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) | 84.05 | -4.22 | 74.93 | -3.55 | 4.44 | -8.07 | 0.5 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.0 | 0.5 | 4.17 | -0.03 | 0 | 0 | 0 | 0.06 | -64.71 | 1.25 | 23.76 | 5.93 | -4.97 | 4.42 | -6.55 | 1.54 | -2.53 | 26.05 | 2.6 | 1.45 | -6.45 | 1.05 | -14.63 | 0.00 | 0 | 305 | 0.0 | 9.82 | -5.49 |
| 2022 (9) | 87.75 | 1.15 | 77.69 | 4.99 | 4.83 | -15.41 | 0.3 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.0 | 0.48 | 23.08 | -0.05 | 0 | 0 | 0 | 0.17 | 0 | 1.01 | 46.38 | 6.24 | -19.28 | 4.73 | -21.43 | 1.58 | -13.19 | 25.39 | 8.18 | 1.55 | -21.32 | 1.23 | -30.11 | 0.00 | 0 | 305 | 0.0 | 10.39 | -15.11 |
| 2021 (8) | 86.75 | 19.52 | 74.0 | 20.48 | 5.71 | 17.73 | 0.25 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 14.29 | 0.39 | -27.78 | -0.02 | 0 | 0 | 0 | -0.02 | 0 | 0.69 | -25.0 | 7.73 | 6.92 | 6.02 | 7.69 | 1.82 | 7.06 | 23.47 | -0.25 | 1.97 | 7.65 | 1.76 | 14.29 | 0.00 | 0 | 305 | 0.0 | 12.24 | -1.61 |
| 2020 (7) | 72.58 | -9.96 | 61.42 | -12.02 | 4.85 | -8.32 | 0.23 | -14.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 0.54 | 68.75 | 0.03 | 0 | 0 | 0 | -0.02 | 0 | 0.92 | 61.4 | 7.23 | 18.91 | 5.59 | 17.19 | 1.7 | 19.72 | 23.53 | 0.56 | 1.83 | 17.31 | 1.54 | 10.79 | 0.00 | 0 | 305 | 0.0 | 12.44 | 10.28 |
| 2019 (6) | 80.61 | 13.01 | 69.81 | 12.56 | 5.29 | 4.34 | 0.27 | 17.39 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.32 | 6.67 | -0.04 | 0 | 0 | 0 | -0.04 | 0 | 0.57 | 18.75 | 6.08 | 28.81 | 4.77 | 6.47 | 1.42 | 343.75 | 23.40 | 244.62 | 1.56 | 6.12 | 1.39 | 5.3 | 0.00 | 0 | 305 | 0.0 | 11.28 | 16.77 |
| 2018 (5) | 71.33 | -0.1 | 62.02 | 1.14 | 5.07 | 3.26 | 0.23 | 4.55 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | -25.0 | 0.3 | 76.47 | -0.04 | 0 | 0 | 0 | -0.05 | 0 | 0.48 | -74.33 | 4.72 | -32.95 | 4.48 | -23.68 | 0.32 | -72.65 | 6.79 | -59.12 | 1.47 | -23.44 | 1.32 | 0.0 | 0.00 | 0 | 305 | 0.0 | 9.66 | -17.65 |
| 2017 (4) | 71.4 | 0.76 | 61.32 | 3.28 | 4.91 | 3.81 | 0.22 | 10.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.08 | 14.29 | 0.17 | 30.77 | 0 | 0 | 1.4 | 2233.33 | 0.01 | 0 | 1.87 | 434.29 | 7.04 | -0.98 | 5.87 | 0.0 | 1.17 | -5.65 | 16.61 | -4.7 | 1.92 | 0.0 | 1.32 | -27.47 | 0.00 | 0 | 305 | 0.0 | 11.73 | 3.62 |
| 2016 (3) | 70.86 | -10.91 | 59.37 | -10.33 | 4.73 | -13.84 | 0.2 | -50.0 | 0.03 | -66.67 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.13 | -31.58 | 0 | 0 | 0.06 | -68.42 | -0.12 | 0 | 0.35 | -55.13 | 7.11 | -17.52 | 5.87 | -14.93 | 1.24 | -27.91 | 17.43 | -12.68 | 1.92 | -15.04 | 1.82 | -9.9 | 0.00 | 0 | 305 | 0.0 | 11.32 | -8.41 |
