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) | 75.18 | -18.13 | 64.67 | -19.22 | 8.03 | -3.25 | 0.25 | 31.58 | 0.66 | 46.67 | 0.03 | 50.0 | 0.09 | 12.5 | 0.44 | -2.22 | 0.07 | -30.0 | -0.04 | 0 | 0 | 0 | 0.05 | -90.57 | 0.43 | -43.42 | 2.91 | -31.21 | 2.02 | -22.9 | 0.7 | -49.64 | 23.92 | -27.12 | 2.02 | -22.31 | 1.61 | -14.36 | 0.00 | 0 | 99 | 0.0 | 6.36 | -20.4 |
| 2022 (9) | 91.83 | -16.28 | 80.06 | -17.67 | 8.3 | -5.14 | 0.19 | 58.33 | 0.45 | 87.5 | 0.02 | -33.33 | 0.08 | 0.0 | 0.45 | 350.0 | 0.1 | 11.11 | -0.01 | 0 | 0 | 0 | 0.53 | 0 | 0.76 | -77.91 | 4.23 | -40.76 | 2.62 | -39.07 | 1.39 | -45.91 | 32.82 | -8.66 | 2.60 | -38.82 | 1.88 | 116.09 | 0.00 | 0 | 99 | 1.02 | 7.99 | -25.12 |
| 2021 (8) | 109.69 | 6.37 | 97.24 | 5.52 | 8.75 | 5.42 | 0.12 | 9.09 | 0.24 | -27.27 | 0.03 | 200.0 | 0.08 | 33.33 | 0.1 | 66.67 | 0.09 | -52.63 | 2.89 | 0 | 0 | 0 | -0.09 | 0 | 3.44 | 413.43 | 7.14 | 113.77 | 4.3 | 99.07 | 2.57 | 182.42 | 35.93 | 31.71 | 4.25 | 94.95 | 0.87 | -42.38 | 0.00 | 0 | 98 | 0.0 | 10.67 | 49.44 |
| 2020 (7) | 103.12 | 5.09 | 92.15 | 6.05 | 8.3 | 0.61 | 0.11 | -26.67 | 0.33 | -41.07 | 0.01 | 0.0 | 0.06 | 0.0 | 0.06 | 0 | 0.19 | 533.33 | -0.03 | 0 | 0 | 0 | -0.31 | 0 | 0.67 | 737.5 | 3.34 | 8.79 | 2.16 | 3.85 | 0.91 | 65.45 | 27.28 | 53.43 | 2.18 | 5.31 | 1.51 | -25.25 | 0.00 | 0 | 98 | -1.01 | 7.14 | 3.33 |
| 2019 (6) | 98.13 | 26.6 | 86.89 | 25.55 | 8.25 | 4.56 | 0.15 | -28.57 | 0.56 | 12.0 | 0.01 | 0 | 0.06 | 0.0 | 0 | 0 | 0.03 | -90.62 | -0.01 | 0 | 0 | 0 | 0.03 | -84.21 | 0.08 | -94.07 | 3.07 | 74.43 | 2.08 | 37.75 | 0.55 | 205.56 | 17.78 | 75.87 | 2.07 | 38.93 | 2.02 | 1162.5 | 0.00 | 0 | 99 | 0.0 | 6.91 | 26.79 |
| 2018 (5) | 77.51 | -5.81 | 69.21 | -7.2 | 7.89 | 3.0 | 0.21 | 90.91 | 0.5 | 11.11 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.32 | 190.91 | -0.01 | 0 | 1.07 | 12.63 | 0.19 | 0 | 1.35 | 128.81 | 1.76 | 175.0 | 1.51 | 221.28 | 0.18 | 50.0 | 10.11 | -45.82 | 1.49 | 217.02 | 0.16 | 0 | 0.00 | 0 | 99 | -1.0 | 5.45 | 41.19 |
| 2017 (4) | 82.29 | -7.76 | 74.58 | -10.25 | 7.66 | -0.52 | 0.11 | 83.33 | 0.45 | 18.42 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.11 | 0.0 | 0.03 | 0.0 | 0.95 | 0 | -0.25 | 0 | 0.59 | 0 | 0.64 | 0 | 0.47 | 0 | 0.12 | 0 | 18.66 | 0 | 0.47 | 0 | -0.12 | 0 | 0.00 | 0 | 100 | 0.0 | 3.86 | 0 |
| 2016 (3) | 89.21 | -7.27 | 83.1 | -4.06 | 7.7 | -7.56 | 0.06 | -14.29 | 0.38 | -11.63 | 0 | 0 | 0.06 | 0.0 | 0 | 0 | 0.11 | -54.17 | 0.03 | 0 | 0 | 0 | 0.04 | 100.0 | -5.22 | 0 | -6.82 | 0 | -6.76 | 0 | -0.1 | 0 | 0.00 | 0 | -6.76 | 0 | -1.56 | 0 | 0.00 | 0 | 100 | 0.0 | -3.12 | 0 |
