 (13) | 2.9 | -48.58 | -34.54 | 1.16 | -59.86 | -46.79 | 1.38 | -13.75 | -8.0 | 0.04 | 100.0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 75.0 | 0 | -100.0 | 0 | -0.03 | -150.0 | -400.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.22 | -147.83 | -450.0 | -0.09 | -111.69 | -800.0 | 0.27 | -85.94 | -63.51 | 0.22 | -86.16 | -66.15 | 0.04 | -87.88 | -50.0 | 16.47 | -4.24 | 44.73 | 0.27 | -86.22 | -66.25 | 0.36 | -62.5 | -53.85 | 6.15 | 4.95 | -7.38 | 81 | 0.0 | 0.0 | 0.43 | -79.33 | -48.81 |
| 22Q3 (12) | 5.64 | -26.27 | -29.85 | 2.89 | -32.63 | -36.06 | 1.6 | -3.61 | 6.67 | 0.02 | 100.0 | 100.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | 500.0 | 0.28 | 0 | 180.0 | 0.06 | 500.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.46 | 48.39 | 0 | 0.77 | 126.47 | 327.78 | 1.92 | -5.88 | -13.12 | 1.59 | -5.92 | -13.11 | 0.33 | -8.33 | -10.81 | 17.20 | -1.15 | 1.71 | 1.96 | -5.31 | -12.89 | 0.96 | -39.62 | -50.52 | 5.86 | 50.26 | 0.34 | 81 | 0.0 | 0.0 | 2.08 | -5.02 | -9.96 |
| 22Q2 (11) | 7.65 | 21.43 | -2.17 | 4.29 | 27.3 | -0.46 | 1.66 | 11.41 | 9.21 | 0.01 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 300.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 10.71 | 487.5 | 0.34 | -2.86 | 666.67 | 2.04 | 13.97 | 5.7 | 1.69 | 13.42 | 6.29 | 0.36 | 20.0 | 5.88 | 17.40 | 3.82 | -1.02 | 2.07 | 13.11 | 6.15 | 1.59 | 18.66 | -18.04 | 3.90 | 113.11 | 8.64 | 81 | 0.0 | 0.0 | 2.19 | 14.06 | 7.88 |
| 22Q1 (10) | 6.3 | 42.21 | 9.76 | 3.37 | 54.59 | 17.83 | 1.49 | -0.67 | 15.5 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 300.0 | 0.04 | 0 | 300.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 800.0 | 2900.0 | 0.35 | 3600.0 | 1650.0 | 1.79 | 141.89 | 11.18 | 1.49 | 129.23 | 12.03 | 0.3 | 275.0 | 11.11 | 16.76 | 47.28 | -1.87 | 1.83 | 128.75 | 11.59 | 1.34 | 71.79 | -12.99 | 1.83 | -72.44 | 11.59 | 81 | 0.0 | 0.0 | 1.92 | 128.57 | 12.94 |
| 21Q4 (9) | 4.43 | -44.9 | 4.98 | 2.18 | -51.77 | -8.79 | 1.5 | 0.0 | 23.97 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | -100.0 | 0 | 0.01 | -85.71 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 50.0 | -0.01 | -105.56 | 83.33 | 0.74 | -66.52 | 32.14 | 0.65 | -64.48 | 47.73 | 0.08 | -78.38 | -33.33 | 11.38 | -32.7 | -47.8 | 0.80 | -64.44 | 48.15 | 0.78 | -59.79 | 32.2 | 6.64 | 13.7 | 120.6 | 81 | 0.0 | -1.22 | 0.84 | -63.64 | 29.23 |
| 21Q3 (8) | 8.04 | 2.81 | 81.9 | 4.52 | 4.87 | 106.39 | 1.5 | -1.32 | 36.36 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.1 | 0 | 42.86 | 0.07 | 250.0 | 600.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.18 | 400.0 | 800.0 | 2.21 | 14.51 | 92.17 | 1.83 | 15.09 | 88.66 | 0.37 | 8.82 | 117.65 | 16.91 | -3.81 | 11.18 | 2.25 | 15.38 | 87.5 | 1.94 | 0.0 | 73.21 | 5.84 | 62.67 | 136.44 | 81 | 0.0 | 0.0 | 2.31 | 13.79 | 87.8 |
