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) | 51.21 | -11.86 | 37.57 | -9.47 | 9.63 | 8.08 | 0.26 | 36.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 496.15 | 7.11 | -13.29 | 5.74 | -11.42 | 1.53 | -11.56 | 21.53 | 2.13 | 7.39 | -13.77 | 3.52 | -55.72 | 0.00 | 0 | 75 | 2.74 | 8.16 | -13.47 |
| 2023 (9) | 58.1 | 0.83 | 41.5 | 0.7 | 8.91 | 11.65 | 0.19 | -5.0 | 0.3 | 114.29 | 0.02 | 0.0 | 0 | 0 | 0.06 | 50.0 | 0.25 | 56.25 | 0.39 | 0 | 0 | 0 | -0.02 | 0 | 0.52 | 18.18 | 8.2 | -7.55 | 6.48 | -2.85 | 1.73 | -21.72 | 21.08 | -15.41 | 8.57 | -7.65 | 7.95 | -4.33 | 0.00 | 0 | 73 | 2.82 | 9.43 | -4.07 |
| 2022 (8) | 57.62 | 17.45 | 41.21 | 24.65 | 7.98 | 2.84 | 0.2 | 53.85 | 0.14 | 40.0 | 0.02 | 100.0 | 0 | 0 | 0.04 | 300.0 | 0.16 | -30.43 | 0 | 0 | 0.02 | 0 | 0.23 | 0 | 0.44 | 266.67 | 8.87 | 6.23 | 6.67 | 2.3 | 2.21 | 20.11 | 24.92 | 13.32 | 9.28 | -2.32 | 8.31 | -2.58 | 0.00 | 0 | 71 | 10.94 | 9.83 | 8.62 |
| 2021 (7) | 49.06 | 44.51 | 33.06 | 41.34 | 7.76 | 38.82 | 0.13 | 116.67 | 0.1 | -33.33 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0.23 | -32.35 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0.12 | 33.33 | 8.35 | 65.02 | 6.52 | 72.03 | 1.84 | 44.88 | 21.99 | -12.15 | 9.50 | 62.39 | 8.53 | 73.02 | 0.00 | 0 | 64 | 6.67 | 9.05 | 55.23 |
| 2020 (6) | 33.95 | 14.39 | 23.39 | 5.74 | 5.59 | -20.03 | 0.06 | 200.0 | 0.15 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 126.67 | 0 | 0 | 0 | 0 | -0.15 | 0 | 0.09 | 0 | 5.06 | 854.72 | 3.79 | 457.35 | 1.27 | 0 | 25.03 | 0 | 5.85 | 446.73 | 4.93 | 413.54 | 0.00 | 0 | 60 | 3.45 | 5.83 | 310.56 |
| 2019 (5) | 29.68 | -20.92 | 22.12 | -22.0 | 6.99 | 4.8 | 0.02 | 0.0 | 0.27 | 28.57 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.15 | -11.76 | 0 | 0 | 0.28 | 0 | -0.13 | 0 | -0.04 | 0 | 0.53 | -79.38 | 0.68 | -70.69 | -0.15 | 0 | 0.00 | 0 | 1.07 | -73.45 | 0.96 | -68.11 | 0.00 | 0 | 58 | 1.75 | 1.42 | -54.63 |
| 2018 (4) | 37.53 | 14.39 | 28.36 | 20.07 | 6.67 | 23.29 | 0.02 | 100.0 | 0.21 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | -15.0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.06 | 0.0 | 2.57 | -33.25 | 2.32 | -23.93 | 0.24 | -69.62 | 9.48 | -54.11 | 4.03 | -32.61 | 3.01 | -24.56 | 0.00 | 0 | 57 | 11.76 | 3.13 | -26.18 |
| 2017 (3) | 32.81 | 53.68 | 23.62 | 54.89 | 5.41 | 22.95 | 0.01 | 0.0 | 0.07 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 66.67 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0.06 | 0 | 3.85 | 140.62 | 3.05 | 169.91 | 0.79 | 68.09 | 20.66 | -29.99 | 5.98 | 146.09 | 3.99 | 141.82 | 0.00 | 0 | 51 | 10.87 | 4.24 | 108.87 |
| 2016 (2) | 21.35 | -10.37 | 15.25 | -1.29 | 4.4 | -14.23 | 0.01 | 0.0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 71.43 | 0 | 0 | 0 | 0 | -0.12 | 0 | -0.11 | 0 | 1.6 | -49.04 | 1.13 | -55.16 | 0.47 | -24.19 | 29.51 | 48.81 | 2.43 | -55.08 | 1.65 | -52.72 | 0.00 | 0 | 46 | 0.0 | 2.03 | -42.66 |
