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) | 52.69 | -34.73 | 37.19 | -30.24 | 16.17 | -3.75 | 0.32 | 23.08 | 6.99 | 156.99 | 0 | 0 | 0.08 | 60.0 | 0 | 0 | 0.31 | -47.46 | -0.03 | 0 | 0 | 0 | -0.18 | 0 | -5.15 | 0 | -5.82 | 0 | -6.27 | 0 | 0.46 | -85.76 | 0.00 | 0 | -1.90 | 0 | -0.28 | 0 | 0.00 | 0 | 331 | 5.08 | 6.92 | -61.32 |
| 2022 (9) | 80.73 | -20.39 | 53.31 | -15.98 | 16.8 | -1.93 | 0.26 | -64.86 | 2.72 | 161.54 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0.59 | 40.48 | -0.09 | 0 | 0 | 0 | 0.54 | 285.71 | -1.83 | 0 | 8.79 | -58.98 | 5.56 | -55.48 | 3.23 | -60.17 | 36.78 | -2.78 | 1.76 | -55.56 | 1.84 | -38.05 | 0.00 | 0 | 315 | 0.0 | 17.89 | -37.6 |
| 2021 (8) | 101.41 | 54.75 | 63.45 | 52.67 | 17.13 | 28.7 | 0.74 | 4.23 | 1.04 | -31.58 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0.42 | 162.5 | 0 | 0 | 0 | 0 | 0.14 | 0 | 0.6 | 0 | 21.43 | 117.56 | 12.49 | 143.0 | 8.11 | 102.24 | 37.83 | -7.19 | 3.96 | 142.94 | 2.97 | 99.33 | 0.00 | 0 | 315 | 0.0 | 28.67 | 66.78 |
| 2020 (7) | 65.53 | -0.23 | 41.56 | -2.23 | 13.31 | -4.52 | 0.71 | 65.12 | 1.52 | -41.31 | 0.01 | 0.0 | 0.01 | 0 | 0 | 0 | 0.16 | 60.0 | 0.08 | 0 | 0 | 0 | -0.44 | 0 | -0.82 | 0 | 9.85 | 27.92 | 5.14 | 43.18 | 4.01 | 15.56 | 40.76 | -9.64 | 1.63 | 42.98 | 1.49 | 17.32 | 0.00 | 0 | 315 | 0.0 | 17.19 | 18.55 |
| 2019 (6) | 65.68 | 9.59 | 42.51 | 10.47 | 13.94 | 0.72 | 0.43 | 19.44 | 2.59 | 40.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.1 | -9.09 | -0.1 | 0 | 0 | 0 | -0.03 | 0 | -1.52 | 0 | 7.7 | 24.39 | 3.59 | 12.89 | 3.47 | 41.06 | 45.11 | 13.71 | 1.14 | 4.59 | 1.27 | 10.43 | 0.00 | 0 | 315 | 7.88 | 14.5 | 37.57 |
| 2018 (5) | 59.93 | 41.28 | 38.48 | 46.53 | 13.84 | 52.42 | 0.36 | 63.64 | 1.85 | 224.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 175.0 | -0.03 | 0 | 0 | 0 | -0.49 | 0 | -1.42 | 0 | 6.19 | -6.5 | 3.18 | -27.56 | 2.46 | 32.26 | 39.67 | 40.82 | 1.09 | -34.34 | 1.15 | -4.96 | 0.00 | 0 | 292 | 10.19 | 10.54 | 8.44 |
| 2017 (4) | 42.42 | 21.58 | 26.26 | 20.68 | 9.08 | 21.72 | 0.22 | -45.0 | 0.57 | 171.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -73.33 | 0 | 0 | 0 | 0 | -0.3 | 0 | -0.46 | 0 | 6.62 | 5.75 | 4.39 | -8.92 | 1.86 | 66.07 | 28.17 | 57.02 | 1.66 | -15.31 | 1.21 | 15.24 | 0.00 | 0 | 265 | 7.72 | 9.72 | 13.68 |
| 2016 (3) | 34.89 | 0.37 | 21.76 | 0.23 | 7.46 | 16.02 | 0.4 | -37.5 | 0.21 | 5.0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0.15 | 66.67 | -0.05 | 0 | 0 | 0 | 0.14 | 0 | 0.59 | -4.84 | 6.26 | -13.54 | 4.82 | -4.93 | 1.12 | -37.43 | 17.94 | -27.6 | 1.96 | -13.66 | 1.05 | -5.41 | 0.00 | 0 | 246 | 10.31 | 8.55 | -11.49 |