| 2015 (2) | 96.2 | -21.39 | 86.62 | -19.82 | 8.33 | -20.06 | 0.07 | -63.16 | 0.43 | -41.89 | 0 | 0 | 0.06 | -33.33 | 0 | 0 | 0.24 | 71.43 | -0.19 | 0 | 0 | 0 | 0.02 | -94.59 | -0.76 | 0 | 0.48 | -85.09 | 0.01 | -99.51 | 0.39 | -66.67 | 81.74 | 124.93 | 0.01 | -99.48 | 0.78 | -72.14 | 0.00 | 0 | 100 | 0.0 | 4.46 | -39.48 |
| 2014 (1) | 122.38 | 8.4 | 108.03 | 5.44 | 10.42 | 15.27 | 0.19 | 216.67 | 0.74 | 0 | 0 | 0 | 0.09 | 50.0 | 0 | 0 | 0.14 | 27.27 | 0.01 | 0 | 0 | 0 | 0.37 | -47.89 | -0.72 | 0 | 3.22 | 85.06 | 2.05 | 122.83 | 1.17 | 44.44 | 36.34 | -21.9 | 1.91 | 103.19 | 2.80 | 382.76 | 0.00 | 0 | 100 | 3.09 | 7.37 | 22.22 |
| 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) | 20.09 | 8.54 | -4.15 | 17.16 | 10.78 | -3.16 | 2.57 | 22.97 | 14.22 | 0.06 | 20.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 2.18 | 1353.33 | 3214.29 | 2.55 | 136.11 | 180.22 | 1.7 | 117.95 | 188.14 | 0.83 | 219.23 | 219.23 | 32.66 | 36.88 | 15.9 | 1.73 | 118.99 | 188.33 | -0.48 | -175.0 | -171.64 | 2.88 | 148.28 | 70.41 | 99 | 0.0 | 0.0 | 3.42 | 74.49 | 88.95 |
| 24Q2 (19) | 18.51 | 11.91 | -5.32 | 15.49 | 8.32 | -5.89 | 2.09 | 8.29 | -2.34 | 0.05 | 25.0 | -16.67 | 0.15 | -6.25 | -11.76 | 0.01 | -50.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.04 | 0 | -90.7 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.1 | -54.55 | -61.54 | 0.15 | -16.67 | -72.22 | 1.08 | 120.41 | -27.03 | 0.78 | 116.67 | -24.27 | 0.26 | 116.67 | -27.78 | 23.86 | -6.03 | -2.17 | 0.79 | 119.44 | -24.76 | 0.64 | 255.56 | 30.61 | 1.16 | 222.22 | 6.42 | 99 | 0.0 | 0.0 | 1.96 | 42.03 | -15.88 |
| 24Q1 (18) | 16.54 | -10.74 | 2.41 | 14.3 | -10.06 | -1.92 | 1.93 | -1.53 | 14.88 | 0.04 | -42.86 | -33.33 | 0.16 | -5.88 | 6.67 | 0.02 | 100.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | 114.29 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.22 | 191.67 | 1200.0 | 0.18 | 205.88 | 38.46 | 0.49 | -2.0 | 4800.0 | 0.36 | 0.0 | 800.0 | 0.12 | 9.09 | 500.0 | 25.39 | 18.59 | 0 | 0.36 | -2.7 | 800.0 | 0.18 | -66.67 | 300.0 | 0.36 | -82.44 | 800.0 | 99 | 0.0 | 0.0 | 1.38 | 1.47 | 60.47 |
| 23Q4 (17) | 18.53 | -11.59 | -7.16 | 15.9 | -10.27 | -8.52 | 1.96 | -12.89 | 5.95 | 0.07 | 16.67 | 16.67 | 0.17 | -5.56 | 21.43 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | -50.0 | -0.07 | -158.33 | -40.0 | -0.05 | 0 | -400.0 | 0 | 0 | 0 | -0.24 | -580.0 | 31.43 | -0.17 | -142.86 | 19.05 | 0.5 | -45.05 | -3.85 | 0.36 | -38.98 | 0.0 | 0.11 | -57.69 | 22.22 | 21.41 | -24.02 | 21.99 | 0.37 | -38.33 | 0.0 | 0.54 | -19.4 | -6.9 | 2.05 | 21.3 | -22.93 | 99 | 0.0 | 0.0 | 1.36 | -24.86 | -8.11 |
