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) | 9.84 | -45.45 | 6.74 | -47.05 | 2.87 | -11.96 | 0.15 | 275.0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.2 | 17.65 | 0.03 | -88.0 | 0.17 | 0 | 0 | 0 | -0.04 | 0 | 0.62 | -20.51 | 0.84 | -70.32 | 0.79 | -63.08 | 0.05 | -92.75 | 5.95 | -75.76 | 0.95 | -63.04 | 0.21 | -87.35 | 0.00 | 0 | 83 | 0.0 | 1.1 | -64.86 |
| 2022 (9) | 18.04 | -8.1 | 12.73 | -9.14 | 3.26 | -6.86 | 0.04 | 300.0 | 0 | 0 | 0.01 | 0.0 | 0.06 | -14.29 | 0.17 | 183.33 | 0.25 | 1150.0 | -0.01 | 0 | 0 | 0 | 0.26 | 0 | 0.78 | -41.35 | 2.83 | -17.49 | 2.14 | -19.25 | 0.69 | -11.54 | 24.55 | 7.86 | 2.57 | -18.93 | 1.66 | 3.11 | 0.00 | 0 | 83 | 0.0 | 3.13 | -16.98 |
| 2021 (8) | 19.63 | 22.46 | 14.01 | 15.79 | 3.5 | 9.38 | 0.01 | 0.0 | 0.03 | -50.0 | 0.01 | 0 | 0.07 | 0.0 | 0.06 | -68.42 | 0.02 | 0.0 | -0.01 | 0 | 1.03 | 0 | -0.08 | 0 | 1.33 | 280.0 | 3.43 | 217.59 | 2.65 | 235.44 | 0.78 | 168.97 | 22.76 | -16.05 | 3.17 | 233.68 | 1.61 | 198.15 | 0.00 | 0 | 83 | 0.0 | 3.77 | 149.67 |
| 2020 (7) | 16.03 | 3.96 | 12.1 | 4.31 | 3.2 | -3.03 | 0.01 | 0.0 | 0.06 | -53.85 | 0 | 0 | 0.07 | 40.0 | 0.19 | 216.67 | 0.02 | -50.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.35 | 84.21 | 1.08 | 50.0 | 0.79 | 61.22 | 0.29 | 26.09 | 27.11 | -16.17 | 0.95 | 61.02 | 0.54 | 45.95 | 0.00 | 0 | 83 | 0.0 | 1.51 | 34.82 |
| 2019 (6) | 15.42 | 3.7 | 11.6 | 7.01 | 3.3 | -2.08 | 0.01 | 0.0 | 0.13 | -18.75 | 0 | 0 | 0.05 | 150.0 | 0.06 | 20.0 | 0.04 | 33.33 | -0.01 | 0 | 0 | 0 | -0.02 | 0 | 0.19 | 0 | 0.72 | 26.32 | 0.49 | 0.0 | 0.23 | 155.56 | 32.34 | 110.27 | 0.59 | 0.0 | 0.37 | -47.89 | 0.00 | 0 | 83 | 0.0 | 1.12 | 21.74 |
| 2018 (5) | 14.87 | -7.98 | 10.84 | -9.29 | 3.37 | -3.44 | 0.01 | 0.0 | 0.16 | 23.08 | 0 | 0 | 0.02 | -33.33 | 0.05 | -70.59 | 0.03 | 0.0 | -0.01 | 0 | 0 | 0 | 0.03 | 0 | -0.09 | 0 | 0.57 | 1.79 | 0.49 | -5.77 | 0.09 | 125.0 | 15.38 | 108.12 | 0.59 | -6.35 | 0.71 | -14.46 | 0.00 | 0 | 83 | 0.0 | 0.92 | -2.13 |
| 2017 (4) | 16.16 | 1.19 | 11.95 | 2.49 | 3.49 | -13.18 | 0.01 | 0.0 | 0.13 | 44.44 | 0 | 0 | 0.03 | -72.73 | 0.17 | 54.55 | 0.03 | -85.71 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.16 | 0 | 0.56 | 5.66 | 0.52 | 10.64 | 0.04 | -33.33 | 7.39 | -36.07 | 0.63 | 10.53 | 0.83 | 186.21 | 0.00 | 0 | 83 | 0.0 | 0.94 | -10.48 |