| 21Q2 (7) | 7.82 | 36.24 | 101.03 | 4.31 | 50.7 | 124.48 | 1.52 | 17.83 | 40.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -700.0 | 0 | -0.06 | -400.0 | 25.0 | 1.93 | 19.88 | 138.27 | 1.59 | 19.55 | 130.43 | 0.34 | 25.93 | 183.33 | 17.58 | 2.93 | 16.81 | 1.95 | 18.9 | 132.14 | 1.94 | 25.97 | 113.19 | 3.59 | 118.9 | 180.47 | 81 | 0.0 | -1.22 | 2.03 | 19.41 | 125.56 |
| 21Q1 (6) | 5.74 | 36.02 | 125.98 | 2.86 | 19.67 | 142.37 | 1.29 | 6.61 | 31.63 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 87.5 | -125.0 | 0.02 | 133.33 | -66.67 | 1.61 | 187.5 | 274.42 | 1.33 | 202.27 | 269.44 | 0.27 | 125.0 | 285.71 | 17.08 | -21.65 | 6.42 | 1.64 | 203.7 | 272.73 | 1.54 | 161.02 | 340.0 | 1.64 | -45.51 | 272.73 | 81 | -1.22 | -2.41 | 1.7 | 161.54 | 226.92 |
| 20Q4 (5) | 4.22 | -4.52 | 85.9 | 2.39 | 9.13 | 86.72 | 1.21 | 10.0 | 21.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -14.29 | 42.86 | -0.06 | -400.0 | 45.45 | 0.56 | -51.3 | 609.09 | 0.44 | -54.64 | 540.0 | 0.12 | -29.41 | 700.0 | 21.80 | 43.33 | 0 | 0.54 | -55.0 | 550.0 | 0.59 | -47.32 | 5800.0 | 3.01 | 21.86 | 201.0 | 82 | 1.23 | -1.2 | 0.65 | -47.15 | 2266.67 |
| 20Q3 (4) | 4.42 | 13.62 | 0.0 | 2.19 | 14.06 | 0.0 | 1.1 | 1.85 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | 0 | 0.0 | 0.02 | 125.0 | 0.0 | 1.15 | 41.98 | 0.0 | 0.97 | 40.58 | 0.0 | 0.17 | 41.67 | 0.0 | 15.21 | 1.06 | 0.0 | 1.20 | 42.86 | 0.0 | 1.12 | 23.08 | 0.0 | 2.47 | 92.97 | 0.0 | 81 | -1.22 | 0.0 | 1.23 | 36.67 | 0.0 |
| 20Q2 (3) | 3.89 | 53.15 | 0.0 | 1.92 | 62.71 | 0.0 | 1.08 | 10.2 | 0.0 | 0 | -100.0 | 0.0 | 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 | -0.08 | -233.33 | 0.0 | 0.81 | 88.37 | 0.0 | 0.69 | 91.67 | 0.0 | 0.12 | 71.43 | 0.0 | 15.05 | -6.23 | 0.0 | 0.84 | 90.91 | 0.0 | 0.91 | 160.0 | 0.0 | 1.28 | 190.91 | 0.0 | 82 | -1.2 | 0.0 | 0.9 | 73.08 | 0.0 |
| 20Q1 (2) | 2.54 | 11.89 | 0.0 | 1.18 | -7.81 | 0.0 | 0.98 | -2.0 | 0.0 | 0.01 | -50.0 | 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 | 0.04 | 128.57 | 0.0 | 0.06 | 154.55 | 0.0 | 0.43 | 490.91 | 0.0 | 0.36 | 460.0 | 0.0 | 0.07 | 450.0 | 0.0 | 16.05 | 0 | 0.0 | 0.44 | 466.67 | 0.0 | 0.35 | 3400.0 | 0.0 | 0.44 | -56.0 | 0.0 | 83 | 0.0 | 0.0 | 0.52 | 1833.33 | 0.0 |
| 19Q4 (1) | 2.27 | 0.0 | 0.0 | 1.28 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.02 | 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 | -0.14 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 1.00 | 0.0 | 0.0 | 83 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 |
