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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (10) | 57.74 | -12.5 | 50.93 | -6.69 | 7.96 | 9.64 | 0.13 | 30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.48 | 0 | 2.34 | -35.54 | 1.95 | -40.37 | 0.38 | 0.0 | 16.41 | 56.88 | 0.70 | -40.17 | -0.55 | 0 | 0.00 | 0 | 280 | 0.0 | 11.34 | -10.36 |
| 2023 (9) | 65.99 | -10.08 | 54.58 | -3.3 | 7.26 | -37.25 | 0.1 | 233.33 | 2.11 | 51.8 | 0.04 | 0.0 | 0.3 | 3.45 | 0.05 | 0.0 | 0.4 | 21.21 | 0.05 | -28.57 | 0 | 0 | 0.17 | -93.68 | -0.53 | 0 | 3.63 | -52.73 | 3.27 | -47.6 | 0.38 | -72.66 | 10.46 | -42.34 | 1.17 | -47.53 | 1.36 | -3.55 | 0.00 | 0 | 280 | 0.0 | 12.65 | -17.91 |
| 2022 (8) | 73.39 | 9.77 | 56.44 | 12.77 | 11.57 | -5.93 | 0.03 | 200.0 | 1.39 | 29.91 | 0.04 | 0.0 | 0.29 | 20.83 | 0.05 | 25.0 | 0.33 | -15.38 | 0.07 | 16.67 | 0 | 0 | 2.69 | 0 | 2.3 | 0 | 7.68 | 90.1 | 6.24 | 82.46 | 1.39 | 120.63 | 18.14 | 15.98 | 2.23 | 81.3 | 1.41 | 0.71 | 0.00 | 0 | 280 | 1.08 | 15.41 | 43.35 |
| 2021 (7) | 66.86 | 28.31 | 50.05 | 23.95 | 12.3 | 58.51 | 0.01 | -80.0 | 1.07 | -10.83 | 0.04 | -20.0 | 0.24 | 14.29 | 0.04 | 0.0 | 0.39 | 44.44 | 0.06 | 200.0 | 0 | 0 | -0.65 | 0 | -0.48 | 0 | 4.04 | 24.69 | 3.42 | 19.58 | 0.63 | 65.79 | 15.64 | 31.65 | 1.23 | 9.82 | 1.40 | 8.53 | 0.00 | 0 | 277 | 8.63 | 10.75 | 0.94 |
| 2020 (6) | 52.11 | -12.68 | 40.38 | -6.01 | 7.76 | -9.13 | 0.05 | -50.0 | 1.2 | 27.66 | 0.05 | 0.0 | 0.21 | 23.53 | 0.04 | 33.33 | 0.27 | -22.86 | 0.02 | 0 | 0 | 0 | -0.81 | 0 | -0.73 | 0 | 3.24 | -56.51 | 2.86 | -55.93 | 0.38 | -58.7 | 11.88 | -3.65 | 1.12 | -55.91 | 1.29 | -50.19 | 0.00 | 0 | 255 | 0.0 | 10.65 | -26.6 |
| 2019 (5) | 59.68 | -16.57 | 42.96 | -12.33 | 8.54 | -6.87 | 0.1 | 11.11 | 0.94 | 18.99 | 0.05 | 0 | 0.17 | -22.73 | 0.03 | 0.0 | 0.35 | 600.0 | 0 | 0 | 0 | 0 | -0.49 | 0 | -0.74 | 0 | 7.45 | -47.54 | 6.49 | -47.53 | 0.92 | -48.6 | 12.33 | -2.38 | 2.54 | -47.63 | 2.59 | -37.29 | 0.00 | 0 | 255 | 0.0 | 14.51 | -26.46 |
| 2018 (4) | 71.53 | 6.46 | 49.0 | 10.14 | 9.17 | 8.52 | 0.09 | 80.0 | 0.79 | 27.42 | 0 | 0 | 0.22 | 22.22 | 0.03 | -25.0 | 0.05 | -82.76 | 0.02 | -33.33 | 0.02 | -86.67 | 0.79 | 0 | 0.84 | 0 | 14.2 | 3.05 | 12.37 | 2.74 | 1.79 | 2.87 | 12.63 | 0.16 | 4.85 | 1.04 | 4.13 | -7.81 | 0.00 | 0 | 255 | 1.59 | 19.73 | 7.81 |
