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) | 25.48 | -6.15 | 17.96 | -6.56 | 5.83 | -12.59 | 0.17 | 142.86 | 0.3 | 3.45 | 0.03 | 50.0 | 0 | 0 | 0.21 | 950.0 | 0.08 | 60.0 | 1.97 | 0 | -0.49 | 0 | 0.11 | -87.91 | -0.51 | 0 | 0.87 | -77.69 | 0.43 | -86.22 | 0.33 | -49.23 | 38.11 | 128.61 | 0.15 | -86.36 | 0.32 | 88.24 | 0.00 | 0 | 292 | 2.82 | 1.84 | -62.06 |
| 2022 (9) | 27.15 | 6.26 | 19.22 | 6.9 | 6.67 | 7.93 | 0.07 | 250.0 | 0.29 | 3.57 | 0.02 | 0 | 0.02 | 100.0 | 0.02 | 0 | 0.05 | -50.0 | 0 | 0 | 0 | 0 | 0.91 | 0 | 2.63 | 511.63 | 3.9 | 115.47 | 3.12 | 113.7 | 0.65 | 58.54 | 16.67 | -25.94 | 1.10 | 100.0 | 0.17 | -51.43 | 0.00 | 0 | 284 | 7.17 | 4.85 | 66.1 |
| 2021 (8) | 25.55 | 13.86 | 17.98 | 10.58 | 6.18 | 4.04 | 0.02 | -50.0 | 0.28 | -9.68 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.1 | 11.11 | 0 | 0 | -0.01 | 0 | -0.28 | 0 | 0.43 | 0 | 1.81 | 0 | 1.46 | 0 | 0.41 | 127.78 | 22.51 | 0 | 0.55 | 0 | 0.35 | 400.0 | 0.00 | 0 | 265 | -0.75 | 2.92 | 472.55 |
| 2020 (7) | 22.44 | -28.31 | 16.26 | -25.31 | 5.94 | -12.52 | 0.04 | -63.64 | 0.31 | -20.51 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.09 | -18.18 | 0 | 0 | -0.51 | 0 | -0.21 | 0 | -0.9 | 0 | -0.65 | 0 | -0.69 | 0 | 0.18 | -75.0 | 0.00 | 0 | -0.26 | 0 | 0.07 | -89.86 | 0.00 | 0 | 267 | 4.3 | 0.51 | -88.79 |
| 2019 (6) | 31.3 | -19.1 | 21.77 | -21.52 | 6.79 | -7.74 | 0.11 | 120.0 | 0.39 | -7.14 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0.11 | 266.67 | 0 | 0 | 0 | 0 | -0.23 | 0 | 0.58 | 346.15 | 3.38 | -7.65 | 2.63 | -4.36 | 0.72 | -25.77 | 21.28 | -19.7 | 1.01 | -3.81 | 0.69 | -22.47 | 0.00 | 0 | 256 | -1.16 | 4.55 | -2.15 |
| 2018 (5) | 38.69 | 26.44 | 27.74 | 23.23 | 7.36 | 23.08 | 0.05 | 0.0 | 0.42 | 23.53 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.03 | -70.0 | 0 | 0 | 0.02 | 100.0 | -0.07 | 0 | 0.13 | 8.33 | 3.66 | 63.39 | 2.75 | 52.78 | 0.97 | 61.67 | 26.50 | -1.38 | 1.05 | 47.89 | 0.89 | 56.14 | 0.00 | 0 | 259 | 2.78 | 4.65 | 49.04 |
| 2017 (4) | 30.6 | -1.54 | 22.51 | -1.32 | 5.98 | 12.62 | 0.05 | -37.5 | 0.34 | 3.03 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.1 | -71.43 | 0 | 0 | 0.01 | -83.33 | -0.03 | 0 | 0.12 | 0 | 2.24 | -8.94 | 1.8 | -16.28 | 0.6 | 36.36 | 26.87 | 50.53 | 0.71 | -19.32 | 0.57 | -36.67 | 0.00 | 0 | 252 | 3.28 | 3.12 | -3.7 |
