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) | 38.61 | -16.16 | 28.48 | -15.59 | 9.75 | 0.21 | 0.31 | 34.78 | 0.57 | 54.05 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.7 | 32.08 | -0.03 | 0 | 0 | 0 | -0.06 | 0 | 0.2 | 0 | 0.58 | -77.17 | 0.21 | -86.79 | 0.35 | -58.33 | 59.66 | 80.46 | 0.13 | -87.0 | 0.01 | -99.03 | 0.00 | 0 | 157 | 3.29 | 2.51 | -37.87 |
| 2022 (9) | 46.05 | 6.38 | 33.74 | 3.02 | 9.73 | 14.61 | 0.23 | -20.69 | 0.37 | 117.65 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.53 | 29.27 | -0.01 | 0 | 0 | 0 | -0.15 | 0 | -0.04 | 0 | 2.54 | 14.93 | 1.59 | 34.75 | 0.84 | -25.66 | 33.06 | -35.53 | 1.00 | 25.0 | 1.03 | 60.94 | 0.00 | 0 | 152 | 3.4 | 4.04 | 14.77 |
| 2021 (8) | 43.29 | 41.33 | 32.75 | 37.72 | 8.49 | 20.43 | 0.29 | 7.41 | 0.17 | -29.17 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.41 | -30.51 | -0.09 | 0 | 0 | 0 | -0.11 | 0 | 0.17 | -68.52 | 2.21 | 569.7 | 1.18 | 883.33 | 1.13 | 175.61 | 51.28 | 0 | 0.80 | 900.0 | 0.64 | 0 | 0.00 | 0 | 147 | 1.38 | 3.52 | 105.85 |
| 2020 (7) | 30.63 | -7.46 | 23.78 | -4.42 | 7.05 | -13.71 | 0.27 | -18.18 | 0.24 | -14.29 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.59 | 15.69 | -0.05 | 0 | 0 | 0 | 0.1 | 0 | 0.54 | 50.0 | 0.33 | -17.5 | 0.12 | -20.0 | 0.41 | 17.14 | 0.00 | 0 | 0.08 | -20.0 | -0.27 | 0 | 0.00 | 0 | 145 | 0.69 | 1.71 | 0.59 |
| 2019 (6) | 33.1 | -4.53 | 24.88 | -0.48 | 8.17 | 0.62 | 0.33 | -28.26 | 0.28 | 55.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 27.5 | -0.01 | 0 | 0 | 0 | -0.08 | 0 | 0.36 | -50.0 | 0.4 | -82.38 | 0.15 | -85.0 | 0.35 | -67.29 | 86.97 | 84.77 | 0.10 | -84.13 | -0.13 | 0 | 0.00 | 0 | 144 | -0.69 | 1.7 | -48.01 |
| 2018 (5) | 34.67 | 2.3 | 25.0 | 2.0 | 8.12 | 14.37 | 0.46 | 6.98 | 0.18 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 14.29 | -0.01 | 0 | 0 | 0 | 0.11 | 0 | 0.72 | 12.5 | 2.27 | -22.26 | 1.0 | -39.39 | 1.07 | 9.18 | 47.07 | 40.38 | 0.63 | -39.42 | 0.18 | -71.88 | 0.00 | 0 | 145 | 14.17 | 3.27 | -16.37 |
| 2017 (4) | 33.89 | 19.16 | 24.51 | 13.79 | 7.1 | 15.26 | 0.43 | 48.28 | 0.15 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | -25.53 | 0.2 | -55.56 | 0 | 0 | -0.16 | 0 | 0.64 | -27.27 | 2.92 | 80.25 | 1.65 | 51.38 | 0.98 | 157.89 | 33.53 | 42.08 | 1.04 | 36.84 | 0.64 | 392.31 | 0.00 | 0 | 127 | 5.83 | 3.91 | 45.9 |
| 2016 (3) | 28.44 | 1.64 | 21.54 | 1.7 | 6.16 | -3.9 | 0.29 | 7.41 | 0.18 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 235.71 | 0.45 | 125.0 | 0 | 0 | -0.08 | 0 | 0.88 | 780.0 | 1.62 | 230.61 | 1.09 | 354.17 | 0.38 | 280.0 | 23.60 | 13.41 | 0.76 | 300.0 | 0.13 | 44.44 | 0.00 | 0 | 120 | 0.84 | 2.68 | 60.48 |