| 23Q3 (16) | 20.96 | 7.21 | -3.37 | 17.72 | 7.65 | -7.42 | 2.25 | 5.14 | 14.8 | 0.06 | 0.0 | 20.0 | 0.18 | 5.88 | 28.57 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.12 | 1100.0 | 9.09 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | -80.77 | -89.8 | -0.07 | -112.96 | -117.95 | 0.91 | -38.51 | -7.14 | 0.59 | -42.72 | -3.28 | 0.26 | -27.78 | -16.13 | 28.18 | 15.54 | -11.47 | 0.60 | -42.86 | -3.23 | 0.67 | 36.73 | 204.55 | 1.69 | 55.05 | -26.52 | 99 | 0.0 | 0.0 | 1.81 | -22.32 | -7.18 |
| 23Q2 (15) | 19.55 | 21.05 | -16.7 | 16.46 | 12.89 | -18.64 | 2.14 | 27.38 | -6.55 | 0.06 | 0.0 | 20.0 | 0.17 | 13.33 | 70.0 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.43 | 0 | 4.88 | 0.01 | 0.0 | -66.67 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.26 | 1400.0 | 8.33 | 0.54 | 315.38 | 10.2 | 1.48 | 14700.0 | 3.5 | 1.03 | 2475.0 | 6.19 | 0.36 | 1300.0 | -12.2 | 24.39 | 0 | -14.69 | 1.05 | 2525.0 | 7.14 | 0.49 | 644.44 | 2.08 | 1.09 | 2625.0 | -34.73 | 99 | 0.0 | 0.0 | 2.33 | 170.93 | -1.27 |
| 23Q1 (14) | 16.15 | -19.09 | -39.54 | 14.58 | -16.11 | -37.45 | 1.68 | -9.19 | -23.64 | 0.06 | 0.0 | 50.0 | 0.15 | 7.14 | 150.0 | 0 | -100.0 | -100.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.01 | 120.0 | -50.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | 94.29 | -113.33 | 0.13 | 161.9 | 30.0 | 0.01 | -98.08 | -99.23 | 0.04 | -88.89 | -94.12 | -0.03 | -133.33 | -105.17 | 0.00 | -100.0 | -100.0 | 0.04 | -89.19 | -94.2 | -0.09 | -115.52 | -115.25 | 0.04 | -98.5 | -94.2 | 99 | 0.0 | 0.0 | 0.86 | -41.89 | -60.91 |
| 22Q4 (13) | 19.96 | -7.98 | -28.2 | 17.38 | -9.2 | -29.61 | 1.85 | -5.61 | -18.86 | 0.06 | 20.0 | 200.0 | 0.14 | 0.0 | 133.33 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0 | 0 | -0.05 | -145.45 | -25.0 | -0.01 | 0 | -100.34 | 0 | 0 | 0 | -0.35 | -171.43 | -600.0 | -0.21 | -153.85 | -106.5 | 0.52 | -46.94 | -87.19 | 0.36 | -40.98 | -84.62 | 0.09 | -70.97 | -94.55 | 17.55 | -44.86 | -56.69 | 0.37 | -40.32 | -84.45 | 0.58 | 163.64 | 164.44 | 2.66 | 15.65 | -39.41 | 99 | 0.0 | 1.02 | 1.48 | -24.1 | -69.04 |
| 22Q3 (12) | 21.69 | -7.58 | -23.28 | 19.14 | -5.39 | -22.95 | 1.96 | -14.41 | -13.27 | 0.05 | 0.0 | 66.67 | 0.14 | 40.0 | 133.33 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.11 | 266.67 | 83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 | 104.17 | 2350.0 | 0.39 | -20.41 | 290.0 | 0.98 | -31.47 | -23.44 | 0.61 | -37.11 | -25.61 | 0.31 | -24.39 | -20.51 | 31.83 | 11.33 | 5.05 | 0.62 | -36.73 | -25.3 | 0.22 | -54.17 | -69.86 | 2.30 | 37.72 | 14.43 | 99 | 0.0 | 1.02 | 1.95 | -17.37 | -12.16 |
