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) | 11.35 | -17.39 | 9.13 | -22.17 | 1.67 | -7.22 | 0.22 | 120.0 | 0.14 | 16.67 | 0.01 | 0 | 0 | 0 | 0.01 | -66.67 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.18 | -65.38 | 0.29 | -42.0 | 0.85 | -81.03 | 0.56 | -80.07 | 0.2 | -87.42 | 23.94 | -32.79 | 0.69 | -80.06 | 0.33 | -88.42 | 0.00 | 0 | 81 | 0.0 | 1.65 | -69.1 |
| 2022 (9) | 13.74 | -0.94 | 11.73 | 6.73 | 1.8 | 0.56 | 0.1 | 400.0 | 0.12 | 33.33 | 0 | 0 | 0.06 | -33.33 | 0.03 | 200.0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0.52 | 0 | 0.5 | 0 | 4.48 | 357.14 | 2.81 | 269.74 | 1.59 | 783.33 | 35.62 | 96.36 | 3.46 | 268.09 | 2.85 | 166.36 | 0.00 | 0 | 81 | 0.0 | 5.34 | 181.05 |
| 2021 (8) | 13.87 | 12.49 | 10.99 | 14.24 | 1.79 | 7.19 | 0.02 | -33.33 | 0.09 | 0.0 | 0 | 0 | 0.09 | -18.18 | 0.01 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | -0.13 | 0 | -0.11 | 0 | 0.98 | 8.89 | 0.76 | 2.7 | 0.18 | -5.26 | 18.14 | -13.21 | 0.94 | 3.3 | 1.07 | 0.0 | 0.00 | 0 | 81 | 0.0 | 1.9 | 0.53 |
| 2020 (7) | 12.33 | 0.08 | 9.62 | -4.56 | 1.67 | -2.91 | 0.03 | -70.0 | 0.09 | -18.18 | 0 | 0 | 0.11 | -21.43 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | -0.15 | 0 | -0.13 | 0 | 0.9 | 57.89 | 0.74 | 48.0 | 0.19 | 72.73 | 20.90 | 8.07 | 0.91 | 51.67 | 1.07 | 98.15 | 0.00 | 0 | 81 | 1.25 | 1.89 | 21.15 |
| 2019 (6) | 12.32 | -12.44 | 10.08 | -10.32 | 1.72 | -5.49 | 0.1 | -44.44 | 0.11 | 0.0 | 0 | 0 | 0.14 | 7.69 | 0.03 | 0.0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0.06 | -87.5 | 0.57 | -61.49 | 0.5 | -52.83 | 0.11 | -75.0 | 19.34 | -34.9 | 0.60 | -52.38 | 0.54 | -25.0 | 0.00 | 0 | 80 | -1.23 | 1.56 | -36.33 |
| 2018 (5) | 14.07 | 10.61 | 11.24 | 21.65 | 1.82 | 2.82 | 0.18 | 20.0 | 0.11 | 22.22 | 0 | 0 | 0.13 | 18.18 | 0.03 | 50.0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0.48 | 433.33 | 1.48 | -17.78 | 1.06 | -28.38 | 0.44 | 29.41 | 29.71 | 55.88 | 1.26 | -28.41 | 0.72 | -58.14 | 0.00 | 0 | 81 | 1.25 | 2.45 | -5.41 |
| 2017 (4) | 12.72 | 1.76 | 9.24 | 5.12 | 1.77 | 0.57 | 0.15 | 400.0 | 0.09 | 12.5 | 0 | 0 | 0.11 | 57.14 | 0.02 | 0.0 | 0.04 | 33.33 | 0 | 0 | -0.01 | 0 | -0.09 | 0 | 0.09 | 50.0 | 1.8 | -12.2 | 1.48 | -10.3 | 0.34 | -12.82 | 19.06 | -0.83 | 1.76 | -7.85 | 1.72 | -12.24 | 0.00 | 0 | 80 | 17.65 | 2.59 | -7.5 |
| 2016 (3) | 12.5 | 4.69 | 8.79 | -0.45 | 1.76 | 17.33 | 0.03 | 200.0 | 0.08 | 0.0 | 0 | 0 | 0.07 | -46.15 | 0.02 | -33.33 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.06 | -33.33 | 2.05 | 20.59 | 1.65 | 12.24 | 0.39 | 77.27 | 19.22 | 48.65 | 1.91 | -7.73 | 1.96 | 15.29 | 0.00 | 0 | 68 | 7.94 | 2.8 | 16.18 |
| 2015 (2) | 11.94 | -1.24 | 8.83 | -6.86 | 1.5 | -4.46 | 0.01 | -75.0 | 0.08 | -27.27 | 0 | 0 | 0.13 | 0.0 | 0.03 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 0.09 | -64.0 | 1.7 | 30.77 | 1.47 | 32.43 | 0.22 | 10.0 | 12.93 | -13.97 | 2.07 | 17.61 | 1.70 | 60.38 | 0.00 | 0 | 63 | 3.28 | 2.41 | 16.99 |
