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) | 52.08 | 7.38 | 38.59 | 6.99 | 8.85 | 6.5 | 0.27 | 107.69 | 0.09 | 125.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.18 | 100.0 | -0.03 | 0 | 0 | 0 | 0.39 | -41.79 | 0.69 | -16.87 | 5.34 | 7.88 | 4.32 | 4.85 | 1.01 | 21.69 | 18.98 | 13.04 | 5.74 | 4.94 | 4.84 | 10.25 | 0.00 | 0 | 75 | 0.0 | 6.75 | 5.97 |
| 2022 (9) | 48.5 | 1.61 | 36.07 | 5.68 | 8.31 | -2.58 | 0.13 | 62.5 | 0.04 | 100.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.09 | -18.18 | 0 | 0 | 0 | 0 | 0.67 | 0 | 0.83 | 0 | 4.95 | 0.2 | 4.12 | 3.26 | 0.83 | -11.7 | 16.79 | -11.96 | 5.47 | 3.01 | 4.39 | -20.33 | 0.00 | 0 | 75 | 0.0 | 6.37 | -0.78 |
| 2021 (8) | 47.73 | 2.98 | 34.13 | 3.36 | 8.53 | 8.11 | 0.08 | 0.0 | 0.02 | -33.33 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | -15.38 | 0 | 0 | 0 | 0 | -0.28 | 0 | -0.14 | 0 | 4.94 | -18.88 | 3.99 | -20.36 | 0.94 | -12.96 | 19.07 | 7.62 | 5.31 | -20.15 | 5.51 | -5.16 | 0.00 | 0 | 75 | 0.0 | 6.42 | -17.27 |
| 2020 (7) | 46.35 | -20.43 | 33.02 | -20.05 | 7.89 | -22.11 | 0.08 | 60.0 | 0.03 | -40.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.13 | -53.57 | 0.01 | -50.0 | 0 | 0 | 0.13 | 0 | 0.65 | 550.0 | 6.09 | -11.99 | 5.01 | -11.17 | 1.08 | -15.62 | 17.72 | -4.06 | 6.65 | -11.21 | 5.81 | -21.38 | 0.00 | 0 | 75 | 0.0 | 7.76 | -11.31 |
| 2019 (6) | 58.25 | -4.82 | 41.3 | -4.57 | 10.13 | -7.66 | 0.05 | -16.67 | 0.05 | -54.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 460.0 | 0.02 | -33.33 | 0 | 0 | -0.13 | 0 | 0.1 | -65.52 | 6.92 | -4.42 | 5.64 | -2.25 | 1.28 | -12.93 | 18.47 | -9.19 | 7.49 | -2.09 | 7.39 | 1.09 | 0.00 | 0 | 75 | 0.0 | 8.75 | -2.99 |
| 2018 (5) | 61.2 | 11.94 | 43.28 | 21.85 | 10.97 | 5.08 | 0.06 | 50.0 | 0.11 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -37.5 | 0.03 | 0 | 0 | 0 | 0.3 | 0 | 0.29 | 0 | 7.24 | -13.4 | 5.77 | -12.84 | 1.47 | -15.52 | 20.34 | -2.21 | 7.65 | -13.17 | 7.31 | -21.31 | 0.00 | 0 | 75 | 0.0 | 9.02 | -8.24 |
| 2017 (4) | 54.67 | 20.45 | 35.52 | 28.65 | 10.44 | 25.93 | 0.04 | -33.33 | 0.08 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -60.0 | -0.07 | 0 | 0 | 0 | -0.31 | 0 | -0.35 | 0 | 8.36 | -9.33 | 6.62 | -10.9 | 1.74 | -2.79 | 20.80 | 6.89 | 8.81 | -10.83 | 9.29 | -9.37 | 0.00 | 0 | 75 | 0.0 | 9.83 | -5.93 |
| 2016 (3) | 45.39 | 21.79 | 27.61 | 24.99 | 8.29 | 12.18 | 0.06 | -40.0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 53.85 | -0.09 | 0 | 0 | 0 | -0.38 | 0 | -0.26 | 0 | 9.22 | 15.39 | 7.43 | 13.09 | 1.79 | 26.06 | 19.46 | 9.51 | 9.88 | 13.04 | 10.25 | 20.73 | 0.00 | 0 | 75 | 0.0 | 10.45 | 14.33 |
| 2015 (2) | 37.27 | 19.84 | 22.09 | 19.92 | 7.39 | 16.19 | 0.1 | -28.57 | 0.05 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 160.0 | -0.05 | 0 | 0.01 | -90.91 | 0.04 | -84.0 | 0.2 | -72.22 | 7.99 | 13.33 | 6.57 | 12.31 | 1.42 | 17.36 | 17.77 | 3.92 | 8.74 | 12.34 | 8.49 | 24.12 | 0.00 | 0 | 75 | 0.0 | 9.14 | 13.68 |