| 2015 (2) | 27.98 | -6.14 | 21.18 | -5.7 | 6.41 | -3.17 | 0.27 | 3.85 | 0.2 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -60.0 | 0.2 | -47.37 | 0 | 0 | -0.03 | 0 | 0.1 | -86.11 | 0.49 | -66.21 | 0.24 | -70.73 | 0.1 | -81.82 | 20.81 | -44.76 | 0.19 | -72.86 | 0.09 | 50.0 | 0.00 | 0 | 119 | 1.71 | 1.67 | -39.27 |
| 2014 (1) | 29.81 | 11.07 | 22.46 | 6.5 | 6.62 | 16.34 | 0.26 | -3.7 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 218.18 | 0.38 | 100.0 | 0 | 0 | 0.1 | 100.0 | 0.72 | 10.77 | 1.45 | 107.14 | 0.82 | 64.0 | 0.55 | 161.9 | 37.67 | 25.23 | 0.70 | 59.09 | 0.06 | 0 | 0.00 | 0 | 117 | 1.74 | 2.75 | 37.5 |
| 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) | 11.49 | -7.19 | 19.44 | 8.58 | -7.94 | 17.37 | 2.55 | -3.77 | 5.37 | 0.07 | -12.5 | -12.5 | 0.18 | -5.26 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -66.67 | -38.89 | 0.01 | 0 | 150.0 | 0 | 0 | 0 | 0.12 | 1300.0 | 500.0 | 0.05 | -66.67 | 350.0 | 0.4 | -28.57 | 433.33 | 0.25 | -40.48 | 412.5 | 0.11 | -15.38 | 650.0 | 26.23 | 8.7 | 0 | 0.16 | -40.74 | 420.0 | 0.13 | -23.53 | 425.0 | 0.45 | 55.17 | 1025.0 | 158 | 1.94 | 0.64 | 1.01 | -12.93 | 172.97 |
| 24Q2 (19) | 12.38 | 33.84 | 24.55 | 9.32 | 37.67 | 26.29 | 2.65 | 7.72 | 14.22 | 0.08 | 33.33 | 0.0 | 0.19 | 11.76 | 46.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 106.25 | 560.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.01 | -125.0 | -111.11 | 0.15 | 275.0 | 650.0 | 0.56 | 833.33 | 115.38 | 0.42 | 1300.0 | 366.67 | 0.13 | 62.5 | -18.75 | 24.13 | 0 | -61.63 | 0.27 | 1250.0 | 350.0 | 0.17 | 1800.0 | 325.0 | 0.29 | 1350.0 | 222.22 | 155 | -1.27 | 1.97 | 1.16 | 87.1 | 58.9 |
| 24Q1 (18) | 9.25 | -17.34 | 17.68 | 6.77 | -16.83 | 19.82 | 2.46 | -13.38 | 13.36 | 0.06 | -33.33 | 0.0 | 0.17 | 21.43 | 13.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -36.0 | -27.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 128.57 | 300.0 | 0.04 | -55.56 | -60.0 | 0.06 | -80.0 | -57.14 | 0.03 | -80.0 | -40.0 | 0.08 | -38.46 | 14.29 | 0.00 | -100.0 | -100.0 | 0.02 | -77.78 | -33.33 | -0.01 | -125.0 | 66.67 | 0.02 | -84.62 | -33.33 | 157 | 0.0 | 3.29 | 0.62 | -21.52 | 0.0 |