| 2015 (2) | 34.76 | -5.36 | 21.71 | -11.06 | 6.43 | -7.22 | 0.64 | 42.22 | 0.2 | 17.65 | 0 | 0 | 0.06 | -45.45 | 0 | 0 | 0.09 | 125.0 | -0.24 | 0 | 0.15 | 0 | -0.03 | 0 | 0.62 | 138.46 | 7.24 | 28.14 | 5.07 | 34.84 | 1.79 | 7.83 | 24.78 | -15.69 | 2.27 | 34.32 | 1.11 | 27.59 | 0.00 | 0 | 223 | 0.0 | 9.66 | 16.53 |
| 2014 (1) | 36.73 | 8.41 | 24.41 | 3.48 | 6.93 | 12.14 | 0.45 | 36.36 | 0.17 | 0 | 0 | 0 | 0.11 | 0.0 | 0 | 0 | 0.04 | -33.33 | -0.04 | 0 | 0 | 0 | -0.01 | 0 | 0.26 | -36.59 | 5.65 | 25.0 | 3.76 | 27.89 | 1.66 | 21.17 | 29.39 | -2.68 | 1.69 | 28.03 | 0.87 | 38.1 | 0.00 | 0 | 223 | 0.0 | 8.29 | 19.62 |
| 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) | 19.7 | 13.61 | 27.26 | 11.9 | 9.58 | 15.2 | 4.07 | 0.0 | 6.54 | 0.07 | -12.5 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -1.53 | -71.91 | -9.29 | 2.2 | 45.7 | 2850.0 | 1.41 | 14.63 | 805.0 | 0.8 | 175.86 | 566.67 | 36.14 | 91.42 | 0 | 0.35 | 12.9 | 683.33 | 0.73 | 37.74 | 143.33 | 0.84 | 71.43 | 163.64 | 401 | 0.25 | 21.15 | 5.89 | 33.56 | 90.61 |
| 24Q2 (19) | 17.34 | 13.19 | 50.91 | 10.86 | 11.16 | 22.02 | 4.07 | 17.63 | -2.86 | 0.08 | -20.0 | -11.11 | 1.64 | -2.38 | -2.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 44.44 | 116.67 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.03 | 66.67 | -130.0 | -0.89 | 13.59 | 15.24 | 1.51 | 42.45 | 156.98 | 1.23 | 80.88 | 145.72 | 0.29 | -23.68 | 480.0 | 18.88 | -47.86 | 0 | 0.31 | 72.22 | 138.27 | 0.53 | 23.26 | 229.27 | 0.49 | 172.22 | 138.89 | 400 | 4.17 | 20.85 | 4.41 | 9.7 | 716.67 |
| 24Q1 (18) | 15.32 | 12.4 | 26.72 | 9.77 | 3.94 | 14.14 | 3.46 | -17.42 | -12.85 | 0.1 | -16.67 | 150.0 | 1.68 | -16.83 | 12.75 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.09 | 181.82 | 28.57 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.09 | -50.0 | 0.0 | -1.03 | 32.24 | 12.71 | 1.06 | 172.11 | 165.43 | 0.68 | 135.6 | 145.95 | 0.38 | -11.63 | 371.43 | 36.21 | 0 | 0 | 0.18 | 131.03 | 138.3 | 0.43 | 530.0 | 714.29 | 0.18 | 109.47 | 138.3 | 384 | 16.01 | 21.9 | 4.02 | 111.58 | 191.3 |
| 23Q4 (17) | 13.63 | -11.95 | -5.15 | 9.4 | -9.0 | -6.56 | 4.19 | 9.69 | 20.75 | 0.12 | 71.43 | 33.33 | 2.02 | 13.48 | 59.06 | 0 | 0 | 0 | 0.08 | 0 | 60.0 | 0 | 0 | 0 | -0.11 | -137.93 | -164.71 | -0.01 | 0 | 0.0 | 0 | 0 | 0 | -0.06 | 45.45 | 53.85 | -1.52 | -8.57 | -1.33 | -1.47 | -1737.5 | -129.69 | -1.91 | -855.0 | -76.85 | 0.43 | 258.33 | 0.0 | 0.00 | 0 | 0 | -0.58 | -866.67 | -70.59 | -0.10 | -133.33 | -200.0 | -1.90 | -43.94 | -207.95 | 331 | 0.0 | 5.08 | 1.9 | -38.51 | 10.47 |