| 2016 (3) | 31.08 | 10.8 | 22.81 | 10.41 | 5.31 | 1.72 | 0.08 | -33.33 | 0.33 | -13.16 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0.35 | 250.0 | 0 | 0 | 0.06 | 100.0 | -0.52 | 0 | -0.5 | 0 | 2.46 | -6.82 | 2.15 | -8.9 | 0.44 | -30.16 | 17.85 | -24.91 | 0.88 | -11.11 | 0.90 | 40.62 | 0.00 | 0 | 244 | 3.39 | 3.24 | -5.81 |
| 2015 (2) | 28.05 | 2.3 | 20.66 | 2.68 | 5.22 | 1.56 | 0.12 | -14.29 | 0.38 | 0.0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.1 | 100.0 | 0 | 0 | 0.03 | -97.54 | 0.26 | -33.33 | 0.46 | -67.14 | 2.64 | -31.78 | 2.36 | -31.79 | 0.63 | 16.67 | 23.77 | 69.42 | 0.99 | -40.36 | 0.64 | -8.57 | 0.00 | 0 | 236 | 16.26 | 3.44 | -27.58 |
| 2014 (1) | 27.42 | 3.86 | 20.12 | 4.85 | 5.14 | 17.35 | 0.14 | -12.5 | 0.38 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.05 | -70.59 | 0 | 0 | 1.22 | 0 | 0.39 | 62.5 | 1.4 | 508.7 | 3.87 | 41.76 | 3.46 | 51.75 | 0.54 | 10.2 | 14.03 | -22.53 | 1.66 | 32.8 | 0.70 | 1.45 | 0.00 | 0 | 203 | 12.78 | 4.75 | 36.89 |
| 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) | 4.89 | -15.4 | -38.95 | 3.3 | -15.6 | -38.55 | 1.43 | -19.66 | 1.42 | 0.02 | -71.43 | -50.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 100.0 | 0 | -100.0 | -100.0 | 1.34 | -64.36 | 411.63 | 1.51 | -60.88 | 139.68 | 1.36 | -62.64 | 466.67 | 0.14 | -26.32 | -62.16 | 9.62 | 93.56 | -83.56 | 0.46 | -63.2 | 475.0 | 0.01 | 125.0 | -95.65 | 2.48 | 22.77 | 198.8 | 295 | 1.03 | 1.03 | 1.73 | -57.6 | 101.16 |
| 24Q2 (19) | 5.78 | -2.86 | -0.34 | 3.91 | -6.46 | -5.33 | 1.78 | 10.56 | 20.27 | 0.07 | 250.0 | 40.0 | 0.07 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -75.0 | 0 | 0 | 100.0 | 0 | 0 | 100.0 | 0.11 | -59.26 | 650.0 | 3.76 | 60.68 | 9500.0 | 3.86 | 53.78 | 2657.14 | 3.64 | 60.35 | 9000.0 | 0.19 | -5.0 | 171.43 | 4.97 | -37.72 | -89.61 | 1.25 | 60.26 | 12400.0 | -0.04 | -100.0 | -233.33 | 2.02 | 158.97 | 162.34 | 292 | 0.0 | 0.0 | 4.08 | 48.91 | 1002.7 |
| 24Q1 (18) | 5.95 | -2.78 | 7.01 | 4.18 | -5.64 | 3.98 | 1.61 | 6.62 | 12.59 | 0.02 | -66.67 | 0.0 | 0.07 | 0.0 | -22.22 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0.27 | 169.23 | 345.45 | 2.34 | 196.69 | -1.27 | 2.51 | 205.02 | 1.21 | 2.27 | 214.07 | 6.57 | 0.2 | 146.51 | -39.39 | 7.98 | 0 | -39.41 | 0.78 | 214.71 | 4.0 | -0.02 | -113.33 | 75.0 | 0.78 | 420.0 | 4.0 | 292 | 0.0 | 2.82 | 2.74 | 228.04 | 0.0 |