| 2015 (1) | 23.82 | 13.16 | 15.45 | 12.94 | 5.13 | 8.92 | 0.01 | 0.0 | 0.08 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -41.67 | 0 | 0 | 0 | 0 | -0.09 | 0 | -0.1 | 0 | 3.14 | 11.35 | 2.52 | 11.01 | 0.62 | 12.73 | 19.83 | 1.59 | 5.41 | 5.46 | 3.49 | 24.2 | 0.00 | 0 | 46 | 4.55 | 3.54 | 13.1 |
| 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) | 12.84 | -2.28 | -7.16 | 9.55 | -6.46 | -10.91 | 2.4 | 3.0 | 15.94 | 0.08 | 60.0 | 33.33 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 2.79 | 14050.0 | 1228.57 | 3.68 | 534.48 | 196.77 | 2.94 | 539.13 | 188.24 | 0.76 | 484.62 | 261.9 | 20.72 | -6.12 | 23.04 | 3.91 | 540.98 | 179.29 | 0.20 | -68.75 | -81.48 | 7.63 | 105.66 | -14.17 | 75 | 0.0 | 2.74 | 3.91 | 365.48 | 157.24 |
| 24Q3 (19) | 13.14 | 5.12 | 6.14 | 10.21 | 13.44 | 30.4 | 2.33 | -4.51 | -7.91 | 0.05 | -37.5 | 66.67 | 0.08 | -11.11 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -16.67 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -187.5 | -133.33 | -0.02 | -110.0 | -107.69 | 0.58 | -53.97 | -74.56 | 0.46 | -47.13 | -75.4 | 0.13 | -68.29 | -69.05 | 22.07 | -31.95 | 20.14 | 0.61 | -47.41 | -76.08 | 0.64 | -28.09 | -70.23 | 3.71 | 19.29 | -50.99 | 75 | 0.0 | 2.74 | 0.84 | -45.1 | -67.94 |
| 24Q2 (18) | 12.5 | -1.81 | -22.89 | 9.0 | 2.16 | -22.28 | 2.44 | -0.81 | 7.96 | 0.08 | 60.0 | 60.0 | 0.09 | 12.5 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0.06 | 200.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.08 | -46.67 | -11.11 | 0.2 | 42.86 | 233.33 | 1.26 | -21.25 | -48.15 | 0.87 | -40.82 | -48.82 | 0.41 | 78.26 | -44.59 | 32.43 | 121.67 | 7.07 | 1.16 | -40.51 | -51.26 | 0.89 | -49.72 | -59.36 | 3.11 | 59.49 | -38.05 | 75 | 0.0 | 5.63 | 1.53 | -18.62 | -44.16 |
| 24Q1 (17) | 12.73 | -7.95 | -18.81 | 8.81 | -17.82 | -22.45 | 2.46 | 18.84 | 19.42 | 0.05 | -16.67 | 0.0 | 0.08 | 0.0 | 14.29 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -84.62 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.15 | 148.39 | 0 | 0.14 | -33.33 | 1500.0 | 1.6 | 29.03 | -28.89 | 1.47 | 44.12 | -22.22 | 0.23 | 9.52 | -37.84 | 14.63 | -13.12 | -9.8 | 1.95 | 39.29 | -26.14 | 1.77 | 63.89 | -30.04 | 1.95 | -78.07 | -26.14 | 75 | 2.74 | 5.63 | 1.88 | 23.68 | -26.27 |
| 23Q4 (16) | 13.83 | 11.71 | -5.98 | 10.72 | 36.91 | -2.37 | 2.07 | -18.18 | 10.7 | 0.06 | 100.0 | -14.29 | 0.08 | 0.0 | 60.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.13 | 62.5 | 1200.0 | 0.38 | 0 | 0 | 0 | 0 | 0 | -0.31 | -247.62 | -181.82 | 0.21 | -19.23 | 310.0 | 1.24 | -45.61 | -29.94 | 1.02 | -45.45 | -12.82 | 0.21 | -50.0 | -65.57 | 16.84 | -8.33 | -50.69 | 1.40 | -45.1 | -15.15 | 1.08 | -49.77 | -36.09 | 8.89 | 17.44 | -5.53 | 73 | 0.0 | 2.82 | 1.52 | -41.98 | -25.85 |
| 23Q3 (15) | 12.38 | -23.63 | -22.82 | 7.83 | -32.38 | -30.46 | 2.53 | 11.95 | 24.02 | 0.03 | -40.0 | -40.0 | 0.08 | 0.0 | 60.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.06 | 0 | 50.0 | 0.08 | 0 | -11.11 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0.21 | 133.33 | 50.0 | 0.26 | 333.33 | 0.0 | 2.28 | -6.17 | -24.0 | 1.87 | 10.0 | -17.98 | 0.42 | -43.24 | -41.67 | 18.37 | -39.35 | -23.2 | 2.55 | 7.14 | -20.31 | 2.15 | -1.83 | -20.07 | 7.57 | 50.8 | -2.57 | 73 | 2.82 | 2.82 | 2.62 | -4.38 | -20.12 |