| 2015 (2) | 79.54 | -1.08 | 66.21 | 0.33 | 5.49 | -2.66 | 0.4 | 29.03 | 0.09 | -35.71 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.19 | -26.92 | 0.25 | 316.67 | 0.19 | -47.22 | -0.35 | 0 | 0.78 | -13.33 | 8.62 | -11.04 | 6.9 | -11.65 | 1.72 | -8.51 | 19.96 | 2.99 | 2.26 | -11.72 | 2.02 | -11.4 | 0.00 | 0 | 305 | 0.0 | 12.36 | -6.15 |
| 2014 (1) | 80.41 | -3.38 | 65.99 | -2.57 | 5.64 | 3.87 | 0.31 | 29.17 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.26 | -7.14 | 0.06 | 0 | 0.36 | 111.76 | 0.07 | -83.33 | 0.9 | -11.76 | 9.69 | -12.47 | 7.81 | -11.05 | 1.88 | -19.66 | 19.38 | -8.28 | 2.56 | -11.11 | 2.28 | -10.94 | 0.00 | 0 | 305 | 0.0 | 13.17 | -6.73 |
| 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) | 24.68 | 12.23 | -1.56 | 21.39 | 8.58 | -1.97 | 1.12 | -0.88 | -11.81 | 0.13 | 8.33 | 8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.26 | -29.73 | -35.0 | 2.44 | 59.48 | 2.52 | 1.85 | 59.48 | 2.78 | 0.6 | 57.89 | 1.69 | 24.76 | -0.84 | 0.77 | 0.61 | 60.53 | 3.39 | 0.52 | 100.0 | 13.04 | 1.32 | 83.33 | 6.45 | 303 | -0.66 | -0.66 | 3.39 | 36.14 | 1.5 |
| 24Q2 (19) | 21.99 | 13.94 | -6.51 | 19.7 | 13.74 | -5.11 | 1.13 | 7.62 | -19.86 | 0.12 | 0.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.0 | 0.04 | -50.0 | -63.64 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.37 | -11.9 | 15.62 | 1.53 | 13.33 | -8.38 | 1.16 | 12.62 | -4.92 | 0.38 | 15.15 | -17.39 | 24.97 | 2.17 | -10.05 | 0.38 | 11.76 | -5.0 | 0.26 | 30.0 | -13.33 | 0.72 | 111.76 | 10.77 | 305 | 0.0 | 0.0 | 2.49 | 9.21 | -5.68 |
| 24Q1 (18) | 19.3 | 20.25 | -0.57 | 17.32 | 17.11 | -1.37 | 1.05 | 69.35 | -7.89 | 0.12 | -7.69 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.08 | -46.67 | -55.56 | -0.02 | 0 | -300.0 | 0 | 0 | 0 | 0.03 | 127.27 | 250.0 | 0.42 | 110.0 | 31.25 | 1.35 | 60.71 | 29.81 | 1.03 | 63.49 | 33.77 | 0.33 | 57.14 | 17.86 | 24.44 | -2.75 | -10.87 | 0.34 | 61.9 | 36.0 | 0.20 | 42.86 | 33.33 | 0.34 | -76.55 | 36.0 | 305 | 0.0 | 0.0 | 2.28 | 25.97 | 12.32 |
| 23Q4 (17) | 16.05 | -35.98 | -8.13 | 14.79 | -32.22 | -5.19 | 0.62 | -51.18 | -39.81 | 0.13 | 8.33 | 18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0.15 | 114.29 | 36.36 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -178.57 | -83.33 | 0.2 | -50.0 | 33.33 | 0.84 | -64.71 | -16.0 | 0.63 | -65.0 | -16.0 | 0.21 | -64.41 | -22.22 | 25.13 | 2.28 | -5.28 | 0.21 | -64.41 | -16.0 | 0.14 | -69.57 | -30.0 | 1.45 | 16.94 | -6.45 | 305 | 0.0 | 0.0 | 1.81 | -45.81 | -9.05 |