| 2016 (3) | 15.97 | -8.27 | 11.66 | -10.58 | 4.02 | -1.23 | 0.01 | 0.0 | 0.09 | -25.0 | 0 | 0 | 0.11 | -15.38 | 0.11 | 120.0 | 0.21 | 320.0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.23 | 64.29 | 0.53 | 17.78 | 0.47 | 80.77 | 0.06 | -68.42 | 11.56 | -72.83 | 0.57 | 78.12 | 0.29 | 93.33 | 0.00 | 0 | 83 | 0.0 | 1.05 | -3.67 |
| 2015 (2) | 17.41 | -12.86 | 13.04 | -11.23 | 4.07 | 3.56 | 0.01 | -50.0 | 0.12 | 0.0 | 0 | 0 | 0.13 | 18.18 | 0.05 | -16.67 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -71.43 | 0.14 | -39.13 | 0.45 | -71.88 | 0.26 | -79.69 | 0.19 | -40.62 | 42.55 | 114.36 | 0.32 | -79.22 | 0.15 | -88.28 | 0.00 | 0 | 83 | 0.0 | 1.09 | -50.45 |
| 2014 (1) | 19.98 | 36.94 | 14.69 | 30.69 | 3.93 | 23.2 | 0.02 | 100.0 | 0.12 | 0 | 0 | 0 | 0.11 | 83.33 | 0.06 | 0.0 | 0.05 | -37.5 | 0 | 0 | 0 | 0 | 0.14 | 27.27 | 0.23 | 9.52 | 1.6 | 332.43 | 1.28 | 357.14 | 0.32 | 255.56 | 19.85 | -22.19 | 1.54 | 366.67 | 1.28 | 1322.22 | 0.00 | 0 | 83 | 0.0 | 2.2 | 117.82 |
| 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) | 4.68 | 35.26 | 109.87 | 3.23 | 31.84 | 107.05 | 0.93 | 14.81 | 32.86 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | -97.37 | -95.65 | 0.53 | -10.17 | 165.0 | 0.42 | -22.22 | 133.33 | 0.11 | 175.0 | 450.0 | 20.91 | 174.05 | 76.6 | 0.51 | -21.54 | 142.86 | 0.50 | 150.0 | 933.33 | 1.52 | 50.5 | 67.03 | 82 | -1.2 | -1.2 | 0.59 | -7.81 | 118.52 |
| 24Q2 (19) | 3.46 | 19.31 | 37.85 | 2.45 | 17.22 | 37.64 | 0.81 | 14.08 | 3.85 | 0.06 | 20.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.15 | 0 | -16.67 | 0.1 | 0 | 900.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -76.47 | -20.0 | 0.38 | 40.74 | 22.58 | 0.59 | 63.89 | 126.92 | 0.54 | 86.21 | 80.0 | 0.04 | -42.86 | 200.0 | 7.63 | -58.85 | 0 | 0.65 | 80.56 | 80.56 | 0.20 | 900.0 | 2100.0 | 1.01 | 180.56 | 46.38 | 83 | 0.0 | 0.0 | 0.64 | 52.38 | 100.0 |
| 24Q1 (18) | 2.9 | 17.89 | 9.85 | 2.09 | 32.28 | 14.21 | 0.71 | -2.74 | 7.58 | 0.05 | 0.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.17 | 189.47 | 950.0 | 0.27 | 325.0 | 28.57 | 0.36 | 1100.0 | 0.0 | 0.29 | 625.0 | 7.41 | 0.07 | 800.0 | -12.5 | 18.54 | 0 | -20.6 | 0.36 | 800.0 | 9.09 | 0.02 | -90.0 | -71.43 | 0.36 | -62.11 | 9.09 | 83 | 0.0 | 0.0 | 0.42 | 366.67 | 0.0 |