| 23Q3 (16) | 15.48 | 34.73 | -20.53 | 10.33 | 16.07 | -20.54 | 3.82 | -8.83 | -14.54 | 0.07 | -22.22 | -12.5 | 1.78 | 5.33 | 134.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 383.33 | 141.67 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | -0.11 | -210.0 | -125.0 | -1.4 | -33.33 | -775.0 | -0.08 | 96.98 | -104.3 | -0.2 | 92.57 | -117.54 | 0.12 | 140.0 | -83.1 | 0.00 | 0 | -100.0 | -0.06 | 92.59 | -116.67 | 0.30 | 173.17 | -6.25 | -1.32 | -4.76 | -162.56 | 331 | 0.0 | 5.08 | 3.09 | 472.22 | -30.87 |
| 23Q2 (15) | 11.49 | -4.96 | -58.96 | 8.9 | 3.97 | -50.88 | 4.19 | 5.54 | -5.63 | 0.09 | 125.0 | 80.0 | 1.69 | 13.42 | 312.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -14.29 | -76.0 | -0.02 | 0 | 60.0 | 0 | 0 | 0 | 0.1 | 211.11 | -67.74 | -1.05 | 11.02 | -850.0 | -2.65 | -63.58 | -147.49 | -2.69 | -81.76 | -166.42 | 0.05 | 135.71 | -96.73 | 0.00 | 0 | -100.0 | -0.81 | -72.34 | -163.28 | -0.41 | -485.71 | -141.84 | -1.26 | -168.09 | -172.41 | 331 | 5.08 | 5.08 | 0.54 | -60.87 | -93.07 |
| 23Q1 (14) | 12.09 | -15.87 | -35.93 | 8.56 | -14.91 | -29.49 | 3.97 | 14.41 | -10.38 | 0.04 | -55.56 | 0.0 | 1.49 | 17.32 | 432.14 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.07 | -58.82 | 40.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.09 | 30.77 | -12.5 | -1.18 | 21.33 | -280.65 | -1.62 | -153.12 | -181.0 | -1.48 | -37.04 | -202.07 | -0.14 | -132.56 | -125.45 | 0.00 | 0 | -100.0 | -0.47 | -38.24 | -202.17 | -0.07 | -170.0 | -115.91 | -0.47 | -126.7 | -202.17 | 315 | 0.0 | 0.0 | 1.38 | -19.77 | -64.71 |
| 22Q4 (13) | 14.37 | -26.23 | -27.17 | 10.06 | -22.62 | -20.66 | 3.47 | -22.37 | -25.05 | 0.09 | 12.5 | -10.0 | 1.27 | 67.11 | 408.0 | 0 | 0 | 0 | 0.05 | 0 | 25.0 | 0 | 0 | 0 | 0.17 | 41.67 | 440.0 | -0.01 | 50.0 | -150.0 | 0 | 0 | 0 | -0.13 | -129.55 | -200.0 | -1.5 | -837.5 | -406.12 | -0.64 | -134.41 | -121.99 | -1.08 | -194.74 | -164.67 | 0.43 | -39.44 | -67.67 | 0.00 | -100.0 | -100.0 | -0.34 | -194.44 | -164.15 | 0.10 | -68.75 | -65.52 | 1.76 | -16.59 | -55.56 | 315 | 0.0 | 0.0 | 1.72 | -61.52 | -63.64 |
| 22Q3 (12) | 19.48 | -30.43 | 4.73 | 13.0 | -28.26 | 4.5 | 4.47 | 0.68 | 9.29 | 0.08 | 60.0 | -50.0 | 0.76 | 85.37 | 216.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -52.0 | -70.73 | -0.02 | 60.0 | 0.0 | 0 | 0 | 0 | 0.44 | 41.94 | 300.0 | -0.16 | -214.29 | -161.54 | 1.86 | -66.67 | -20.17 | 1.14 | -71.85 | -19.15 | 0.71 | -53.59 | -6.58 | 38.43 | 39.9 | 18.06 | 0.36 | -71.88 | -20.0 | 0.32 | -67.35 | 10.34 | 2.11 | 21.26 | -38.48 | 315 | 0.0 | 0.0 | 4.47 | -42.62 | 7.71 |