| 22Q2 (11) | 23.47 | -12.13 | -11.8 | 20.23 | -13.21 | -15.64 | 2.29 | 4.09 | 19.9 | 0.05 | 25.0 | 66.67 | 0.1 | 66.67 | 66.67 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.41 | 4000.0 | 0 | 0.03 | 50.0 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 60.0 | 700.0 | 0.49 | 390.0 | 322.73 | 1.43 | 10.0 | 186.0 | 0.97 | 42.65 | 410.53 | 0.41 | -29.31 | 51.85 | 28.59 | -35.49 | -46.26 | 0.98 | 42.03 | 415.79 | 0.48 | -18.64 | 17.07 | 1.67 | 142.03 | 42.74 | 99 | 0.0 | 1.02 | 2.36 | 7.27 | 65.03 |
| 22Q1 (10) | 26.71 | -3.92 | -1.11 | 23.31 | -5.59 | -1.77 | 2.2 | -3.51 | -4.76 | 0.04 | 100.0 | 33.33 | 0.06 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 150.0 | 0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.15 | 400.0 | 1600.0 | 0.1 | -96.9 | -70.59 | 1.3 | -67.98 | 0.0 | 0.68 | -70.94 | -29.17 | 0.58 | -64.85 | 114.81 | 44.32 | 9.38 | 116.2 | 0.69 | -71.01 | -29.59 | 0.59 | 165.56 | -6.35 | 0.69 | -84.28 | -29.59 | 99 | 1.02 | 1.02 | 2.2 | -53.97 | -1.79 |
| 21Q4 (9) | 27.8 | -1.66 | 0.98 | 24.69 | -0.6 | 0.16 | 2.28 | 0.88 | 2.7 | 0.02 | -33.33 | -33.33 | 0.06 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | -0.04 | -166.67 | -180.0 | 2.92 | 0 | 29300.0 | 0 | 0 | 0 | -0.05 | -350.0 | 70.59 | 3.23 | 3130.0 | 572.92 | 4.06 | 217.19 | 253.04 | 2.34 | 185.37 | 220.55 | 1.65 | 323.08 | 400.0 | 40.52 | 33.73 | 42.83 | 2.38 | 186.75 | 221.62 | -0.90 | -223.29 | -460.0 | 4.39 | 118.41 | 98.64 | 98 | 0.0 | 0.0 | 4.78 | 115.32 | 123.36 |
| 21Q3 (8) | 28.27 | 6.24 | -2.45 | 24.84 | 3.59 | -3.91 | 2.26 | 18.32 | 2.26 | 0.03 | 0.0 | 0.0 | 0.06 | 0.0 | -14.29 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 100.0 | 0.09 | 0 | 50.0 | 0.06 | -14.29 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.02 | 150.0 | 113.33 | 0.1 | 145.45 | 150.0 | 1.28 | 156.0 | 34.74 | 0.82 | 331.58 | 20.59 | 0.39 | 44.44 | 85.71 | 30.30 | -43.05 | 36.55 | 0.83 | 336.84 | 18.57 | 0.73 | 78.05 | 12.31 | 2.01 | 71.79 | 36.73 | 98 | 0.0 | 0.0 | 2.22 | 55.24 | 15.03 |
| 21Q2 (7) | 26.61 | -1.48 | 6.87 | 23.98 | 1.05 | 8.12 | 1.91 | -17.32 | -3.54 | 0.03 | 0.0 | 0 | 0.06 | 0.0 | -33.33 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0 | 0 | -100.0 | 0 | 0.07 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | 0 | -0.22 | -164.71 | -833.33 | 0.5 | -61.54 | -34.21 | 0.19 | -80.21 | -53.66 | 0.27 | 0.0 | 3.85 | 53.20 | 159.51 | 57.35 | 0.19 | -80.61 | -54.76 | 0.41 | -34.92 | 7.89 | 1.17 | 19.39 | 51.95 | 98 | 0.0 | 0.0 | 1.43 | -36.16 | -15.88 |