| 2017 (3) | 67.19 | 16.23 | 44.49 | 22.12 | 8.45 | 12.67 | 0.05 | -16.67 | 0.62 | -13.89 | 0 | 0 | 0.18 | 0 | 0.04 | 0 | 0.29 | -49.12 | 0.03 | 0 | 0.15 | 0 | -0.98 | 0 | -0.47 | 0 | 13.78 | -1.5 | 12.04 | 7.21 | 1.74 | -36.96 | 12.61 | -36.15 | 4.80 | 0.63 | 4.48 | 12.56 | 0.00 | 0 | 251 | 6.81 | 18.3 | 3.51 |
| 2016 (2) | 57.81 | 9.1 | 36.43 | 8.17 | 7.5 | 16.1 | 0.06 | 50.0 | 0.72 | 22.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 612.5 | 0 | 0 | -0.02 | 0 | -0.5 | 0 | 0.12 | -73.91 | 13.99 | 5.11 | 11.23 | 3.41 | 2.76 | 13.11 | 19.75 | 7.86 | 4.77 | 3.47 | 3.98 | 6.7 | 0.00 | 0 | 235 | 0.0 | 17.68 | 6.51 |
| 2015 (1) | 52.99 | 25.09 | 33.68 | 14.44 | 6.46 | 21.2 | 0.04 | 100.0 | 0.59 | 20.41 | 0 | 0 | 0 | 0 | 0.21 | 110.0 | 0.08 | -42.86 | -0.04 | 0 | 0.02 | 0 | 0.44 | -32.31 | 0.46 | -55.77 | 13.31 | 53.7 | 10.86 | 52.53 | 2.44 | 58.44 | 18.31 | 2.98 | 4.61 | 52.65 | 3.73 | 71.1 | 0.00 | 0 | 235 | 1.29 | 16.6 | 39.26 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25Q2 (20) | 11.31 | -8.35 | -31.29 | 10.85 | -5.57 | -25.89 | 1.71 | 6.21 | -11.86 | 0.05 | 66.67 | 25.0 | 0.77 | 2.67 | 35.09 | 0.01 | 0.0 | 0.0 | 0.08 | 100.0 | 100.0 | 0.04 | 0 | 0.0 | 0.05 | -54.55 | 25.0 | 0 | 0 | -100.0 | 0.02 | 0 | 0 | -3.22 | -636.67 | -925.64 | -3.69 | -2938.46 | -667.69 | -4.93 | -695.16 | -1030.19 | -4.3 | -317.48 | -1100.0 | -0.62 | -251.22 | -1340.0 | 0.00 | 0 | -100.0 | -1.54 | -316.22 | -1062.5 | -0.22 | 47.62 | -175.0 | -1.91 | -416.22 | -506.38 | 279 | -0.36 | -0.36 | -2.44 | -231.18 | -186.52 |
| 25Q1 (19) | 12.34 | 4.22 | -17.01 | 11.49 | 5.41 | -7.93 | 1.61 | -9.55 | -24.77 | 0.03 | -40.0 | 200.0 | 0.75 | 63.04 | 38.89 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | -50.0 | 0 | -100.0 | 0 | 0.11 | 83.33 | -71.05 | 0 | -100.0 | 100.0 | 0 | -100.0 | 0 | 0.6 | -11.76 | -43.93 | 0.13 | -94.63 | -86.02 | -0.62 | -139.49 | -152.1 | -1.03 | -170.07 | -215.73 | 0.41 | 192.86 | 36.67 | 0.00 | -100.0 | -100.0 | -0.37 | -169.81 | -215.62 | -0.42 | -23.53 | -4100.0 | -0.37 | -152.86 | -215.62 | 280 | 0.0 | 0.0 | 1.86 | -50.53 | -45.61 |
| 24Q4 (18) | 11.84 | -18.74 | -23.07 | 10.9 | -15.5 | -19.2 | 1.78 | -15.24 | 4.71 | 0.05 | 66.67 | 25.0 | 0.46 | -23.33 | -28.12 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | -50.0 | 0.03 | 200.0 | 160.0 | 0.06 | -33.33 | -78.57 | 1.88 | 18700.0 | 3033.33 | 0.02 | 150.0 | 0 | 0.68 | 312.5 | 157.63 | 2.42 | 574.51 | 274.1 | 1.57 | 267.02 | 231.93 | 1.47 | 275.0 | 277.11 | 0.14 | 240.0 | 142.42 | 8.88 | 0 | 0 | 0.53 | 276.67 | 276.67 | -0.34 | -183.33 | -270.0 | 0.70 | 311.76 | -40.17 | 280 | 0.0 | 0.0 | 3.76 | 180.6 | 241.82 |