| 23Q4 (17) | 11.19 | 16.32 | -5.41 | 8.14 | 11.35 | -6.22 | 2.84 | 17.36 | 14.98 | 0.09 | 12.5 | 50.0 | 0.14 | -6.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 38.89 | 56.25 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.14 | -366.67 | 0 | 0.09 | 550.0 | 181.82 | 0.3 | 350.0 | -47.37 | 0.15 | 287.5 | -51.61 | 0.13 | 750.0 | -23.53 | 44.10 | 0 | 49.09 | 0.09 | 280.0 | -55.0 | 0.04 | 200.0 | -85.19 | 0.13 | 225.0 | -87.62 | 157 | 0.0 | 3.29 | 0.79 | 113.51 | -21.0 |
| 23Q3 (16) | 9.62 | -3.22 | -7.85 | 7.31 | -0.95 | -2.92 | 2.42 | 4.31 | 2.98 | 0.08 | 0.0 | 14.29 | 0.15 | 15.38 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 260.0 | 50.0 | -0.02 | -100.0 | 0 | 0 | 0 | 0 | -0.03 | -133.33 | 66.67 | -0.02 | -200.0 | 71.43 | -0.12 | -146.15 | -125.0 | -0.08 | -188.89 | -125.0 | -0.02 | -112.5 | -112.5 | 0.00 | -100.0 | -100.0 | -0.05 | -183.33 | -123.81 | -0.04 | -200.0 | -116.0 | 0.04 | -55.56 | -95.29 | 157 | 3.29 | 3.97 | 0.37 | -49.32 | -57.47 |
| 23Q2 (15) | 9.94 | 26.46 | -24.75 | 7.38 | 30.62 | -23.68 | 2.32 | 6.91 | -14.71 | 0.08 | 33.33 | 60.0 | 0.13 | -13.33 | 85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -77.27 | -66.67 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 325.0 | 0.02 | -80.0 | -77.78 | 0.26 | 85.71 | -71.11 | 0.09 | 80.0 | -85.25 | 0.16 | 128.57 | -40.74 | 62.88 | 30.16 | 110.02 | 0.06 | 100.0 | -85.37 | 0.04 | 233.33 | -87.88 | 0.09 | 200.0 | -86.15 | 152 | 0.0 | 2.7 | 0.73 | 17.74 | -42.06 |
| 23Q1 (14) | 7.86 | -33.56 | -25.64 | 5.65 | -34.91 | -28.12 | 2.17 | -12.15 | -0.91 | 0.06 | 0.0 | 20.0 | 0.15 | 7.14 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 37.5 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | 0 | 150.0 | 0.1 | 190.91 | 100.0 | 0.14 | -75.44 | -75.86 | 0.05 | -83.87 | -85.71 | 0.07 | -58.82 | -70.83 | 48.31 | 63.32 | 18.2 | 0.03 | -85.0 | -86.96 | -0.03 | -111.11 | -115.79 | 0.03 | -97.14 | -86.96 | 152 | 0.0 | 2.7 | 0.62 | -38.0 | -32.61 |
| 22Q4 (13) | 11.83 | 13.31 | 7.35 | 8.68 | 15.27 | 4.45 | 2.47 | 5.11 | 13.3 | 0.06 | -14.29 | 0.0 | 0.14 | 40.0 | 180.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 33.33 | -23.81 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.11 | -57.14 | -37.5 | 0.57 | 18.75 | 26.67 | 0.31 | -3.12 | 55.0 | 0.17 | 6.25 | -46.88 | 29.58 | -12.25 | -58.79 | 0.20 | -4.76 | 42.86 | 0.27 | 8.0 | 50.0 | 1.05 | 23.53 | 31.25 | 152 | 0.66 | 3.4 | 1.0 | 14.94 | 26.58 |
| 22Q3 (12) | 10.44 | -20.97 | -3.78 | 7.53 | -22.13 | -7.83 | 2.35 | -13.6 | 14.08 | 0.07 | 40.0 | -12.5 | 0.1 | 42.86 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -20.0 | 140.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.09 | -125.0 | -350.0 | -0.07 | -177.78 | -240.0 | 0.48 | -46.67 | -28.36 | 0.32 | -47.54 | -17.95 | 0.16 | -40.74 | -42.86 | 33.71 | 12.59 | -18.12 | 0.21 | -48.78 | -22.22 | 0.25 | -24.24 | 13.64 | 0.85 | 30.77 | 26.87 | 151 | 2.03 | 2.72 | 0.87 | -30.95 | -12.12 |