| 22Q2 (11) | 28.0 | 48.38 | -27.29 | 18.12 | 49.26 | -23.71 | 4.44 | 0.23 | -0.45 | 0.05 | 25.0 | -79.17 | 0.41 | 46.43 | 41.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 400.0 | 2400.0 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0.31 | 487.5 | 263.16 | 0.14 | 145.16 | 156.0 | 5.58 | 179.0 | -44.42 | 4.05 | 179.31 | -26.63 | 1.53 | 178.18 | -62.13 | 27.47 | -0.65 | -31.72 | 1.28 | 178.26 | -26.86 | 0.98 | 122.73 | -31.94 | 1.74 | 278.26 | -41.81 | 315 | 0.0 | 0.0 | 7.79 | 99.23 | -34.21 |
| 22Q1 (10) | 18.87 | -4.36 | -23.23 | 12.14 | -4.26 | -16.74 | 4.43 | -4.32 | 12.15 | 0.04 | -60.0 | -83.33 | 0.28 | 12.0 | 3.7 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | 200.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.08 | -161.54 | -200.0 | -0.31 | -163.27 | -410.0 | 2.0 | -31.27 | -67.43 | 1.45 | -13.17 | -62.72 | 0.55 | -58.65 | -72.08 | 27.65 | -39.59 | -13.97 | 0.46 | -13.21 | -62.9 | 0.44 | 51.72 | -53.68 | 0.46 | -88.38 | -62.9 | 315 | 0.0 | 0.0 | 3.91 | -17.34 | -50.88 |
| 21Q4 (9) | 19.73 | 6.08 | 39.04 | 12.68 | 1.93 | 41.52 | 4.63 | 13.2 | 40.3 | 0.1 | -37.5 | -58.33 | 0.25 | 4.17 | -10.71 | 0 | 0 | 0 | 0.04 | 0 | 300.0 | 0 | 0 | 0 | -0.05 | -112.2 | -225.0 | 0.02 | 200.0 | 300.0 | 0 | 0 | 0 | 0.13 | 18.18 | 152.0 | 0.49 | 88.46 | 304.17 | 2.91 | 24.89 | 73.21 | 1.67 | 18.44 | 20.14 | 1.33 | 75.0 | 432.0 | 45.77 | 40.61 | 213.06 | 0.53 | 17.78 | 20.45 | 0.29 | 0.0 | -29.27 | 3.96 | 15.45 | 142.94 | 315 | 0.0 | 0.0 | 4.73 | 13.98 | 39.94 |
| 21Q3 (8) | 18.6 | -51.7 | 35.96 | 12.44 | -47.62 | 41.85 | 4.09 | -8.3 | 27.02 | 0.16 | -33.33 | 14.29 | 0.24 | -17.24 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 4000.0 | 1266.67 | -0.02 | 0 | -118.18 | 0 | 0 | 0 | 0.11 | 157.89 | 168.75 | 0.26 | 204.0 | 425.0 | 2.33 | -76.79 | 43.83 | 1.41 | -74.46 | 101.43 | 0.76 | -81.19 | -1.3 | 32.55 | -19.09 | -31.59 | 0.45 | -74.29 | 104.55 | 0.29 | -79.86 | 52.63 | 3.43 | 14.72 | 188.24 | 315 | 0.0 | 0.0 | 4.15 | -64.95 | 22.78 |
| 21Q2 (7) | 38.51 | 56.67 | 155.2 | 23.75 | 62.89 | 143.34 | 4.46 | 12.91 | 57.04 | 0.24 | 0.0 | 0 | 0.29 | 7.41 | -30.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | -337.5 | 0 | -0.25 | -350.0 | 3.85 | 10.04 | 63.52 | 350.22 | 5.52 | 41.9 | 441.18 | 4.04 | 105.08 | 296.08 | 40.23 | 25.17 | -12.16 | 1.75 | 41.13 | 446.88 | 1.44 | 51.58 | 350.0 | 2.99 | 141.13 | 208.25 | 315 | 0.0 | -1.25 | 11.84 | 48.74 | 187.38 |