| 24Q3 (17) | 14.57 | -11.48 | -6.84 | 12.9 | -11.89 | -2.27 | 2.1 | 8.25 | 11.7 | 0.03 | -25.0 | 200.0 | 0.6 | 5.26 | 17.65 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | -42.86 | 0.01 | -75.0 | -87.5 | 0.09 | 125.0 | 28.57 | 0.01 | -97.83 | 0 | -0.04 | 0 | 0 | -0.32 | -182.05 | -133.68 | -0.51 | -178.46 | -156.67 | -0.94 | -277.36 | -163.95 | -0.84 | -295.35 | -174.34 | -0.1 | -300.0 | -128.57 | 0.00 | -100.0 | -100.0 | -0.30 | -287.5 | -175.0 | -0.12 | -50.0 | -250.0 | 0.17 | -63.83 | -88.44 | 280 | 0.0 | 0.0 | 1.34 | -52.48 | -64.92 |
| 24Q2 (16) | 16.46 | 10.69 | -7.63 | 14.64 | 17.31 | 4.05 | 1.94 | -9.35 | 7.18 | 0.04 | 300.0 | 33.33 | 0.57 | 5.56 | 18.75 | 0.01 | 0.0 | 0.0 | 0.04 | -50.0 | -55.56 | 0.04 | 0 | 100.0 | 0.04 | -89.47 | 500.0 | 0.46 | 370.59 | 0 | 0 | 0 | 0 | 0.39 | -63.55 | -32.76 | 0.65 | -30.11 | 75.68 | 0.53 | -55.46 | -76.96 | 0.43 | -51.69 | -80.0 | 0.05 | -83.33 | -66.67 | 8.68 | -65.6 | 35.41 | 0.16 | -50.0 | -79.22 | -0.08 | -700.0 | -112.5 | 0.47 | 46.87 | -56.07 | 280 | 0.0 | 0.0 | 2.82 | -17.54 | -37.47 |
| 24Q1 (15) | 14.87 | -3.38 | -13.24 | 12.48 | -7.49 | -9.7 | 2.14 | 25.88 | 15.68 | 0.01 | -75.0 | -50.0 | 0.54 | -15.62 | 10.2 | 0.01 | 0.0 | 0.0 | 0.08 | 0.0 | 14.29 | 0 | 100.0 | 0 | 0.38 | 35.71 | 660.0 | -0.17 | -383.33 | -1600.0 | 0 | 0 | 0 | 1.07 | 190.68 | 694.44 | 0.93 | 166.91 | 326.83 | 1.19 | 200.0 | 13.33 | 0.89 | 207.23 | 7.23 | 0.3 | 190.91 | 36.36 | 25.23 | 0 | 22.3 | 0.32 | 206.67 | 6.67 | -0.01 | -105.0 | -102.27 | 0.32 | -72.65 | 6.67 | 280 | 0.0 | 0.0 | 3.42 | 210.91 | 6.21 |
| 23Q4 (14) | 15.39 | -1.6 | -14.74 | 13.49 | 2.2 | -4.19 | 1.7 | -9.57 | -17.48 | 0.04 | 300.0 | 100.0 | 0.64 | 25.49 | 45.45 | 0.01 | 0.0 | 0.0 | 0.08 | 14.29 | 0.0 | -0.05 | -162.5 | -350.0 | 0.28 | 300.0 | 154.55 | 0.06 | 0 | 20.0 | 0 | 0 | 0 | -1.18 | -224.21 | -81.54 | -1.39 | -254.44 | -59.77 | -1.19 | -180.95 | -214.42 | -0.83 | -173.45 | -197.65 | -0.33 | -194.29 | -273.68 | 0.00 | -100.0 | -100.0 | -0.30 | -175.0 | -200.0 | 0.20 | 150.0 | -67.74 | 1.17 | -20.41 | -47.53 | 280 | 0.0 | 0.0 | 1.1 | -71.2 | -64.86 |