| 2014 (1) | 12.09 | 4.49 | 9.48 | 5.69 | 1.57 | -3.68 | 0.04 | 100.0 | 0.11 | 0 | 0 | 0 | 0.13 | 333.33 | 0.03 | 200.0 | 0.02 | -60.0 | 0 | 0 | 0.04 | -82.61 | 0.07 | -30.0 | 0.25 | -34.21 | 1.3 | 0.0 | 1.11 | -5.13 | 0.2 | -4.76 | 15.03 | -8.02 | 1.76 | -5.38 | 1.06 | 8.16 | 0.00 | 0 | 61 | 17.31 | 2.06 | 4.04 |
| 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) | 3.46 | 8.12 | 15.72 | 2.63 | 6.91 | 10.97 | 0.48 | 4.35 | 9.09 | 0 | -100.0 | -100.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.02 | 33.33 | -108.7 | 0.32 | 23.08 | -23.81 | 0.24 | 14.29 | -27.27 | 0.06 | 100.0 | -25.0 | 18.04 | 33.43 | 0.17 | 0.30 | 15.38 | -25.0 | 0.32 | 6.67 | 166.67 | 0.91 | 51.67 | 33.82 | 81 | 0.0 | 0.0 | 0.52 | 15.56 | -16.13 |
| 24Q2 (19) | 3.2 | 13.48 | 14.7 | 2.46 | 10.81 | 8.37 | 0.46 | 15.0 | 9.52 | 0.02 | 0.0 | -77.78 | 0.04 | 33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -81.25 | -75.0 | -0.03 | -118.75 | -116.67 | 0.26 | -29.73 | -7.14 | 0.21 | -25.0 | 61.54 | 0.03 | -57.14 | -75.0 | 13.52 | -31.58 | -67.72 | 0.26 | -23.53 | 52.94 | 0.30 | 100.0 | 600.0 | 0.60 | 76.47 | 122.22 | 81 | 0.0 | 0.0 | 0.45 | -18.18 | -8.16 |
| 24Q1 (18) | 2.82 | -7.54 | 11.46 | 2.22 | -9.39 | 8.82 | 0.4 | -9.09 | 8.11 | 0.02 | -50.0 | -60.0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 206.67 | 900.0 | 0.16 | 223.08 | 1500.0 | 0.37 | 1133.33 | 208.33 | 0.28 | 1300.0 | 250.0 | 0.07 | 800.0 | 250.0 | 19.76 | 0 | 31.91 | 0.34 | 1600.0 | 240.0 | 0.15 | -21.05 | 66.67 | 0.34 | -51.43 | 240.0 | 81 | 0.0 | 0.0 | 0.55 | 161.9 | 66.67 |
| 23Q4 (17) | 3.05 | 2.01 | -2.24 | 2.45 | 3.38 | -14.93 | 0.44 | 0.0 | 12.82 | 0.04 | 0.0 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -165.22 | -36.36 | -0.13 | -156.52 | -333.33 | 0.03 | -92.86 | -99.17 | 0.02 | -93.94 | -99.09 | -0.01 | -112.5 | -100.68 | 0.00 | -100.0 | -100.0 | 0.02 | -95.0 | -99.26 | 0.19 | 58.33 | -93.09 | 0.70 | 2.94 | -79.83 | 81 | 0.0 | 0.0 | 0.21 | -66.13 | -94.56 |
| 23Q3 (16) | 2.99 | 7.17 | -17.17 | 2.37 | 4.41 | -20.74 | 0.44 | 4.76 | -2.22 | 0.04 | -55.56 | 100.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -66.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 91.67 | -30.3 | 0.23 | 27.78 | -36.11 | 0.42 | 50.0 | -16.0 | 0.33 | 153.85 | -8.33 | 0.08 | -33.33 | -20.0 | 18.01 | -57.01 | -10.89 | 0.40 | 135.29 | -13.04 | 0.12 | 300.0 | 0 | 0.68 | 151.85 | -11.69 | 81 | 0.0 | 2.53 | 0.62 | 26.53 | -15.07 |
| 23Q2 (15) | 2.79 | 10.28 | -20.96 | 2.27 | 11.27 | -22.26 | 0.42 | 13.51 | -22.22 | 0.09 | 80.0 | 350.0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 700.0 | 33.33 | 0.18 | 1700.0 | 350.0 | 0.28 | 133.33 | 154.55 | 0.13 | 62.5 | 44.44 | 0.12 | 500.0 | 0 | 41.89 | 179.64 | 897.38 | 0.17 | 70.0 | 54.55 | -0.06 | -166.67 | -200.0 | 0.27 | 170.0 | -15.62 | 81 | 0.0 | 0.0 | 0.49 | 48.48 | 53.12 |
