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) | 76.98 | 13.98 | 64.7 | 9.36 | 9.7 | 10.35 | 0.14 | 250.0 | 2.61 | 183.7 | 0.74 | 34.55 | 0.18 | 20.0 | 0 | 0 | 0.54 | 14.89 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.83 | 0 | 1.75 | 26.81 | 1.13 | -13.74 | 0.52 | 160.0 | 29.78 | 101.35 | 0.35 | -32.69 | 0.53 | 0 | 0.00 | 0 | 318 | 16.91 | 8.07 | 68.12 |
| 2022 (9) | 67.54 | 22.11 | 59.16 | 25.69 | 8.79 | 18.62 | 0.04 | 300.0 | 0.92 | 318.18 | 0.55 | 10.0 | 0.15 | 87.5 | 0 | 0 | 0.47 | 23.68 | 0 | 0 | 0 | 0 | 0.02 | 0 | 1.78 | 78.0 | 1.38 | -24.59 | 1.31 | -15.48 | 0.2 | -37.5 | 14.79 | -15.87 | 0.52 | -30.67 | -0.13 | 0 | 0.00 | 0 | 272 | 34.65 | 4.8 | -2.04 |
| 2021 (8) | 55.31 | 25.36 | 47.07 | 28.68 | 7.41 | 15.24 | 0.01 | 0.0 | 0.22 | -15.38 | 0.5 | 194.12 | 0.08 | 0.0 | 0.1 | 0 | 0.38 | 72.73 | 0.23 | 0 | 0 | 0 | 0 | 0 | 1.0 | 194.12 | 1.83 | 27.08 | 1.55 | 29.17 | 0.32 | 6.67 | 17.58 | -14.16 | 0.75 | 38.89 | 0.15 | -34.78 | 0.00 | 0 | 202 | 5.21 | 4.9 | 35.36 |
| 2020 (7) | 44.12 | -14.33 | 36.58 | -17.87 | 6.43 | 7.53 | 0.01 | 0.0 | 0.26 | -10.34 | 0.17 | 88.89 | 0.08 | 0.0 | 0 | 0 | 0.22 | -18.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 0 | 1.44 | 100.0 | 1.2 | 126.42 | 0.3 | 25.0 | 20.48 | -39.07 | 0.54 | 92.86 | 0.23 | 9.52 | 0.00 | 0 | 192 | 0.0 | 3.62 | 39.23 |
| 2019 (6) | 51.5 | -1.94 | 44.54 | -2.94 | 5.98 | 6.79 | 0.01 | 0.0 | 0.29 | 31.82 | 0.09 | 0 | 0.08 | 0.0 | 0 | 0 | 0.27 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | -0.25 | 0 | 0.72 | -24.21 | 0.53 | -30.26 | 0.24 | 33.33 | 33.61 | 77.17 | 0.28 | -30.0 | 0.21 | -8.7 | 0.00 | 0 | 192 | 0.0 | 2.6 | 42.08 |
| 2018 (5) | 52.52 | 23.08 | 45.89 | 25.11 | 5.6 | 10.89 | 0.01 | 0.0 | 0.22 | 15.79 | 0 | 0 | 0.08 | 0.0 | 0 | 0 | 0.21 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | 0.95 | 1.06 | 0.76 | -6.17 | 0.18 | 50.0 | 18.97 | 49.02 | 0.40 | -4.76 | 0.23 | 4.55 | 0.00 | 0 | 192 | 0.0 | 1.83 | 4.57 |
| 2017 (4) | 42.67 | 18.0 | 36.68 | 19.48 | 5.05 | 2.85 | 0.01 | 0.0 | 0.19 | 26.67 | 0 | 0 | 0.08 | -42.86 | 0 | 0 | 0.12 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.94 | 77.36 | 0.81 | 42.11 | 0.12 | 0 | 12.73 | 0 | 0.42 | 40.0 | 0.22 | 37.5 | 0.00 | 0 | 192 | 0.0 | 1.75 | 35.66 |
| 2016 (3) | 36.16 | 6.95 | 30.7 | 2.64 | 4.91 | 12.87 | 0.01 | -50.0 | 0.15 | 7.14 | 0 | 0 | 0.14 | 7.69 | 0 | 0 | 0.09 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.53 | 0 | 0.57 | 0 | -0.06 | 0 | 0.00 | 0 | 0.30 | 0 | 0.16 | 0 | 0.00 | 0 | 192 | 30.61 | 1.29 | 122.41 |