| 23Q2 (14) | 16.21 | 3.38 | 12.02 | 11.58 | 1.94 | 9.76 | 2.26 | 9.71 | 14.72 | 0.05 | 0.0 | 0.0 | 0.08 | 14.29 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0.0 | 0.06 | 700.0 | -60.0 | 2.43 | 8.0 | 15.71 | 1.7 | -10.05 | 1.19 | 0.74 | 100.0 | 76.19 | 30.29 | 86.74 | 51.45 | 2.38 | -9.85 | 0.85 | 2.19 | -13.44 | 7.35 | 5.02 | 90.15 | 9.85 | 71 | 0.0 | 0.0 | 2.74 | 7.45 | 18.61 |
| 23Q1 (13) | 15.68 | 6.59 | 26.45 | 11.36 | 3.46 | 34.92 | 2.06 | 10.16 | -1.9 | 0.05 | -28.57 | 66.67 | 0.07 | 40.0 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.01 | 90.0 | -107.69 | 2.25 | 27.12 | 12.5 | 1.89 | 61.54 | 22.73 | 0.37 | -39.34 | -21.28 | 16.22 | -52.5 | -30.68 | 2.64 | 60.0 | 19.46 | 2.53 | 49.7 | 34.57 | 2.64 | -71.94 | 19.46 | 71 | 0.0 | 1.43 | 2.55 | 24.39 | 16.97 |
| 22Q4 (12) | 14.71 | -8.29 | 15.46 | 10.98 | -2.49 | 30.4 | 1.87 | -8.33 | -7.43 | 0.07 | 40.0 | 75.0 | 0.05 | 0.0 | 150.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -88.89 | -80.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.11 | -178.57 | -1000.0 | -0.1 | -138.46 | -1100.0 | 1.77 | -41.0 | -23.38 | 1.17 | -48.68 | -37.43 | 0.61 | -15.28 | 38.64 | 34.15 | 42.77 | 77.59 | 1.65 | -48.44 | -43.3 | 1.69 | -37.17 | -31.85 | 9.41 | 21.11 | -7.29 | 71 | 0.0 | 10.94 | 2.05 | -37.5 | -17.67 |
| 22Q3 (11) | 16.04 | 10.85 | 15.73 | 11.26 | 6.73 | 20.95 | 2.04 | 3.55 | -7.69 | 0.05 | 0.0 | 150.0 | 0.05 | 400.0 | 150.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 300.0 | 0.09 | 80.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.14 | 55.56 | 1300.0 | 0.26 | 73.33 | 188.89 | 3.0 | 42.86 | 23.46 | 2.28 | 35.71 | 22.58 | 0.72 | 71.43 | 28.57 | 23.92 | 19.6 | 3.01 | 3.20 | 35.59 | 12.28 | 2.69 | 31.86 | 13.98 | 7.77 | 70.02 | 4.44 | 71 | 0.0 | 9.23 | 3.28 | 41.99 | 26.64 |
| 22Q2 (10) | 14.47 | 16.69 | 18.61 | 10.55 | 25.3 | 26.2 | 1.97 | -6.19 | 13.87 | 0.05 | 66.67 | 66.67 | 0.01 | -50.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -18.18 | 228.57 | 0.15 | 15.38 | 600.0 | 2.1 | 5.0 | 0.96 | 1.68 | 9.09 | 6.33 | 0.42 | -10.64 | -16.0 | 20.00 | -14.53 | -16.6 | 2.36 | 6.79 | -7.81 | 2.04 | 8.51 | -5.12 | 4.57 | 106.79 | 0.0 | 71 | 1.43 | 14.52 | 2.31 | 5.96 | 2.67 |
| 22Q1 (9) | 12.4 | -2.67 | 20.74 | 8.42 | 0.0 | 20.98 | 2.1 | 3.96 | 16.02 | 0.03 | -25.0 | -25.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 1200.0 | 650.0 | 0.13 | 1200.0 | 225.0 | 2.0 | -13.42 | 29.87 | 1.54 | -17.65 | 27.27 | 0.47 | 6.82 | 42.42 | 23.40 | 21.68 | 8.69 | 2.21 | -24.05 | 10.5 | 1.88 | -24.19 | 20.51 | 2.21 | -78.23 | 10.5 | 70 | 9.38 | 16.67 | 2.18 | -12.45 | 26.74 |