| 2014 (1) | 31.1 | 15.61 | 18.42 | 18.0 | 6.36 | 20.91 | 0.14 | 133.33 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -70.59 | 0.24 | 0 | 0.11 | 0 | 0.25 | 13.64 | 0.72 | 71.43 | 7.05 | 9.3 | 5.85 | 11.01 | 1.21 | 2.54 | 17.10 | -6.51 | 7.78 | 10.98 | 6.84 | 5.72 | 0.00 | 0 | 75 | 0.0 | 8.04 | 13.88 |
| 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) | 13.59 | 1.87 | 3.03 | 10.38 | 2.47 | 4.95 | 2.46 | 1.65 | 9.82 | 0.09 | -10.0 | 28.57 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.04 | -144.44 | -110.0 | 0.71 | -19.32 | -51.7 | 0.57 | -21.92 | -50.0 | 0.13 | -7.14 | -60.61 | 18.98 | 15.1 | -15.19 | 0.76 | -22.45 | -50.0 | 0.81 | -4.71 | -18.18 | 2.97 | 34.39 | -31.09 | 75 | 0.0 | 0.0 | 1.01 | -15.13 | -44.81 |
| 24Q2 (19) | 13.34 | 10.16 | 11.54 | 10.13 | 10.47 | 14.98 | 2.42 | 4.76 | 12.56 | 0.1 | 25.0 | 100.0 | 0.01 | -50.0 | -50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | 66.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.03 | -107.89 | -113.64 | 0.09 | -82.0 | -64.0 | 0.88 | -22.81 | -30.16 | 0.73 | -20.65 | -32.41 | 0.14 | -33.33 | -22.22 | 16.49 | -12.52 | 16.29 | 0.98 | -20.33 | -31.94 | 0.85 | 51.79 | -23.42 | 2.21 | 79.67 | -20.79 | 75 | 0.0 | 0.0 | 1.19 | -19.05 | -26.54 |
| 24Q1 (18) | 12.11 | -17.39 | -1.22 | 9.17 | -15.64 | 1.66 | 2.31 | -2.12 | 9.48 | 0.08 | 0.0 | 14.29 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -22.22 | 75.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.38 | 246.15 | 280.0 | 0.5 | 457.14 | 177.78 | 1.14 | -12.98 | -12.31 | 0.92 | -15.6 | -8.91 | 0.21 | 0.0 | -27.59 | 18.85 | 15.15 | -15.89 | 1.23 | -15.75 | -8.89 | 0.56 | -65.85 | -49.55 | 1.23 | -78.68 | -8.89 | 75 | 0.0 | 0.0 | 1.47 | -10.91 | -10.91 |
| 23Q4 (17) | 14.66 | 11.14 | 1.81 | 10.87 | 9.91 | 4.92 | 2.36 | 5.36 | 5.83 | 0.08 | 14.29 | 33.33 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 200.0 | 80.0 | -0.02 | -100.0 | 0 | 0 | 0 | 0 | -0.26 | -178.79 | -18.18 | -0.14 | -135.0 | 6.67 | 1.31 | -10.88 | -21.08 | 1.09 | -4.39 | -20.44 | 0.21 | -36.36 | -27.59 | 16.37 | -26.85 | -6.62 | 1.46 | -3.95 | -19.78 | 1.64 | 65.66 | -19.21 | 5.77 | 33.87 | 4.91 | 75 | 0.0 | 0.0 | 1.65 | -9.84 | -18.32 |
| 23Q3 (16) | 13.19 | 10.28 | 3.78 | 9.89 | 12.26 | 3.67 | 2.24 | 4.19 | 6.67 | 0.07 | 40.0 | 75.0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.33 | 50.0 | -34.0 | 0.4 | 60.0 | -24.53 | 1.47 | 16.67 | -7.55 | 1.14 | 5.56 | -14.29 | 0.33 | 83.33 | 26.92 | 22.38 | 57.83 | 35.97 | 1.52 | 5.56 | -14.61 | 0.99 | -10.81 | -7.48 | 4.31 | 54.48 | 17.12 | 75 | 0.0 | 0.0 | 1.83 | 12.96 | -6.15 |