| 21Q1 (6) | 27.01 | -1.89 | 24.41 | 23.73 | -3.73 | 21.88 | 2.31 | 4.05 | 22.22 | 0.03 | 0.0 | 0.0 | 0.06 | 0.0 | -50.0 | 0.01 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.01 | 0 | 0 | 0 | -100.0 | -100.0 | -0.02 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 94.12 | -112.5 | 0.34 | -29.17 | 183.33 | 1.3 | 13.04 | 170.83 | 0.96 | 31.51 | 182.35 | 0.27 | -18.18 | 125.0 | 20.50 | -27.74 | -16.29 | 0.98 | 32.43 | 180.0 | 0.63 | 152.0 | 186.36 | 0.98 | -55.66 | 180.0 | 98 | 0.0 | 0.0 | 2.24 | 4.67 | 63.5 |
| 20Q4 (5) | 27.53 | -5.0 | 5.36 | 24.65 | -4.64 | 8.35 | 2.22 | 0.45 | -0.45 | 0.03 | 0.0 | 0.0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | -100.0 | 0 | 0.05 | 66.67 | 25.0 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | -0.17 | -13.33 | -30.77 | 0.48 | 1100.0 | 420.0 | 1.15 | 21.05 | 15.0 | 0.73 | 7.35 | 5.8 | 0.33 | 57.14 | 73.68 | 28.37 | 27.85 | 49.71 | 0.74 | 5.71 | 7.25 | 0.25 | -61.54 | -70.59 | 2.21 | 50.34 | 5.24 | 98 | 0.0 | -1.01 | 2.14 | 10.88 | 10.31 |
| 20Q3 (4) | 28.98 | 16.39 | 0.0 | 25.85 | 16.55 | 0.0 | 2.21 | 11.62 | 0.0 | 0.03 | 0 | 0.0 | 0.07 | -22.22 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.06 | 0 | 0.0 | 0.03 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.15 | 0 | 0.0 | 0.04 | 33.33 | 0.0 | 0.95 | 25.0 | 0.0 | 0.68 | 65.85 | 0.0 | 0.21 | -19.23 | 0.0 | 22.19 | -34.37 | 0.0 | 0.70 | 66.67 | 0.0 | 0.65 | 71.05 | 0.0 | 1.47 | 90.91 | 0.0 | 98 | 0.0 | 0.0 | 1.93 | 13.53 | 0.0 |
| 20Q2 (3) | 24.9 | 14.69 | 0.0 | 22.18 | 13.92 | 0.0 | 1.98 | 4.76 | 0.0 | 0 | -100.0 | 0.0 | 0.09 | -25.0 | 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 | 0.03 | -75.0 | 0.0 | 0.76 | 58.33 | 0.0 | 0.41 | 20.59 | 0.0 | 0.26 | 116.67 | 0.0 | 33.81 | 38.06 | 0.0 | 0.42 | 20.0 | 0.0 | 0.38 | 72.73 | 0.0 | 0.77 | 120.0 | 0.0 | 98 | 0.0 | 0.0 | 1.7 | 24.09 | 0.0 |
| 20Q1 (2) | 21.71 | -16.92 | 0.0 | 19.47 | -14.42 | 0.0 | 1.89 | -15.25 | 0.0 | 0.03 | 0.0 | 0.0 | 0.12 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 125.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 161.54 | 0.0 | 0.12 | 180.0 | 0.0 | 0.48 | -52.0 | 0.0 | 0.34 | -50.72 | 0.0 | 0.12 | -36.84 | 0.0 | 24.49 | 29.23 | 0.0 | 0.35 | -49.28 | 0.0 | 0.22 | -74.12 | 0.0 | 0.35 | -83.33 | 0.0 | 98 | -1.01 | 0.0 | 1.37 | -29.38 | 0.0 |
| 19Q4 (1) | 26.13 | 0.0 | 0.0 | 22.75 | 0.0 | 0.0 | 2.23 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.69 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 18.95 | 0.0 | 0.0 | 0.69 | 0.0 | 0.0 | 0.85 | 0.0 | 0.0 | 2.10 | 0.0 | 0.0 | 99 | 0.0 | 0.0 | 1.94 | 0.0 | 0.0 |