| 23Q3 (16) | 25.07 | 6.59 | -9.3 | 21.82 | 5.11 | -11.55 | 1.27 | -9.93 | -5.22 | 0.12 | -14.29 | 140.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0.07 | -36.36 | -63.16 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.14 | 180.0 | -6.67 | 0.4 | 25.0 | -11.11 | 2.38 | 42.51 | 14.42 | 1.8 | 47.54 | 11.8 | 0.59 | 28.26 | 20.41 | 24.57 | -11.49 | 4.02 | 0.59 | 47.5 | 11.32 | 0.46 | 53.33 | 21.05 | 1.24 | 90.77 | -5.34 | 305 | 0.0 | 0.0 | 3.34 | 26.52 | 8.09 |
| 23Q2 (15) | 23.52 | 21.17 | 0.47 | 20.76 | 18.22 | 1.62 | 1.41 | 23.68 | 2.17 | 0.14 | 16.67 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 50.0 | 0.11 | -38.89 | 0.0 | -0.04 | -500.0 | 20.0 | 0 | 0 | 0 | 0.05 | 350.0 | -16.67 | 0.32 | 0.0 | 60.0 | 1.67 | 60.58 | -7.73 | 1.22 | 58.44 | -7.58 | 0.46 | 64.29 | -11.54 | 27.76 | 1.24 | -2.43 | 0.40 | 60.0 | -6.98 | 0.30 | 100.0 | -18.92 | 0.65 | 160.0 | -16.67 | 305 | 0.0 | 0.0 | 2.64 | 30.05 | -8.01 |
| 23Q1 (14) | 19.41 | 11.1 | 0.99 | 17.56 | 12.56 | 3.35 | 1.14 | 10.68 | 4.59 | 0.12 | 9.09 | 71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.18 | 63.64 | 125.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.02 | 66.67 | -300.0 | 0.32 | 113.33 | 52.38 | 1.04 | 4.0 | -22.39 | 0.77 | 2.67 | -26.67 | 0.28 | 3.7 | -9.68 | 27.42 | 3.35 | 18.34 | 0.25 | 0.0 | -28.57 | 0.15 | -25.0 | -46.43 | 0.25 | -83.87 | -28.57 | 305 | 0.0 | 0.0 | 2.03 | 2.01 | -16.46 |
| 22Q4 (13) | 17.47 | -36.79 | -5.82 | 15.6 | -36.77 | -4.06 | 1.03 | -23.13 | -28.97 | 0.11 | 120.0 | 120.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.0 | 0.11 | -42.11 | 450.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | -140.0 | -200.0 | 0.15 | -66.67 | 25.0 | 1.0 | -51.92 | 3.09 | 0.75 | -53.42 | -3.85 | 0.27 | -44.9 | 22.73 | 26.53 | 12.32 | 17.86 | 0.25 | -52.83 | -3.85 | 0.20 | -47.37 | -9.09 | 1.55 | 18.32 | -21.32 | 305 | 0.0 | 0.0 | 1.99 | -35.6 | -2.45 |
| 22Q3 (12) | 27.64 | 18.07 | 8.31 | 24.67 | 20.75 | 15.93 | 1.34 | -2.9 | -15.72 | 0.05 | -37.5 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0.0 | 0.19 | 72.73 | -5.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.15 | 150.0 | 650.0 | 0.45 | 125.0 | 60.71 | 2.08 | 14.92 | -29.01 | 1.61 | 21.97 | -28.76 | 0.49 | -5.77 | -30.0 | 23.62 | -16.98 | -1.13 | 0.53 | 23.26 | -28.38 | 0.38 | 2.7 | -41.54 | 1.31 | 67.95 | -23.84 | 305 | 0.0 | 0.0 | 3.09 | 7.67 | -23.13 |