| 2015 (2) | 33.81 | -13.15 | 29.91 | -16.08 | 4.35 | 10.69 | 0.02 | 0.0 | 0.14 | 40.0 | 0 | 0 | 0.13 | 85.71 | 0 | 0 | 0.18 | 157.14 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0.33 | 0 | -0.12 | 0 | -0.16 | 0 | 0.04 | 0 | 0.00 | 0 | -0.11 | 0 | -0.13 | 0 | 0.00 | 0 | 147 | 25.64 | 0.58 | 0 |
| 2014 (1) | 38.93 | -8.36 | 35.64 | -8.07 | 3.93 | 7.38 | 0.02 | -33.33 | 0.1 | 0 | 0 | 0 | 0.07 | -12.5 | 0 | 0 | 0.07 | -22.22 | -0.04 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.65 | 0 | -0.65 | 0 | -0.01 | 0 | 0.00 | 0 | -0.55 | 0 | -0.17 | 0 | 0.00 | 0 | 117 | 1.74 | -0.17 | 0 |
| 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) | 29.35 | -46.14 | 39.3 | 22.19 | -44.58 | 27.31 | 3.18 | -23.0 | 33.61 | 0.01 | -80.0 | 0.0 | 0 | -100.0 | 100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.78 | -21.88 | -168.97 | 3.2 | -66.98 | 229.9 | 1.11 | -72.11 | 85.0 | 0.77 | -56.0 | 862.5 | 24.03 | 33.28 | 186.41 | 0.30 | -75.41 | 57.89 | 0.51 | -59.2 | 112.5 | 1.43 | 11.72 | 308.57 | 370 | 13.5 | 14.91 | 5.93 | -51.23 | 103.78 |
| 24Q2 (19) | 54.49 | 168.29 | 199.89 | 40.04 | 139.9 | 158.99 | 4.13 | 58.85 | 80.35 | 0.05 | 400.0 | -16.67 | 1.18 | 6.31 | 90.32 | 0.21 | 10.53 | 5.0 | 0.05 | -16.67 | 25.0 | 0 | 0 | 0 | 0.14 | 40.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.64 | -8.47 | -3300.0 | 9.69 | 2207.14 | 2102.27 | 3.98 | 2111.11 | 1143.75 | 1.75 | 2816.67 | 929.41 | 18.03 | 23.83 | -52.92 | 1.22 | 1933.33 | 1009.09 | 1.25 | 495.24 | 1462.5 | 1.28 | 2033.33 | 611.11 | 326 | 0.0 | 13.59 | 12.16 | 345.42 | 738.62 |
| 24Q1 (18) | 20.31 | -0.1 | 16.66 | 16.69 | -1.36 | 12.16 | 2.6 | -0.38 | 7.44 | 0.01 | -80.0 | -50.0 | 1.11 | -47.89 | 101.82 | 0.19 | -5.0 | 18.75 | 0.06 | 50.0 | 50.0 | 0 | 0 | 0 | 0.1 | -70.59 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.59 | 10.61 | -755.56 | 0.42 | 200.0 | 110.0 | 0.18 | 800.0 | 0.0 | 0.06 | -75.0 | 100.0 | 14.56 | 0 | -5.64 | 0.06 | 500.0 | -14.29 | 0.21 | 16.67 | 950.0 | 0.06 | -82.86 | -14.29 | 326 | 2.52 | 17.27 | 2.73 | 7.48 | 131.36 |
| 23Q4 (17) | 20.33 | -3.51 | 15.51 | 16.92 | -2.93 | 9.37 | 2.61 | 9.66 | 15.49 | 0.05 | 400.0 | 66.67 | 2.13 | 408.7 | 249.18 | 0.2 | 5.26 | 11.11 | 0.04 | -33.33 | -55.56 | 0 | 0 | 0 | 0.34 | 325.0 | 142.86 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -200.0 | -0.66 | -127.59 | -650.0 | 0.14 | -85.57 | 1500.0 | 0.02 | -96.67 | 113.33 | 0.24 | 200.0 | 700.0 | 0.00 | -100.0 | 0 | 0.01 | -94.74 | 120.0 | 0.18 | -25.0 | 357.14 | 0.35 | 0.0 | -27.08 | 318 | -1.24 | 16.91 | 2.54 | -12.71 | 273.53 |