| 23Q4 (17) | 6.12 | -23.6 | -19.58 | 4.43 | -17.5 | -19.45 | 1.51 | 7.09 | -5.62 | 0.06 | 50.0 | 20.0 | 0.07 | 0.0 | -22.22 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 200.0 | 50.0 | 0 | 100.0 | 0 | 0.01 | 102.94 | 0 | -0.39 | -161.9 | -425.0 | -2.42 | -462.79 | -1108.33 | -2.39 | -479.37 | -418.67 | -1.99 | -929.17 | -449.12 | -0.43 | -216.22 | -352.94 | 0.00 | -100.0 | -100.0 | -0.68 | -950.0 | -440.0 | 0.15 | -34.78 | 36.36 | 0.15 | -81.93 | -86.36 | 292 | 0.0 | 2.82 | -2.14 | -348.84 | -311.88 |
| 23Q3 (16) | 8.01 | 38.1 | 21.18 | 5.37 | 30.02 | 16.23 | 1.41 | -4.73 | -16.57 | 0.04 | -20.0 | 300.0 | 0.07 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.21 | 0 | 950.0 | 0.01 | -75.0 | -50.0 | -0.01 | 0.0 | 0 | -0.34 | -112.5 | 0 | 0.63 | 3250.0 | 61.54 | -0.43 | -975.0 | -164.18 | 0.63 | 350.0 | -34.38 | 0.24 | 500.0 | -67.57 | 0.37 | 428.57 | 105.56 | 58.53 | 22.35 | 215.53 | 0.08 | 700.0 | -69.23 | 0.23 | 666.67 | 1050.0 | 0.83 | 7.79 | -7.78 | 292 | 0.0 | 2.82 | 0.86 | 132.43 | -27.12 |
| 23Q2 (15) | 5.8 | 4.32 | -14.45 | 4.13 | 2.74 | -12.5 | 1.48 | 3.5 | -19.57 | 0.05 | 150.0 | 400.0 | 0.07 | -22.22 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 300.0 | 300.0 | -0.01 | -100.5 | 0 | -0.16 | 0 | 0 | -0.02 | 81.82 | -115.38 | -0.04 | -101.69 | -104.0 | 0.14 | -94.35 | -88.52 | 0.04 | -98.12 | -96.08 | 0.07 | -78.79 | -58.82 | 47.84 | 263.25 | 248.69 | 0.01 | -98.67 | -97.37 | 0.03 | 137.5 | 200.0 | 0.77 | 2.67 | 13.24 | 292 | 2.82 | 10.19 | 0.37 | -86.5 | -74.66 |
| 23Q1 (14) | 5.56 | -26.94 | -9.59 | 4.02 | -26.91 | -8.01 | 1.43 | -10.62 | -7.14 | 0.02 | -60.0 | 100.0 | 0.09 | 0.0 | 50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 1.99 | 0 | 0 | 0 | 0 | 0 | -0.11 | -191.67 | -140.74 | 2.37 | 887.5 | 229.17 | 2.48 | 230.67 | 158.33 | 2.13 | 273.68 | 166.25 | 0.33 | 94.12 | 135.71 | 13.17 | -40.41 | -7.77 | 0.75 | 275.0 | 150.0 | -0.08 | -172.73 | -366.67 | 0.75 | -31.82 | 150.0 | 284 | 0.0 | 7.17 | 2.74 | 171.29 | 128.33 |
| 22Q4 (13) | 7.61 | 15.13 | -2.31 | 5.5 | 19.05 | -4.18 | 1.6 | -5.33 | -15.79 | 0.05 | 400.0 | 400.0 | 0.09 | 28.57 | 50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -69.23 | 300.0 | 0.24 | -64.18 | -78.57 | 0.75 | -21.88 | -40.94 | 0.57 | -22.97 | -48.65 | 0.17 | -5.56 | 13.33 | 22.10 | 19.14 | 83.71 | 0.20 | -23.08 | -52.38 | 0.11 | 450.0 | 0 | 1.10 | 22.22 | 100.0 | 284 | 0.0 | 7.17 | 1.01 | -14.41 | -35.26 |