| 22Q2 (11) | 13.21 | 24.98 | 12.33 | 9.67 | 23.03 | 7.44 | 2.72 | 24.2 | 21.97 | 0.05 | 0.0 | -44.44 | 0.07 | 16.67 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 36.36 | 114.29 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.04 | -100.0 | -100.0 | 0.09 | 80.0 | -25.0 | 0.9 | 55.17 | 40.62 | 0.61 | 74.29 | 74.29 | 0.27 | 12.5 | -10.0 | 29.94 | -26.74 | -34.91 | 0.41 | 78.26 | 70.83 | 0.33 | 73.68 | 120.0 | 0.65 | 182.61 | 62.5 | 148 | 0.0 | 1.37 | 1.26 | 36.96 | 29.9 |
| 22Q1 (10) | 10.57 | -4.08 | 9.42 | 7.86 | -5.42 | 8.26 | 2.19 | 0.46 | 7.88 | 0.05 | -16.67 | -16.67 | 0.06 | 20.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -47.62 | 37.5 | -0.01 | 83.33 | 0 | 0 | 0 | 0 | -0.02 | 50.0 | 50.0 | 0.05 | 162.5 | -37.5 | 0.58 | 28.89 | 28.89 | 0.35 | 75.0 | 52.17 | 0.24 | -25.0 | 0.0 | 40.87 | -43.05 | -23.49 | 0.23 | 64.29 | 43.75 | 0.19 | 5.56 | 111.11 | 0.23 | -71.25 | 43.75 | 148 | 0.68 | 1.37 | 0.92 | 16.46 | 19.48 |
| 21Q4 (9) | 11.02 | 1.57 | 16.12 | 8.31 | 1.71 | 16.06 | 2.18 | 5.83 | 3.32 | 0.06 | -25.0 | -45.45 | 0.05 | 25.0 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 320.0 | 16.67 | -0.06 | -500.0 | -500.0 | 0 | 0 | 0 | -0.04 | -100.0 | -233.33 | -0.08 | -260.0 | -138.1 | 0.45 | -32.84 | 4.65 | 0.2 | -48.72 | 11.11 | 0.32 | 14.29 | 45.45 | 71.77 | 74.33 | 40.78 | 0.14 | -48.15 | 16.67 | 0.18 | -18.18 | 1000.0 | 0.80 | 19.4 | 900.0 | 147 | 0.0 | 1.38 | 0.79 | -20.2 | 9.72 |
| 21Q3 (8) | 10.85 | -7.74 | 13.14 | 8.17 | -9.22 | 14.75 | 2.06 | -7.62 | 15.73 | 0.08 | -11.11 | 14.29 | 0.04 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | -72.22 | -0.01 | 0.0 | 75.0 | 0 | 0 | 0 | -0.02 | 0.0 | 50.0 | 0.05 | -58.33 | -50.0 | 0.67 | 4.69 | -15.19 | 0.39 | 11.43 | -33.9 | 0.28 | -6.67 | 0.0 | 41.17 | -10.5 | 17.56 | 0.27 | 12.5 | -34.15 | 0.22 | 46.67 | -29.03 | 0.67 | 67.5 | 1775.0 | 147 | 0.68 | 1.38 | 0.99 | 2.06 | -16.1 |
| 21Q2 (7) | 11.76 | 21.74 | 89.37 | 9.0 | 23.97 | 81.09 | 2.23 | 9.85 | 63.97 | 0.09 | 50.0 | 0 | 0.04 | 33.33 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -12.5 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.02 | 50.0 | 0 | 0.12 | 50.0 | -20.0 | 0.64 | 42.22 | 2033.33 | 0.35 | 52.17 | 1266.67 | 0.3 | 25.0 | 233.33 | 46.00 | -13.89 | 0 | 0.24 | 50.0 | 1300.0 | 0.15 | 66.67 | 236.36 | 0.40 | 150.0 | 188.89 | 146 | 0.0 | -2.67 | 0.97 | 25.97 | 155.26 |