| 22Q2 (11) | 23.41 | 21.8 | -3.46 | 20.43 | 20.25 | -1.11 | 1.38 | 26.61 | 0.73 | 0.08 | 14.29 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0.11 | 37.5 | 37.5 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 300.0 | 0.2 | -4.76 | 233.33 | 1.81 | 35.07 | -20.61 | 1.32 | 25.71 | -25.0 | 0.52 | 67.74 | -3.7 | 28.45 | 22.79 | 21.22 | 0.43 | 22.86 | -25.86 | 0.37 | 32.14 | -33.93 | 0.78 | 122.86 | -20.41 | 305 | 0.0 | 0.0 | 2.87 | 18.11 | -15.84 |
| 22Q1 (10) | 19.22 | 3.61 | 4.29 | 16.99 | 4.49 | 7.6 | 1.09 | -24.83 | -16.15 | 0.07 | 40.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.08 | 300.0 | -11.11 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.01 | 150.0 | 0.0 | 0.21 | 75.0 | -4.55 | 1.34 | 38.14 | -14.1 | 1.05 | 34.62 | -13.93 | 0.31 | 40.91 | -13.89 | 23.17 | 2.93 | -0.56 | 0.35 | 34.62 | -12.5 | 0.28 | 27.27 | -15.15 | 0.35 | -82.23 | -12.5 | 305 | 0.0 | 0.0 | 2.43 | 19.12 | -12.59 |
| 21Q4 (9) | 18.55 | -27.31 | 24.33 | 16.26 | -23.59 | 23.46 | 1.45 | -8.81 | 38.1 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.0 | 0.02 | -90.0 | -77.78 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.02 | -200.0 | 0.0 | 0.12 | -57.14 | -40.0 | 0.97 | -66.89 | 6.59 | 0.78 | -65.49 | 13.04 | 0.22 | -68.57 | -4.35 | 22.51 | -5.78 | -10.82 | 0.26 | -64.86 | 13.04 | 0.22 | -66.15 | 37.5 | 1.97 | 14.53 | 7.65 | 305 | 0.0 | 0.0 | 2.04 | -49.25 | -9.73 |
| 21Q3 (8) | 25.52 | 5.24 | 13.78 | 21.28 | 3.0 | 16.28 | 1.59 | 16.06 | 14.39 | 0.05 | -28.57 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | -20.0 | 0.2 | 150.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 166.67 | 0 | 0.28 | 366.67 | -26.32 | 2.93 | 28.51 | -6.39 | 2.26 | 28.41 | -6.22 | 0.7 | 29.63 | -4.11 | 23.89 | 1.79 | 2.09 | 0.74 | 27.59 | -6.33 | 0.65 | 16.07 | -2.99 | 1.72 | 75.51 | 6.83 | 305 | 0.0 | 0.0 | 4.02 | 17.89 | -8.84 |
| 21Q2 (7) | 24.25 | 31.58 | 13.53 | 20.66 | 30.84 | 16.33 | 1.37 | 5.38 | -3.52 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0.08 | -11.11 | -55.56 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.03 | -400.0 | -200.0 | 0.06 | -72.73 | -72.73 | 2.28 | 46.15 | -4.6 | 1.76 | 44.26 | -4.86 | 0.54 | 50.0 | -3.57 | 23.47 | 0.73 | 0.82 | 0.58 | 45.0 | -4.92 | 0.56 | 69.7 | 3.7 | 0.98 | 145.0 | 19.51 | 305 | 0.0 | 0.0 | 3.41 | 22.66 | -7.34 |