| 22Q3 (12) | 6.61 | -2.51 | -0.45 | 4.62 | -2.12 | 1.54 | 1.69 | -8.15 | 19.01 | 0.01 | 0.0 | 0.0 | 0.07 | 0.0 | 16.67 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 0 | 0 | 0.02 | 100.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.39 | 200.0 | 490.0 | 0.67 | -33.0 | 1775.0 | 0.96 | -21.31 | 54.84 | 0.74 | -27.45 | 54.17 | 0.18 | 5.88 | 20.0 | 18.55 | 35.2 | -22.93 | 0.26 | -31.58 | 44.44 | 0.02 | 100.0 | -88.89 | 0.90 | 32.35 | 592.31 | 284 | 7.17 | 7.17 | 1.18 | -19.18 | 32.58 |
| 22Q2 (11) | 6.78 | 10.24 | 15.11 | 4.72 | 8.01 | 17.41 | 1.84 | 19.48 | 33.33 | 0.01 | 0.0 | 0 | 0.07 | 16.67 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.13 | -51.85 | 165.0 | 1.0 | 38.89 | 377.78 | 1.22 | 27.08 | 771.43 | 1.02 | 27.5 | 684.62 | 0.17 | 21.43 | 466.67 | 13.72 | -3.92 | -42.21 | 0.38 | 26.67 | 660.0 | 0.01 | -66.67 | -94.12 | 0.68 | 126.67 | 1460.0 | 265 | 0.0 | 0.0 | 1.46 | 21.67 | 247.62 |
| 22Q1 (10) | 6.15 | -21.05 | 17.82 | 4.37 | -23.87 | 18.75 | 1.54 | -18.95 | 4.05 | 0.01 | 0.0 | 0 | 0.06 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.27 | 800.0 | 1450.0 | 0.72 | -35.71 | 357.14 | 0.96 | -24.41 | 517.39 | 0.8 | -27.93 | 407.69 | 0.14 | -6.67 | 100.0 | 14.28 | 18.7 | 0 | 0.30 | -28.57 | 400.0 | 0.03 | 0 | 200.0 | 0.30 | -45.45 | 400.0 | 265 | 0.0 | 0.0 | 1.2 | -23.08 | 1900.0 |
| 21Q4 (9) | 7.79 | 17.32 | 36.43 | 5.74 | 26.15 | 35.38 | 1.9 | 33.8 | 18.01 | 0.01 | 0.0 | 0 | 0.06 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.03 | 130.0 | 160.0 | 1.12 | 2900.0 | 2900.0 | 1.27 | 104.84 | 805.56 | 1.11 | 131.25 | 840.0 | 0.15 | 0.0 | 1400.0 | 12.03 | -50.02 | 0 | 0.42 | 133.33 | 800.0 | -0.00 | -100.0 | 100.0 | 0.55 | 323.08 | 311.54 | 265 | 0.0 | -0.75 | 1.56 | 75.28 | 1200.0 |
| 21Q3 (8) | 6.64 | 12.73 | 10.85 | 4.55 | 13.18 | 1.56 | 1.42 | 2.9 | -4.05 | 0.01 | 0 | 0.0 | 0.06 | -14.29 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 50.0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | -0.1 | 50.0 | -400.0 | -0.04 | 88.89 | 83.33 | 0.62 | 342.86 | 381.82 | 0.48 | 269.23 | 442.86 | 0.15 | 400.0 | 475.0 | 24.07 | 1.39 | 0 | 0.18 | 260.0 | 460.0 | 0.18 | 5.88 | 500.0 | 0.13 | 360.0 | 165.0 | 265 | 0.0 | -1.12 | 0.89 | 111.9 | 1171.43 |
| 21Q2 (7) | 5.89 | 12.84 | 5.75 | 4.02 | 9.24 | 2.81 | 1.38 | -6.76 | 0.0 | 0 | 0 | 0 | 0.07 | -12.5 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | -0.2 | -900.0 | 0 | -0.36 | -28.57 | -24.14 | 0.14 | 160.87 | 0 | 0.13 | 150.0 | 244.44 | 0.03 | -57.14 | -76.92 | 23.74 | 0 | 0 | 0.05 | 150.0 | 225.0 | 0.17 | 1600.0 | 142.86 | -0.05 | 50.0 | 68.75 | 265 | 0.0 | 14.72 | 0.42 | 600.0 | 40.0 |