| 21Q1 (6) | 24.58 | 73.22 | 8.91 | 14.58 | 62.72 | 3.7 | 3.95 | 19.7 | 0.25 | 0.24 | 0.0 | 0 | 0.27 | -3.57 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.08 | 132.0 | 0 | 0.1 | 141.67 | 141.67 | 6.14 | 265.48 | 42.13 | 3.89 | 179.86 | 91.63 | 1.97 | 688.0 | -0.51 | 32.14 | 119.84 | -29.79 | 1.24 | 181.82 | 93.75 | 0.95 | 131.71 | 66.67 | 1.24 | -23.93 | 93.75 | 315 | 0.0 | 0.0 | 7.96 | 135.5 | 26.15 |
| 20Q4 (5) | 14.19 | 3.73 | -1.87 | 8.96 | 2.17 | 1.7 | 3.3 | 2.48 | -7.56 | 0.24 | 71.43 | 140.0 | 0.28 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | -0.01 | -109.09 | -125.0 | 0 | 0 | 0 | -0.25 | -56.25 | -56.25 | -0.24 | -200.0 | 46.67 | 1.68 | 3.7 | 3.07 | 1.39 | 98.57 | 80.52 | 0.25 | -67.53 | -65.28 | 14.62 | -69.27 | -66.74 | 0.44 | 100.0 | 83.33 | 0.41 | 115.79 | 36.67 | 1.63 | 36.97 | 42.98 | 315 | 0.0 | 0.0 | 3.38 | 0.0 | -6.11 |
| 20Q3 (4) | 13.68 | -9.34 | 0.0 | 8.77 | -10.14 | 0.0 | 3.22 | 13.38 | 0.0 | 0.14 | 0 | 0.0 | 0.28 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.11 | 0 | 0.0 | 0 | 0 | 0.0 | -0.16 | 0 | 0.0 | -0.08 | 69.23 | 0.0 | 1.62 | -27.35 | 0.0 | 0.7 | -31.37 | 0.0 | 0.77 | -24.51 | 0.0 | 47.58 | 3.89 | 0.0 | 0.22 | -31.25 | 0.0 | 0.19 | -40.62 | 0.0 | 1.19 | 22.68 | 0.0 | 315 | -1.25 | 0.0 | 3.38 | -17.96 | 0.0 |
| 20Q2 (3) | 15.09 | -33.14 | 0.0 | 9.76 | -30.58 | 0.0 | 2.84 | -27.92 | 0.0 | 0 | 0 | 0.0 | 0.42 | -22.22 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.26 | -8.33 | 0.0 | 2.23 | -48.38 | 0.0 | 1.02 | -49.75 | 0.0 | 1.02 | -48.48 | 0.0 | 45.80 | 0.04 | 0.0 | 0.32 | -50.0 | 0.0 | 0.32 | -43.86 | 0.0 | 0.97 | 51.56 | 0.0 | 319 | 1.27 | 0.0 | 4.12 | -34.71 | 0.0 |
| 20Q1 (2) | 22.57 | 56.09 | 0.0 | 14.06 | 59.59 | 0.0 | 3.94 | 10.36 | 0.0 | 0 | -100.0 | 0.0 | 0.54 | 0 | 0.0 | 0 | 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 | 100.0 | 0.0 | -0.24 | 46.67 | 0.0 | 4.32 | 165.03 | 0.0 | 2.03 | 163.64 | 0.0 | 1.98 | 175.0 | 0.0 | 45.78 | 4.14 | 0.0 | 0.64 | 166.67 | 0.0 | 0.57 | 90.0 | 0.0 | 0.64 | -43.86 | 0.0 | 315 | 0.0 | 0.0 | 6.31 | 75.28 | 0.0 |
| 19Q4 (1) | 14.46 | 0.0 | 0.0 | 8.81 | 0.0 | 0.0 | 3.57 | 0.0 | 0.0 | 0.1 | 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 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | 1.63 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 | 43.96 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.30 | 0.0 | 0.0 | 1.14 | 0.0 | 0.0 | 315 | 0.0 | 0.0 | 3.6 | 0.0 | 0.0 |