| 23Q1 (14) | 2.53 | -18.91 | -27.3 | 2.04 | -29.17 | -30.61 | 0.37 | -5.13 | -11.9 | 0.05 | 25.0 | 0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 81.82 | -110.0 | 0.01 | 133.33 | -91.67 | 0.12 | -96.69 | -50.0 | 0.08 | -96.36 | -52.94 | 0.02 | -98.63 | -33.33 | 14.98 | -62.7 | 9.66 | 0.10 | -96.31 | -52.38 | 0.09 | -96.73 | 50.0 | 0.10 | -97.12 | -52.38 | 81 | 0.0 | 0.0 | 0.33 | -91.45 | -25.0 |
| 22Q4 (13) | 3.12 | -13.57 | -10.09 | 2.88 | -3.68 | 1.05 | 0.39 | -13.33 | -13.33 | 0.04 | 100.0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.05 | 0 | 25.0 | 0 | -100.0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -133.33 | 0 | -0.03 | -108.33 | -400.0 | 3.63 | 626.0 | 2035.29 | 2.2 | 511.11 | 1733.33 | 1.46 | 1360.0 | 3550.0 | 40.16 | 98.71 | 76.06 | 2.71 | 489.13 | 1706.67 | 2.75 | 0 | 1864.29 | 3.47 | 350.65 | 269.15 | 81 | 2.53 | 0.0 | 3.86 | 428.77 | 865.0 |
| 22Q3 (12) | 3.61 | 2.27 | 1.4 | 2.99 | 2.4 | 5.65 | 0.45 | -16.67 | 2.27 | 0.02 | 0.0 | 100.0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.03 | 0 | 200.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 266.67 | 3400.0 | 0.36 | 800.0 | 3700.0 | 0.5 | 354.55 | 72.41 | 0.36 | 300.0 | 63.64 | 0.1 | 0 | 150.0 | 20.21 | 381.19 | 57.77 | 0.46 | 318.18 | 64.29 | 0.00 | -100.0 | -100.0 | 0.77 | 140.62 | -3.75 | 79 | -2.47 | 0.0 | 0.73 | 128.12 | 40.38 |
| 22Q2 (11) | 3.53 | 1.44 | 3.22 | 2.92 | -0.68 | 7.35 | 0.54 | 28.57 | 25.58 | 0.02 | 0 | 100.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | -0.04 | -200.0 | -300.0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -55.0 | 190.0 | 0.04 | -66.67 | 144.44 | 0.11 | -54.17 | -42.11 | 0.09 | -47.06 | -40.0 | 0 | -100.0 | -100.0 | 4.20 | -69.25 | -76.01 | 0.11 | -47.62 | -42.11 | 0.06 | 0.0 | -80.0 | 0.32 | 52.38 | -38.46 | 81 | 0.0 | 0.0 | 0.32 | -27.27 | -23.81 |
| 22Q1 (10) | 3.48 | 0.29 | 2.05 | 2.94 | 3.16 | 13.51 | 0.42 | -6.67 | -10.64 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 1100.0 | 0.12 | 1100.0 | 700.0 | 0.24 | 41.18 | -29.41 | 0.17 | 41.67 | -37.04 | 0.03 | -25.0 | -57.14 | 13.66 | -40.11 | -33.69 | 0.21 | 40.0 | -36.36 | 0.06 | -57.14 | -83.33 | 0.21 | -77.66 | -36.36 | 81 | 0.0 | 0.0 | 0.44 | 10.0 | -22.81 |
| 21Q4 (9) | 3.47 | -2.53 | 8.78 | 2.85 | 0.71 | 20.76 | 0.45 | 2.27 | 2.27 | 0 | -100.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.04 | 0 | 100.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.01 | 200.0 | 114.29 | 0.17 | -41.38 | -46.88 | 0.12 | -45.45 | -53.85 | 0.04 | 0.0 | -42.86 | 22.81 | 78.06 | 4.97 | 0.15 | -46.43 | -53.12 | 0.14 | -50.0 | -65.85 | 0.94 | 17.5 | 3.3 | 81 | 2.53 | 0.0 | 0.4 | -23.08 | -29.82 |