| 23Q3 (16) | 21.07 | 15.96 | 18.44 | 17.43 | 12.74 | 11.02 | 2.38 | 3.93 | 3.93 | 0.01 | -83.33 | 0 | -0.69 | -211.29 | -531.25 | 0.19 | -5.0 | 46.15 | 0.06 | 50.0 | 200.0 | 0 | 0 | 0 | 0.08 | 14.29 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | -1550.0 | -207.41 | 0.97 | 120.45 | 1285.71 | 0.6 | 87.5 | 122.22 | 0.08 | -52.94 | 0.0 | 8.39 | -78.09 | 0 | 0.19 | 72.73 | 90.0 | 0.24 | 200.0 | 0 | 0.35 | 94.44 | -35.19 | 322 | 12.2 | 17.95 | 2.91 | 100.69 | 142.5 |
| 23Q2 (15) | 18.17 | 4.37 | 12.79 | 15.46 | 3.9 | 8.95 | 2.29 | -5.37 | 2.69 | 0.06 | 200.0 | 0 | 0.62 | 12.73 | 1450.0 | 0.2 | 25.0 | 17.65 | 0.04 | 0.0 | 100.0 | 0 | 0 | 0 | 0.07 | 40.0 | -61.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.02 | -77.78 | -98.66 | 0.44 | 120.0 | -62.71 | 0.32 | 77.78 | -71.93 | 0.17 | 466.67 | 750.0 | 38.30 | 148.22 | 1905.24 | 0.11 | 57.14 | -76.09 | 0.08 | 300.0 | 188.89 | 0.18 | 157.14 | -62.5 | 287 | 3.24 | 16.19 | 1.45 | 22.88 | -27.86 |
| 23Q1 (14) | 17.41 | -1.08 | 8.54 | 14.88 | -3.81 | 7.83 | 2.42 | 7.08 | 20.4 | 0.02 | -33.33 | 0 | 0.55 | -9.84 | 400.0 | 0.16 | -11.11 | 128.57 | 0.04 | -55.56 | 100.0 | 0 | 0 | 0 | 0.05 | -64.29 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -150.0 | 0 | 0.09 | -25.0 | 200.0 | 0.2 | 2100.0 | 42.86 | 0.18 | 220.0 | 200.0 | 0.03 | 0.0 | -50.0 | 15.43 | 0 | -66.07 | 0.07 | 240.0 | 250.0 | 0.02 | 128.57 | -50.0 | 0.07 | -85.42 | 250.0 | 278 | 2.21 | 12.55 | 1.18 | 73.53 | 29.67 |
| 22Q4 (13) | 17.6 | -1.07 | 8.57 | 15.47 | -1.46 | 11.46 | 2.26 | -1.31 | 8.13 | 0.03 | 0 | 0 | 0.61 | 281.25 | 1116.67 | 0.18 | 38.46 | -40.0 | 0.09 | 350.0 | 350.0 | 0 | 0 | -100.0 | 0.14 | 55.56 | -12.5 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.12 | -55.56 | 140.0 | -0.01 | -114.29 | -103.45 | -0.15 | -155.56 | -207.14 | 0.03 | -62.5 | -72.73 | 0.00 | 0 | -100.0 | -0.05 | -150.0 | -171.43 | -0.07 | 0 | -450.0 | 0.48 | -11.11 | -37.66 | 272 | -0.37 | 34.65 | 0.68 | -43.33 | -53.1 |
| 22Q3 (12) | 17.79 | 10.43 | 25.46 | 15.7 | 10.64 | 29.11 | 2.29 | 2.69 | 27.22 | 0 | 0 | 0 | 0.16 | 300.0 | 45.45 | 0.13 | -23.53 | 85.71 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.09 | -50.0 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | -81.88 | -46.0 | 0.07 | -94.07 | -90.14 | 0.27 | -76.32 | -60.87 | 0.08 | 300.0 | 166.67 | 0.00 | -100.0 | -100.0 | 0.10 | -78.26 | -70.59 | 0.00 | 100.0 | -100.0 | 0.54 | 12.5 | -23.94 | 273 | 10.53 | 36.5 | 1.2 | -40.3 | -13.04 |