| 21Q1 (6) | 5.22 | -8.58 | 1.16 | 3.68 | -13.21 | 1.66 | 1.48 | -8.07 | 0.68 | 0 | 0 | -100.0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | -0.01 | 98.04 | 0 | -0.02 | 60.0 | 50.0 | -0.28 | -600.0 | 12.5 | -0.23 | -27.78 | 8.0 | -0.26 | -73.33 | 16.13 | 0.07 | 600.0 | -22.22 | 0.00 | 0 | 0 | -0.10 | -66.67 | 16.67 | 0.01 | 125.0 | 0 | -0.10 | 61.54 | 16.67 | 265 | -0.75 | 4.33 | 0.06 | -50.0 | 200.0 |
| 20Q4 (5) | 5.71 | -4.67 | -25.36 | 4.24 | -5.36 | -21.34 | 1.61 | 8.78 | -10.56 | 0 | -100.0 | -100.0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | -0.51 | 0 | 0 | -0.05 | -150.0 | 64.29 | -0.04 | 83.33 | 80.0 | -0.18 | 18.18 | -166.67 | -0.15 | -7.14 | -183.33 | 0.01 | 125.0 | -91.67 | 0.00 | 0 | -100.0 | -0.06 | -20.0 | -185.71 | -0.04 | -233.33 | -130.77 | -0.26 | -30.0 | -125.24 | 267 | -0.37 | 4.3 | 0.12 | 71.43 | -79.66 |
| 20Q3 (4) | 5.99 | 7.54 | 0.0 | 4.48 | 14.58 | 0.0 | 1.48 | 7.25 | 0.0 | 0.01 | 0 | 0.0 | 0.08 | -11.11 | 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 | 0.0 | -0.02 | 0 | 0.0 | -0.24 | 17.24 | 0.0 | -0.22 | 0 | 0.0 | -0.14 | -55.56 | 0.0 | -0.04 | -130.77 | 0.0 | 0.00 | 0 | 0.0 | -0.05 | -25.0 | 0.0 | 0.03 | -57.14 | 0.0 | -0.20 | -25.0 | 0.0 | 268 | 16.02 | 0.0 | 0.07 | -76.67 | 0.0 |
| 20Q2 (3) | 5.57 | 7.95 | 0.0 | 3.91 | 8.01 | 0.0 | 1.38 | -6.12 | 0.0 | 0 | -100.0 | 0.0 | 0.09 | 28.57 | 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 | -0.29 | 9.38 | 0.0 | 0 | 100.0 | 0.0 | -0.09 | 70.97 | 0.0 | 0.13 | 44.44 | 0.0 | 0.00 | 0 | 0.0 | -0.04 | 66.67 | 0.0 | 0.07 | 0 | 0.0 | -0.16 | -33.33 | 0.0 | 231 | -9.06 | 0.0 | 0.3 | 1400.0 | 0.0 |
| 20Q1 (2) | 5.16 | -32.55 | 0.0 | 3.62 | -32.84 | 0.0 | 1.47 | -18.33 | 0.0 | 0.02 | -33.33 | 0.0 | 0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 71.43 | 0.0 | -0.32 | -60.0 | 0.0 | -0.25 | -192.59 | 0.0 | -0.31 | -272.22 | 0.0 | 0.09 | -25.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.12 | -271.43 | 0.0 | 0.00 | -100.0 | 0.0 | -0.12 | -111.65 | 0.0 | 254 | -0.78 | 0.0 | 0.02 | -96.61 | 0.0 |
| 19Q4 (1) | 7.65 | 0.0 | 0.0 | 5.39 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 46.98 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 1.03 | 0.0 | 0.0 | 256 | 0.0 | 0.0 | 0.59 | 0.0 | 0.0 |