| 23Q2 (15) | 11.96 | -2.45 | 19.96 | 8.81 | -2.33 | 16.53 | 2.15 | 1.9 | 14.36 | 0.05 | -28.57 | 400.0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 50.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.22 | 120.0 | 144.44 | 0.25 | 38.89 | 127.27 | 1.26 | -3.08 | 96.88 | 1.08 | 6.93 | 96.36 | 0.18 | -37.93 | 100.0 | 14.18 | -36.72 | 1.0 | 1.44 | 6.67 | 94.59 | 1.11 | 0.0 | 88.14 | 2.79 | 106.67 | 46.84 | 75 | 0.0 | 0.0 | 1.62 | -1.82 | 62.0 |
| 23Q1 (14) | 12.26 | -14.86 | 7.36 | 9.02 | -12.93 | 4.88 | 2.11 | -5.38 | 0.48 | 0.07 | 16.67 | 250.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 100.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.1 | 145.45 | -66.67 | 0.18 | 220.0 | -45.45 | 1.3 | -21.69 | 23.81 | 1.01 | -26.28 | 16.09 | 0.29 | 0.0 | 52.63 | 22.41 | 27.84 | 25.83 | 1.35 | -25.82 | 16.38 | 1.11 | -45.32 | 54.17 | 1.35 | -75.45 | 16.38 | 75 | 0.0 | 0.0 | 1.65 | -18.32 | 17.02 |
| 22Q4 (13) | 14.4 | 13.3 | 26.43 | 10.36 | 8.6 | 31.81 | 2.23 | 6.19 | -10.8 | 0.06 | 50.0 | 100.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.22 | -144.0 | -1000.0 | -0.15 | -128.3 | -475.0 | 1.66 | 4.4 | 56.6 | 1.37 | 3.01 | 55.68 | 0.29 | 11.54 | 61.11 | 17.53 | 6.5 | 4.1 | 1.82 | 2.25 | 54.24 | 2.03 | 89.72 | 81.25 | 5.50 | 49.46 | 3.19 | 75 | 0.0 | 0.0 | 2.02 | 3.59 | 42.25 |
| 22Q3 (12) | 12.71 | 27.48 | 17.14 | 9.54 | 26.19 | 17.63 | 2.1 | 11.7 | 6.06 | 0.04 | 300.0 | 33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 455.56 | 0 | 0.53 | 381.82 | 783.33 | 1.59 | 148.44 | 91.57 | 1.33 | 141.82 | 98.51 | 0.26 | 188.89 | 62.5 | 16.46 | 17.24 | -15.24 | 1.78 | 140.54 | 100.0 | 1.07 | 81.36 | 32.1 | 3.68 | 93.68 | -11.54 | 75 | 0.0 | 0.0 | 1.95 | 95.0 | 63.87 |
| 22Q2 (11) | 9.97 | -12.7 | -19.73 | 7.56 | -12.09 | -14.67 | 1.88 | -10.48 | -8.74 | 0.01 | -50.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -70.0 | 181.82 | 0.11 | -66.67 | 210.0 | 0.64 | -39.05 | -54.29 | 0.55 | -36.78 | -51.75 | 0.09 | -52.63 | -65.38 | 14.04 | -21.17 | -25.48 | 0.74 | -36.21 | -51.32 | 0.59 | -18.06 | -64.24 | 1.90 | 63.79 | -41.72 | 75 | 0.0 | 0.0 | 1.0 | -29.08 | -43.82 |
| 22Q1 (10) | 11.42 | 0.26 | -12.62 | 8.6 | 9.41 | -7.53 | 2.1 | -16.0 | 5.53 | 0.02 | -33.33 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 1600.0 | 287.5 | 0.33 | 725.0 | 335.71 | 1.05 | -0.94 | -36.36 | 0.87 | -1.14 | -33.59 | 0.19 | 5.56 | -44.12 | 17.81 | 5.76 | -13.21 | 1.16 | -1.69 | -33.71 | 0.72 | -35.71 | -62.69 | 1.16 | -78.24 | -33.71 | 75 | 0.0 | 0.0 | 1.41 | -0.7 | -30.54 |
| 21Q4 (9) | 11.39 | 4.98 | -22.04 | 7.86 | -3.08 | -22.33 | 2.5 | 26.26 | 16.28 | 0.03 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -118.18 | 0.04 | -33.33 | -66.67 | 1.06 | 27.71 | -57.09 | 0.88 | 31.34 | -58.29 | 0.18 | 12.5 | -50.0 | 16.84 | -13.29 | 15.26 | 1.18 | 32.58 | -58.01 | 1.12 | 38.27 | -57.74 | 5.33 | 28.12 | -20.33 | 75 | 0.0 | 0.0 | 1.42 | 19.33 | -50.52 |
| 21Q3 (8) | 10.85 | -12.64 | -13.48 | 8.11 | -8.47 | -9.59 | 1.98 | -3.88 | -0.5 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.06 | 160.0 | -73.91 | 0.83 | -40.71 | -54.4 | 0.67 | -41.23 | -54.73 | 0.16 | -38.46 | -52.94 | 19.42 | 3.08 | 3.57 | 0.89 | -41.45 | -54.82 | 0.81 | -50.91 | -51.5 | 4.16 | 27.61 | 7.22 | 75 | 0.0 | 0.0 | 1.19 | -33.15 | -46.4 |