| 22Q2 (11) | 16.11 | 0.44 | 33.14 | 14.19 | 2.83 | 36.84 | 2.23 | 10.95 | 28.9 | 0 | 0 | 0 | 0.04 | -63.64 | -55.56 | 0.17 | 142.86 | 142.86 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.18 | 200.0 | 80.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.49 | 1755.56 | 413.79 | 1.18 | 742.86 | 293.33 | 1.14 | 1800.0 | 338.46 | 0.02 | -66.67 | -75.0 | 1.91 | -95.8 | -92.66 | 0.46 | 2200.0 | 253.85 | -0.09 | -325.0 | -800.0 | 0.48 | 2300.0 | 29.73 | 247 | 0.0 | 27.32 | 2.01 | 120.88 | 116.13 |
| 22Q1 (10) | 16.04 | -1.05 | 25.21 | 13.8 | -0.58 | 29.58 | 2.01 | -3.83 | 12.29 | 0 | 0 | 0 | 0.11 | 283.33 | 22.22 | 0.07 | -76.67 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.06 | -62.5 | 20.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -280.0 | -156.25 | 0.14 | -51.72 | -73.58 | 0.06 | -57.14 | -86.96 | 0.06 | -45.45 | -40.0 | 45.47 | 19.88 | 137.69 | 0.02 | -71.43 | -91.67 | 0.04 | 100.0 | -50.0 | 0.02 | -97.4 | -91.67 | 247 | 22.28 | 28.65 | 0.91 | -37.24 | -20.18 |
| 21Q4 (9) | 16.21 | 14.32 | 39.98 | 13.88 | 14.14 | 45.19 | 2.09 | 16.11 | 16.76 | 0 | 0 | 0 | -0.06 | -154.55 | -185.71 | 0.3 | 328.57 | 400.0 | 0.02 | 0.0 | 0.0 | 0.1 | 0 | 0 | 0.16 | 128.57 | 300.0 | -0.05 | 0 | -400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -90.0 | -86.84 | 0.29 | -59.15 | -52.46 | 0.14 | -79.71 | -73.08 | 0.11 | 266.67 | -15.38 | 37.93 | 719.22 | 82.71 | 0.07 | -79.41 | -74.07 | 0.02 | -60.0 | -50.0 | 0.77 | 8.45 | 22.22 | 202 | 1.0 | 5.21 | 1.45 | 5.07 | 19.83 |
| 21Q3 (8) | 14.18 | 17.19 | 21.72 | 12.16 | 17.26 | 24.34 | 1.8 | 4.05 | 14.65 | 0 | 0 | 0 | 0.11 | 22.22 | 83.33 | 0.07 | 0.0 | 133.33 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | -30.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 72.41 | 900.0 | 0.71 | 136.67 | 108.82 | 0.69 | 165.38 | 155.56 | 0.03 | -62.5 | -50.0 | 4.63 | -82.21 | -72.54 | 0.34 | 161.54 | 142.86 | 0.05 | 600.0 | -16.67 | 0.71 | 91.89 | 97.22 | 200 | 3.09 | 4.17 | 1.38 | 48.39 | 56.82 |
| 21Q2 (7) | 12.1 | -5.54 | 31.09 | 10.37 | -2.63 | 44.83 | 1.73 | -3.35 | 13.07 | 0 | 0 | 0 | 0.09 | 0.0 | 50.0 | 0.07 | 0.0 | 133.33 | 0.02 | 0.0 | 200.0 | 0 | 0 | 0 | 0.1 | 100.0 | -9.09 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 81.25 | 1066.67 | 0.3 | -43.4 | -42.31 | 0.26 | -43.48 | -40.91 | 0.08 | -20.0 | -11.11 | 26.03 | 36.07 | 43.97 | 0.13 | -45.83 | -43.48 | -0.01 | -112.5 | -107.69 | 0.37 | 54.17 | 76.19 | 194 | 1.04 | 1.04 | 0.93 | -18.42 | -10.58 |