| 21Q4 (8) | 12.74 | -8.08 | 28.56 | 8.42 | -9.56 | 24.01 | 2.02 | -8.6 | 68.33 | 0.04 | 100.0 | 33.33 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.05 | -44.44 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 80.0 | 0.01 | -88.89 | 0 | 2.31 | -4.94 | 20.94 | 1.87 | 0.54 | 32.62 | 0.44 | -21.43 | -12.0 | 19.23 | -17.18 | -26.71 | 2.91 | 2.11 | 23.31 | 2.48 | 5.08 | 31.91 | 10.15 | 36.42 | 59.84 | 64 | -1.54 | 6.67 | 2.49 | -3.86 | 19.14 |
| 21Q3 (7) | 13.86 | 13.61 | 54.52 | 9.31 | 11.36 | 45.92 | 2.21 | 27.75 | 47.33 | 0.02 | -33.33 | 100.0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.09 | 125.0 | -35.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 114.29 | 125.0 | 0.09 | 400.0 | 28.57 | 2.43 | 16.83 | 107.69 | 1.86 | 17.72 | 121.43 | 0.56 | 12.0 | 69.7 | 23.22 | -3.17 | -17.98 | 2.85 | 11.33 | 103.57 | 2.36 | 9.77 | 129.13 | 7.44 | 62.8 | 86.0 | 65 | 4.84 | 8.33 | 2.59 | 15.11 | 90.44 |
| 21Q2 (6) | 12.2 | 18.79 | 41.7 | 8.36 | 20.11 | 50.9 | 1.73 | -4.42 | 15.33 | 0.03 | -25.0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -250.0 | 0 | -0.03 | -175.0 | 0.0 | 2.08 | 35.06 | 35.95 | 1.58 | 30.58 | 30.58 | 0.5 | 51.52 | 56.25 | 23.98 | 11.38 | 13.22 | 2.56 | 28.0 | 26.11 | 2.15 | 37.82 | 30.3 | 4.57 | 128.5 | 75.77 | 62 | 3.33 | 3.33 | 2.25 | 30.81 | 30.81 |
| 21Q1 (5) | 10.27 | 3.63 | 58.73 | 6.96 | 2.5 | 48.72 | 1.81 | 50.83 | 29.29 | 0.04 | 33.33 | 300.0 | 0.03 | -25.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | -58.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 60.0 | 0 | 0.04 | 0 | -20.0 | 1.54 | -19.37 | 242.22 | 1.21 | -14.18 | 255.88 | 0.33 | -34.0 | 200.0 | 21.53 | -17.95 | -12.34 | 2.00 | -15.25 | 250.88 | 1.56 | -17.02 | 300.0 | 2.00 | -68.5 | 250.88 | 60 | 0.0 | 1.69 | 1.72 | -17.7 | 164.62 |
| 20Q4 (4) | 9.91 | 10.48 | 0.0 | 6.79 | 6.43 | 0.0 | 1.2 | -20.0 | 0.0 | 0.03 | 200.0 | 0.0 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | -64.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | -25.0 | 0.0 | 0 | -100.0 | 0.0 | 1.91 | 63.25 | 0.0 | 1.41 | 67.86 | 0.0 | 0.5 | 51.52 | 0.0 | 26.24 | -7.31 | 0.0 | 2.36 | 68.57 | 0.0 | 1.88 | 82.52 | 0.0 | 6.35 | 58.75 | 0.0 | 60 | 0.0 | 0.0 | 2.09 | 53.68 | 0.0 |
| 20Q3 (3) | 8.97 | 4.18 | 0.0 | 6.38 | 15.16 | 0.0 | 1.5 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.14 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0 | 0.0 | 0.07 | 333.33 | 0.0 | 1.17 | -23.53 | 0.0 | 0.84 | -30.58 | 0.0 | 0.33 | 3.12 | 0.0 | 28.31 | 33.66 | 0.0 | 1.40 | -31.03 | 0.0 | 1.03 | -37.58 | 0.0 | 4.00 | 53.85 | 0.0 | 60 | 0.0 | 0.0 | 1.36 | -20.93 | 0.0 |
| 20Q2 (2) | 8.61 | 33.08 | 0.0 | 5.54 | 18.38 | 0.0 | 1.5 | 7.14 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | -40.0 | 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 | -0.03 | -160.0 | 0.0 | 1.53 | 240.0 | 0.0 | 1.21 | 255.88 | 0.0 | 0.32 | 190.91 | 0.0 | 21.18 | -13.76 | 0.0 | 2.03 | 256.14 | 0.0 | 1.65 | 323.08 | 0.0 | 2.60 | 356.14 | 0.0 | 60 | 1.69 | 0.0 | 1.72 | 164.62 | 0.0 |
| 20Q1 (1) | 6.47 | 0.0 | 0.0 | 4.68 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 24.56 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 59 | 0.0 | 0.0 | 0.65 | 0.0 | 0.0 |