| 21Q2 (7) | 12.42 | -4.97 | 43.42 | 8.86 | -4.73 | 39.31 | 2.06 | 3.52 | 19.77 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 31.25 | 0 | -0.1 | 28.57 | -138.46 | 1.4 | -15.15 | 68.67 | 1.14 | -12.98 | 62.86 | 0.26 | -23.53 | 85.71 | 18.84 | -8.19 | 14.88 | 1.52 | -13.14 | 63.44 | 1.65 | -14.51 | 179.66 | 3.26 | 86.29 | 71.58 | 75 | 0.0 | 0.0 | 1.78 | -12.32 | 42.4 |
| 21Q1 (6) | 13.07 | -10.54 | 24.0 | 9.3 | -8.1 | 22.85 | 1.99 | -7.44 | -2.45 | 0.02 | -33.33 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | -245.45 | -220.0 | -0.14 | -216.67 | -450.0 | 1.65 | -33.2 | 70.1 | 1.31 | -37.91 | 79.45 | 0.34 | -5.56 | 41.67 | 20.52 | 40.45 | -17.39 | 1.75 | -37.72 | 80.41 | 1.93 | -27.17 | 109.78 | 1.75 | -73.84 | 80.41 | 75 | 0.0 | 0.0 | 2.03 | -29.27 | 42.96 |
| 20Q4 (5) | 14.61 | 16.51 | -2.27 | 10.12 | 12.82 | -2.5 | 2.15 | 8.04 | -18.87 | 0.03 | 200.0 | 200.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -166.67 | -122.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.0 | 191.67 | 0.12 | -47.83 | 300.0 | 2.47 | 35.71 | 32.8 | 2.11 | 42.57 | 29.45 | 0.36 | 5.88 | 50.0 | 14.61 | -22.08 | 15.77 | 2.81 | 42.64 | 29.49 | 2.65 | 58.68 | 17.78 | 6.69 | 72.42 | -11.16 | 75 | 0.0 | 0.0 | 2.87 | 29.28 | 23.71 |
| 20Q3 (4) | 12.54 | 44.8 | 0.0 | 8.97 | 41.04 | 0.0 | 1.99 | 15.7 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | 0.11 | 0 | 0.0 | 0.23 | -11.54 | 0.0 | 1.82 | 119.28 | 0.0 | 1.48 | 111.43 | 0.0 | 0.34 | 142.86 | 0.0 | 18.75 | 14.33 | 0.0 | 1.97 | 111.83 | 0.0 | 1.67 | 183.05 | 0.0 | 3.88 | 104.21 | 0.0 | 75 | 0.0 | 0.0 | 2.22 | 77.6 | 0.0 |
| 20Q2 (3) | 8.66 | -17.84 | 0.0 | 6.36 | -15.98 | 0.0 | 1.72 | -15.69 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 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 | 0.26 | 550.0 | 0.0 | 0.83 | -14.43 | 0.0 | 0.7 | -4.11 | 0.0 | 0.14 | -41.67 | 0.0 | 16.40 | -33.98 | 0.0 | 0.93 | -4.12 | 0.0 | 0.59 | -35.87 | 0.0 | 1.90 | 95.88 | 0.0 | 75 | 0.0 | 0.0 | 1.25 | -11.97 | 0.0 |
| 20Q1 (2) | 10.54 | -29.5 | 0.0 | 7.57 | -27.07 | 0.0 | 2.04 | -23.02 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 11.11 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | 58.33 | 0.0 | 0.04 | 166.67 | 0.0 | 0.97 | -47.85 | 0.0 | 0.73 | -55.21 | 0.0 | 0.24 | 0.0 | 0.0 | 24.84 | 96.83 | 0.0 | 0.97 | -55.3 | 0.0 | 0.92 | -59.11 | 0.0 | 0.97 | -87.12 | 0.0 | 75 | 0.0 | 0.0 | 1.42 | -38.79 | 0.0 |
| 19Q4 (1) | 14.95 | 0.0 | 0.0 | 10.38 | 0.0 | 0.0 | 2.65 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 1.86 | 0.0 | 0.0 | 1.63 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 12.62 | 0.0 | 0.0 | 2.17 | 0.0 | 0.0 | 2.25 | 0.0 | 0.0 | 7.53 | 0.0 | 0.0 | 75 | 0.0 | 0.0 | 2.32 | 0.0 | 0.0 |