| 21Q1 (6) | 12.81 | 10.62 | 9.96 | 10.65 | 11.4 | 5.55 | 1.79 | 0.0 | 16.23 | 0 | 0 | 0 | 0.09 | 28.57 | 28.57 | 0.07 | 16.67 | 75.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -57.89 | 366.67 | 0.53 | -13.11 | 1866.67 | 0.46 | -11.54 | 2400.0 | 0.1 | -23.08 | 400.0 | 19.13 | -7.85 | 0 | 0.24 | -11.11 | 2500.0 | 0.08 | 100.0 | 700.0 | 0.24 | -61.9 | 2500.0 | 192 | 0.0 | 0.0 | 1.14 | -5.79 | 128.0 |
| 20Q4 (5) | 11.58 | -0.6 | -12.14 | 9.56 | -2.25 | -16.14 | 1.79 | 14.01 | 12.58 | 0 | 0 | 0 | 0.07 | 16.67 | 0 | 0.06 | 100.0 | 0 | 0.02 | 0.0 | -75.0 | 0 | 0 | 0 | 0.04 | -42.86 | 300.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 660.0 | 371.43 | 0.61 | 79.41 | 1425.0 | 0.52 | 92.59 | 5100.0 | 0.13 | 116.67 | 160.0 | 20.76 | 23.13 | 0 | 0.27 | 92.86 | 2600.0 | 0.04 | -33.33 | 0.0 | 0.63 | 75.0 | 125.0 | 192 | 0.0 | 0.0 | 1.21 | 37.5 | 108.62 |
| 20Q3 (4) | 11.65 | 26.22 | 0.0 | 9.78 | 36.59 | 0.0 | 1.57 | 2.61 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.02 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | -36.36 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 266.67 | 0.0 | 0.34 | -34.62 | 0.0 | 0.27 | -38.64 | 0.0 | 0.06 | -33.33 | 0.0 | 16.86 | -6.75 | 0.0 | 0.14 | -39.13 | 0.0 | 0.06 | -53.85 | 0.0 | 0.36 | 71.43 | 0.0 | 192 | 0.0 | 0.0 | 0.88 | -15.38 | 0.0 |
| 20Q2 (3) | 9.23 | -20.77 | 0.0 | 7.16 | -29.04 | 0.0 | 1.53 | -0.65 | 0.0 | 0 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | 0.03 | -25.0 | 0.0 | -0.02 | -200.0 | 0.0 | 0 | 0 | 0.0 | 0.11 | 175.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 50.0 | 0.0 | 0.52 | 1833.33 | 0.0 | 0.44 | 2300.0 | 0.0 | 0.09 | 350.0 | 0.0 | 18.08 | 0 | 0.0 | 0.23 | 2400.0 | 0.0 | 0.13 | 1200.0 | 0.0 | 0.21 | 2200.0 | 0.0 | 192 | 0.0 | 0.0 | 1.04 | 108.0 | 0.0 |
| 20Q1 (2) | 11.65 | -11.61 | 0.0 | 10.09 | -11.49 | 0.0 | 1.54 | -3.14 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.02 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 300.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.06 | 57.14 | 0.0 | -0.03 | -175.0 | 0.0 | -0.02 | -300.0 | 0.0 | 0.02 | -60.0 | 0.0 | 0.00 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.01 | -75.0 | 0.0 | -0.01 | -103.57 | 0.0 | 192 | 0.0 | 0.0 | 0.5 | -13.79 | 0.0 |
| 19Q4 (1) | 13.18 | 0.0 | 0.0 | 11.4 | 0.0 | 0.0 | 1.59 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 192 | 0.0 | 0.0 | 0.58 | 0.0 | 0.0 |