| 23Q4 (17) | 2.46 | 10.31 | -20.9 | 1.58 | 1.28 | -21.78 | 0.73 | 4.29 | 0.0 | 0.05 | 25.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0.17 | 200.0 | 1800.0 | 0 | 0 | 0 | -0.19 | -258.33 | -280.0 | -0.12 | -152.17 | -200.0 | 0.03 | -85.0 | -90.62 | 0.04 | -77.78 | -84.62 | -0.01 | -150.0 | -120.0 | 0.00 | -100.0 | -100.0 | 0.04 | -80.95 | -87.5 | 0.20 | 433.33 | -45.95 | 0.95 | 4.4 | -63.18 | 83 | 0.0 | 0.0 | 0.09 | -66.67 | -76.92 |
| 23Q3 (16) | 2.23 | -11.16 | -51.94 | 1.56 | -12.36 | -51.4 | 0.7 | -10.26 | -14.63 | 0.04 | 0.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.02 | -88.89 | 100.0 | 0.01 | 0.0 | 0 | -0.17 | 0 | 0 | 0 | 0 | 0 | 0.12 | 140.0 | 9.09 | 0.23 | -25.81 | 35.29 | 0.2 | -23.08 | -74.36 | 0.18 | -40.0 | -69.49 | 0.02 | 150.0 | -89.47 | 11.84 | 0 | -51.4 | 0.21 | -41.67 | -70.42 | -0.06 | -500.0 | -111.76 | 0.91 | 31.88 | -59.91 | 83 | 0.0 | 0.0 | 0.27 | -15.62 | -68.24 |
| 23Q2 (15) | 2.51 | -4.92 | -51.92 | 1.78 | -2.73 | -54.59 | 0.78 | 18.18 | -8.24 | 0.04 | 33.33 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.18 | 0 | 12.5 | 0.01 | 0.0 | -95.45 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | 350.0 | -16.67 | 0.31 | 47.62 | -34.04 | 0.26 | -27.78 | -71.43 | 0.3 | 11.11 | -56.52 | -0.04 | -150.0 | -117.39 | 0.00 | -100.0 | -100.0 | 0.36 | 9.09 | -56.63 | -0.01 | -114.29 | -103.7 | 0.69 | 109.09 | -55.77 | 83 | 0.0 | 0.0 | 0.32 | -23.81 | -67.68 |
| 23Q1 (14) | 2.64 | -15.11 | -47.93 | 1.83 | -9.41 | -49.03 | 0.66 | -9.59 | -22.35 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0.17 | 1800.0 | 0 | 0 | 0 | 0 | -0.02 | 60.0 | -114.29 | 0.21 | 625.0 | 5.0 | 0.36 | 12.5 | -56.1 | 0.27 | 3.85 | -55.0 | 0.08 | 60.0 | -63.64 | 23.35 | 43.6 | -14.25 | 0.33 | 3.13 | -54.17 | 0.07 | -81.08 | -85.71 | 0.33 | -87.21 | -54.17 | 83 | 0.0 | 0.0 | 0.42 | 7.69 | -53.33 |
| 22Q4 (13) | 3.11 | -32.97 | -30.73 | 2.02 | -37.07 | -37.27 | 0.73 | -10.98 | -27.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.0 | 0 | 0 | 100.0 | -0.05 | -145.45 | -150.0 | -0.04 | -123.53 | -128.57 | 0.32 | -58.97 | -23.81 | 0.26 | -55.93 | -13.33 | 0.05 | -73.68 | -58.33 | 16.26 | -33.25 | -42.48 | 0.32 | -54.93 | -11.11 | 0.37 | -27.45 | 85.0 | 2.58 | 13.66 | -19.38 | 83 | 0.0 | 0.0 | 0.39 | -54.12 | -22.0 |
| 22Q3 (12) | 4.64 | -11.11 | -12.78 | 3.21 | -18.11 | -11.57 | 0.82 | -3.53 | -9.89 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.01 | -93.75 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 83.33 | 266.67 | 0.17 | -63.83 | 142.86 | 0.78 | -14.29 | -8.24 | 0.59 | -14.49 | -14.49 | 0.19 | -17.39 | 18.75 | 24.36 | -3.26 | 29.78 | 0.71 | -14.46 | -14.46 | 0.51 | 88.89 | -32.89 | 2.27 | 45.51 | -20.07 | 83 | 0.0 | 0.0 | 0.85 | -14.14 | -8.6 |