| 21Q1 (6) | 18.43 | 23.53 | 32.97 | 15.79 | 19.89 | 29.53 | 1.3 | 23.81 | 31.31 | 0.07 | 40.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.09 | 0.0 | 28.57 | -0.01 | -200.0 | -200.0 | 0 | 0 | 0 | 0.01 | 150.0 | 0.0 | 0.22 | 10.0 | 83.33 | 1.56 | 71.43 | 92.59 | 1.22 | 76.81 | 87.69 | 0.36 | 56.52 | 100.0 | 23.30 | -7.69 | 1.84 | 0.40 | 73.91 | 90.48 | 0.33 | 106.25 | 94.12 | 0.40 | -78.14 | 90.48 | 305 | 0.0 | 0.0 | 2.78 | 23.01 | 32.38 |
| 20Q4 (5) | 14.92 | -33.48 | -13.21 | 13.17 | -28.03 | -12.61 | 1.05 | -24.46 | -5.41 | 0.05 | 0.0 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0.0 | 0.09 | -55.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 33.33 | 0.2 | -47.37 | 122.22 | 0.91 | -70.93 | -17.27 | 0.69 | -71.37 | -24.18 | 0.23 | -68.49 | 0.0 | 25.24 | 7.86 | 20.53 | 0.23 | -70.89 | -23.33 | 0.16 | -76.12 | -40.74 | 1.83 | 13.66 | 16.56 | 305 | 0.0 | 0.0 | 2.26 | -48.75 | -5.83 |
| 20Q3 (4) | 22.43 | 5.01 | 0.0 | 18.3 | 3.04 | 0.0 | 1.39 | -2.11 | 0.0 | 0.05 | -28.57 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 400.0 | 0.0 | 0.2 | 11.11 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.38 | 72.73 | 0.0 | 3.13 | 30.96 | 0.0 | 2.41 | 30.27 | 0.0 | 0.73 | 30.36 | 0.0 | 23.40 | 0.52 | 0.0 | 0.79 | 29.51 | 0.0 | 0.67 | 24.07 | 0.0 | 1.61 | 96.34 | 0.0 | 305 | 0.0 | 0.0 | 4.41 | 19.84 | 0.0 |
| 20Q2 (3) | 21.36 | 54.11 | 0.0 | 17.76 | 45.69 | 0.0 | 1.42 | 43.43 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.18 | 157.14 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.22 | 83.33 | 0.0 | 2.39 | 195.06 | 0.0 | 1.85 | 184.62 | 0.0 | 0.56 | 211.11 | 0.0 | 23.28 | 1.75 | 0.0 | 0.61 | 190.48 | 0.0 | 0.54 | 217.65 | 0.0 | 0.82 | 290.48 | 0.0 | 305 | 0.0 | 0.0 | 3.68 | 75.24 | 0.0 |
| 20Q1 (2) | 13.86 | -19.37 | 0.0 | 12.19 | -19.11 | 0.0 | 0.99 | -10.81 | 0.0 | 0.07 | -12.5 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.07 | -22.22 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 133.33 | 0.0 | 0.12 | 33.33 | 0.0 | 0.81 | -26.36 | 0.0 | 0.65 | -28.57 | 0.0 | 0.18 | -21.74 | 0.0 | 22.88 | 9.26 | 0.0 | 0.21 | -30.0 | 0.0 | 0.17 | -37.04 | 0.0 | 0.21 | -86.62 | 0.0 | 305 | 0.0 | 0.0 | 2.1 | -12.5 | 0.0 |
| 19Q4 (1) | 17.19 | 0.0 | 0.0 | 15.07 | 0.0 | 0.0 | 1.11 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.91 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 20.94 | 0.0 | 0.0 | 0.30 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 1.57 | 0.0 | 0.0 | 305 | 0.0 | 0.0 | 2.4 | 0.0 | 0.0 |