| 21Q1 (6) | 9.66 | 1.79 | 81.24 | 7.26 | 1.4 | 60.26 | 2.03 | -3.79 | 12.78 | 0.06 | -45.45 | 50.0 | 0.03 | -57.14 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -55.56 | 166.67 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.04 | -233.33 | -140.0 | 0.08 | -61.9 | 0.0 | 0.45 | 4.65 | 148.91 | 0.23 | 27.78 | 137.1 | 0.24 | 9.09 | 241.18 | 53.42 | 4.79 | 0 | 0.16 | 33.33 | 137.21 | 0.09 | 550.0 | 120.45 | 0.16 | 100.0 | 137.21 | 146 | 0.69 | 0.69 | 0.77 | 6.94 | 235.09 |
| 20Q4 (5) | 9.49 | -1.04 | 0.64 | 7.16 | 0.56 | 1.42 | 2.11 | 18.54 | -2.76 | 0.11 | 57.14 | 175.0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 0.0 | -5.26 | -0.01 | 75.0 | 0 | 0 | 0 | 0 | 0.03 | 175.0 | 133.33 | 0.21 | 110.0 | 250.0 | 0.43 | -45.57 | 65.38 | 0.18 | -69.49 | 50.0 | 0.22 | -21.43 | 22.22 | 50.98 | 45.57 | -23.58 | 0.12 | -70.73 | 50.0 | -0.02 | -106.45 | -150.0 | 0.08 | 300.0 | -20.0 | 145 | 0.0 | 0.69 | 0.72 | -38.98 | 24.14 |
| 20Q3 (4) | 9.59 | 54.43 | 0.0 | 7.12 | 43.26 | 0.0 | 1.78 | 30.88 | 0.0 | 0.07 | 0 | 0.0 | 0.06 | 20.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.18 | 0 | 0.0 | -0.04 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0 | 0.0 | 0.1 | -33.33 | 0.0 | 0.79 | 2533.33 | 0.0 | 0.59 | 2066.67 | 0.0 | 0.28 | 211.11 | 0.0 | 35.02 | 0 | 0.0 | 0.41 | 2150.0 | 0.0 | 0.31 | 381.82 | 0.0 | -0.04 | 91.11 | 0.0 | 145 | -3.33 | 0.0 | 1.18 | 210.53 | 0.0 |
| 20Q2 (3) | 6.21 | 16.51 | 0.0 | 4.97 | 9.71 | 0.0 | 1.36 | -24.44 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | -16.67 | 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 | 0.15 | 87.5 | 0.0 | 0.03 | 103.26 | 0.0 | -0.03 | 95.16 | 0.0 | 0.09 | 152.94 | 0.0 | 0.00 | 0 | 0.0 | -0.02 | 95.35 | 0.0 | -0.11 | 75.0 | 0.0 | -0.45 | -4.65 | 0.0 | 150 | 3.45 | 0.0 | 0.38 | 166.67 | 0.0 |
| 20Q1 (2) | 5.33 | -43.48 | 0.0 | 4.53 | -35.84 | 0.0 | 1.8 | -17.05 | 0.0 | 0.04 | 0.0 | 0.0 | 0.06 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -84.21 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 211.11 | 0.0 | 0.08 | 33.33 | 0.0 | -0.92 | -453.85 | 0.0 | -0.62 | -616.67 | 0.0 | -0.17 | -194.44 | 0.0 | 0.00 | -100.0 | 0.0 | -0.43 | -637.5 | 0.0 | -0.44 | -1200.0 | 0.0 | -0.43 | -530.0 | 0.0 | 145 | 0.69 | 0.0 | -0.57 | -198.28 | 0.0 |
| 19Q4 (1) | 9.43 | 0.0 | 0.0 | 7.06 | 0.0 | 0.0 | 2.17 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 66.71 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.10 | 0.0 | 0.0 | 144 | 0.0 | 0.0 | 0.58 | 0.0 | 0.0 |