| 21Q3 (8) | 3.56 | 4.09 | 5.33 | 2.83 | 4.04 | 9.27 | 0.44 | 2.33 | 2.33 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 90.0 | 75.0 | -0.01 | 88.89 | 75.0 | 0.29 | 52.63 | -12.12 | 0.22 | 46.67 | -15.38 | 0.04 | 33.33 | -42.86 | 12.81 | -26.84 | -38.41 | 0.28 | 47.37 | -12.5 | 0.28 | -6.67 | -24.32 | 0.80 | 53.85 | 33.33 | 79 | -2.47 | -2.47 | 0.52 | 23.81 | -8.77 |
| 21Q2 (7) | 3.42 | 0.29 | 18.34 | 2.72 | 5.02 | 16.24 | 0.43 | -8.51 | 13.16 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -400.0 | 0 | -0.09 | -350.0 | -12.5 | 0.19 | -44.12 | 111.11 | 0.15 | -44.44 | 50.0 | 0.03 | -57.14 | 0 | 17.51 | -15.0 | 4170.73 | 0.19 | -42.42 | 46.15 | 0.30 | -16.67 | 36.36 | 0.52 | 57.58 | 85.71 | 81 | 0.0 | 5.19 | 0.42 | -26.32 | 23.53 |
| 21Q1 (6) | 3.41 | 6.9 | 19.23 | 2.59 | 9.75 | 10.68 | 0.47 | 6.82 | 14.63 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 60.0 | -150.0 | -0.02 | 71.43 | -133.33 | 0.34 | 6.25 | 112.5 | 0.27 | 3.85 | 125.0 | 0.07 | 0.0 | 40.0 | 20.60 | -5.2 | -33.07 | 0.33 | 3.13 | 120.0 | 0.36 | -12.2 | 414.29 | 0.33 | -63.74 | 120.0 | 81 | 0.0 | 1.25 | 0.57 | 0.0 | 39.02 |
| 20Q4 (5) | 3.19 | -5.62 | 7.41 | 2.36 | -8.88 | 9.26 | 0.44 | 2.33 | -6.38 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -25.0 | 64.29 | -0.07 | -75.0 | 41.67 | 0.32 | -3.03 | 45.45 | 0.26 | 0.0 | 30.0 | 0.07 | 0.0 | 75.0 | 21.73 | 4.47 | 9.86 | 0.32 | 0.0 | 28.0 | 0.41 | 10.81 | 2.5 | 0.91 | 51.67 | 46.77 | 81 | 0.0 | 1.25 | 0.57 | 0.0 | 21.28 |
| 20Q3 (4) | 3.38 | 16.96 | 0.0 | 2.59 | 10.68 | 0.0 | 0.43 | 13.16 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0 | 0.0 | -0.04 | 50.0 | 0.0 | 0.33 | 266.67 | 0.0 | 0.26 | 160.0 | 0.0 | 0.07 | 0 | 0.0 | 20.80 | 4973.17 | 0.0 | 0.32 | 146.15 | 0.0 | 0.37 | 68.18 | 0.0 | 0.60 | 114.29 | 0.0 | 81 | 5.19 | 0.0 | 0.57 | 67.65 | 0.0 |
| 20Q2 (3) | 2.89 | 1.05 | 0.0 | 2.34 | 0.0 | 0.0 | 0.38 | -7.32 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 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 | -0.08 | -233.33 | 0.0 | 0.09 | -43.75 | 0.0 | 0.1 | -16.67 | 0.0 | 0 | -100.0 | 0.0 | 0.41 | -98.67 | 0.0 | 0.13 | -13.33 | 0.0 | 0.22 | 214.29 | 0.0 | 0.28 | 86.67 | 0.0 | 77 | -3.75 | 0.0 | 0.34 | -17.07 | 0.0 |
| 20Q1 (2) | 2.86 | -3.7 | 0.0 | 2.34 | 8.33 | 0.0 | 0.41 | -12.77 | 0.0 | 0.01 | -50.0 | 0.0 | 0.02 | 0 | 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 | 0 | 0 | 0.0 | 0.04 | 128.57 | 0.0 | 0.06 | 150.0 | 0.0 | 0.16 | -27.27 | 0.0 | 0.12 | -40.0 | 0.0 | 0.05 | 25.0 | 0.0 | 30.78 | 55.61 | 0.0 | 0.15 | -40.0 | 0.0 | 0.07 | -82.5 | 0.0 | 0.15 | -75.81 | 0.0 | 80 | 0.0 | 0.0 | 0.41 | -12.77 | 0.0 |
| 19Q4 (1) | 2.97 | 0.0 | 0.0 | 2.16 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 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 | -0.12 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 19.78 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.40 | 0.0 | 0.0 | 0.62 | 0.0 | 0.0 | 80 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 |