| 22Q2 (11) | 5.22 | 2.96 | -6.45 | 3.92 | 9.19 | -4.39 | 0.85 | 0.0 | 7.59 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.16 | 0 | 220.0 | 0.22 | 1000.0 | 2100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.06 | -57.14 | 154.55 | 0.47 | 135.0 | 2450.0 | 0.91 | 10.98 | 35.82 | 0.69 | 15.0 | 27.78 | 0.23 | 4.55 | 91.67 | 25.18 | -7.53 | 36.55 | 0.83 | 15.28 | 27.69 | 0.27 | -44.9 | -60.29 | 1.56 | 116.67 | -22.39 | 83 | 0.0 | 0.0 | 0.99 | 10.0 | 32.0 |
| 22Q1 (10) | 5.07 | 12.92 | 19.58 | 3.59 | 11.49 | 17.32 | 0.85 | -15.0 | 6.25 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | 100.0 | 0 | 0 | 100.0 | -100.0 | 0.14 | 800.0 | 366.67 | 0.2 | 42.86 | -82.3 | 0.82 | 95.24 | -45.7 | 0.6 | 100.0 | -46.43 | 0.22 | 83.33 | -42.11 | 27.23 | -3.68 | 7.2 | 0.72 | 100.0 | -47.06 | 0.49 | 145.0 | 5000.0 | 0.72 | -77.5 | -47.06 | 83 | 0.0 | 0.0 | 0.9 | 80.0 | -43.75 |
| 21Q4 (9) | 4.49 | -15.6 | 4.91 | 3.22 | -11.29 | -2.13 | 1.0 | 9.89 | 14.94 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | -0.01 | 0 | -200.0 | -0.04 | 0 | -500.0 | -0.02 | -166.67 | 0 | 0.14 | 100.0 | 250.0 | 0.42 | -50.59 | 162.5 | 0.3 | -56.52 | 130.77 | 0.12 | -25.0 | 200.0 | 28.27 | 50.61 | 29.56 | 0.36 | -56.63 | 125.0 | 0.20 | -73.68 | 81.82 | 3.20 | 12.68 | 233.33 | 83 | 0.0 | 0.0 | 0.5 | -46.24 | 66.67 |
| 21Q3 (8) | 5.32 | -4.66 | 47.78 | 3.63 | -11.46 | 36.98 | 0.91 | 15.19 | 9.64 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.01 | -80.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | 100.0 | 0.03 | 127.27 | 0 | 0.07 | 450.0 | 75.0 | 0.85 | 26.87 | 466.67 | 0.69 | 27.78 | 475.0 | 0.16 | 33.33 | 433.33 | 18.77 | 1.79 | -13.66 | 0.83 | 27.69 | 492.86 | 0.76 | 11.76 | 660.0 | 2.84 | 41.29 | 255.0 | 83 | 0.0 | 0.0 | 0.93 | 24.0 | 257.69 |
| 21Q2 (7) | 5.58 | 31.6 | 17.97 | 4.1 | 33.99 | 14.53 | 0.79 | -1.25 | -2.47 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0.05 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -99.06 | 0 | -0.11 | -466.67 | 0 | -0.02 | -101.77 | -108.0 | 0.67 | -55.63 | 13.56 | 0.54 | -51.79 | 20.0 | 0.12 | -68.42 | -14.29 | 18.44 | -27.4 | -22.16 | 0.65 | -52.21 | 18.18 | 0.68 | 6900.0 | 183.33 | 2.01 | 47.79 | 204.55 | 83 | 0.0 | 0.0 | 0.75 | -53.12 | 8.7 |
| 21Q1 (6) | 4.24 | -0.93 | 23.62 | 3.06 | -6.99 | 18.6 | 0.8 | -8.05 | 14.29 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 200.0 | 0.0 | 0 | -100.0 | 100.0 | 1.06 | 10500.0 | 0 | 0.03 | 0 | 200.0 | 1.13 | 2725.0 | 3666.67 | 1.51 | 843.75 | 788.24 | 1.12 | 761.54 | 1144.44 | 0.38 | 850.0 | 375.0 | 25.40 | 16.41 | -47.6 | 1.36 | 750.0 | 1136.36 | -0.01 | -109.09 | -114.29 | 1.36 | 41.67 | 1136.36 | 83 | 0.0 | 0.0 | 1.6 | 433.33 | 515.38 |
| 20Q4 (5) | 4.28 | 18.89 | 5.16 | 3.29 | 24.15 | 7.52 | 0.87 | 4.82 | 10.13 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | -0.01 | -200.0 | -200.0 | 0.01 | -50.0 | 150.0 | 0.01 | 200.0 | 0 | 0 | 0 | 100.0 | 0.04 | 0.0 | 0.0 | 0.16 | 6.67 | -38.46 | 0.13 | 8.33 | -38.1 | 0.04 | 33.33 | -33.33 | 21.82 | 0.37 | 1.54 | 0.16 | 14.29 | -36.0 | 0.11 | 10.0 | -47.62 | 0.96 | 20.0 | 60.0 | 83 | 0.0 | 0.0 | 0.3 | 15.38 | -18.92 |
| 20Q3 (4) | 3.6 | -23.89 | 0.0 | 2.65 | -25.98 | 0.0 | 0.83 | 2.47 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -84.0 | 0.0 | 0.15 | -74.58 | 0.0 | 0.12 | -73.33 | 0.0 | 0.03 | -78.57 | 0.0 | 21.74 | -8.23 | 0.0 | 0.14 | -74.55 | 0.0 | 0.10 | -58.33 | 0.0 | 0.80 | 21.21 | 0.0 | 83 | 0.0 | 0.0 | 0.26 | -62.32 | 0.0 |
| 20Q2 (3) | 4.73 | 37.9 | 0.0 | 3.58 | 38.76 | 0.0 | 0.81 | 15.71 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.25 | 733.33 | 0.0 | 0.59 | 247.06 | 0.0 | 0.45 | 400.0 | 0.0 | 0.14 | 75.0 | 0.0 | 23.69 | -51.12 | 0.0 | 0.55 | 400.0 | 0.0 | 0.24 | 242.86 | 0.0 | 0.66 | 500.0 | 0.0 | 83 | 0.0 | 0.0 | 0.69 | 165.38 | 0.0 |
| 20Q1 (2) | 3.43 | -15.72 | 0.0 | 2.58 | -15.69 | 0.0 | 0.7 | -11.39 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.01 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 120.0 | 0.0 | 0.03 | -25.0 | 0.0 | 0.17 | -34.62 | 0.0 | 0.09 | -57.14 | 0.0 | 0.08 | 33.33 | 0.0 | 48.47 | 125.55 | 0.0 | 0.11 | -56.0 | 0.0 | 0.07 | -66.67 | 0.0 | 0.11 | -81.67 | 0.0 | 83 | 0.0 | 0.0 | 0.26 | -29.73 | 0.0 |
| 19Q4 (1) | 4.07 | 0.0 | 0.0 | 3.06 | 0.0 | 0.0 | 0.79 | 0.0 | 0.0 | 0 | 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 | 0.01 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 21.49 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0.60 | 0.0 | 0.0 | 83 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 |