| 23Q3 (13) | 15.64 | -12.23 | -22.54 | 13.2 | -6.18 | -10.87 | 1.88 | 3.87 | -33.33 | 0.01 | -66.67 | 0.0 | 0.51 | 6.25 | 54.55 | 0.01 | 0.0 | 0.0 | 0.07 | -22.22 | 0.0 | 0.08 | 300.0 | 700.0 | 0.07 | 800.0 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.95 | 63.79 | -41.72 | 0.9 | 143.24 | -41.56 | 1.47 | -36.09 | -64.06 | 1.13 | -47.44 | -65.34 | 0.35 | 133.33 | -56.79 | 23.79 | 271.14 | 19.73 | 0.40 | -48.05 | -65.81 | 0.08 | -87.5 | -87.1 | 1.47 | 37.38 | -23.83 | 280 | 0.0 | 0.0 | 3.82 | -15.3 | -36.86 |
| 23Q2 (12) | 17.82 | 3.97 | -7.67 | 14.07 | 1.81 | -3.43 | 1.81 | -2.16 | -44.82 | 0.03 | 50.0 | 0 | 0.48 | -2.04 | 41.18 | 0.01 | 0.0 | 0.0 | 0.09 | 28.57 | 28.57 | 0.02 | 0 | 0.0 | -0.01 | -120.0 | -120.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.58 | 422.22 | -31.76 | 0.37 | 190.24 | -51.32 | 2.3 | 119.05 | 4.07 | 2.15 | 159.04 | 15.59 | 0.15 | -31.82 | -53.12 | 6.41 | -68.93 | -56.22 | 0.77 | 156.67 | 14.93 | 0.64 | 45.45 | 64.1 | 1.07 | 256.67 | 40.79 | 280 | 0.0 | 0.0 | 4.51 | 40.06 | 10.0 |
| 23Q1 (11) | 17.14 | -5.04 | 8.14 | 13.82 | -1.85 | 6.55 | 1.85 | -10.19 | -45.59 | 0.02 | 0.0 | 0 | 0.49 | 11.36 | 81.48 | 0.01 | 0.0 | 0.0 | 0.07 | -12.5 | 0.0 | 0 | -100.0 | 0 | 0.05 | -54.55 | -66.67 | -0.01 | -120.0 | 0 | 0 | 0 | 0 | -0.18 | 72.31 | -120.93 | -0.41 | 52.87 | -147.13 | 1.05 | 0.96 | 200.0 | 0.83 | -2.35 | 207.41 | 0.22 | 15.79 | 266.67 | 20.63 | 10.03 | 12.98 | 0.30 | 0.0 | 200.0 | 0.44 | -29.03 | 300.0 | 0.30 | -86.55 | 200.0 | 280 | 0.0 | 0.0 | 3.22 | 2.88 | 50.47 |
| 22Q4 (10) | 18.05 | -10.6 | 7.5 | 14.08 | -4.93 | 10.09 | 2.06 | -26.95 | -49.14 | 0.02 | 100.0 | 0 | 0.44 | 33.33 | 62.96 | 0.01 | 0.0 | 0.0 | 0.08 | 14.29 | 14.29 | 0.02 | 100.0 | 0.0 | 0.11 | 450.0 | -56.0 | 0.05 | 0 | 350.0 | 0 | 0 | 0 | -0.65 | -139.88 | -550.0 | -0.87 | -156.49 | -462.5 | 1.04 | -74.57 | 420.0 | 0.85 | -73.93 | 466.67 | 0.19 | -76.54 | 375.0 | 18.75 | -5.64 | -8.22 | 0.30 | -74.36 | 400.0 | 0.62 | 0.0 | 2166.67 | 2.23 | 15.54 | 81.3 | 280 | 0.0 | 1.08 | 3.13 | -48.26 | 63.87 |
| 22Q3 (9) | 20.19 | 4.61 | 14.85 | 14.81 | 1.65 | 20.6 | 2.82 | -14.02 | -11.32 | 0.01 | 0 | 0 | 0.33 | -2.94 | 26.92 | 0.01 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.01 | -50.0 | -50.0 | 0.02 | -60.0 | -75.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 1.63 | 91.76 | 8250.0 | 1.54 | 102.63 | 1611.11 | 4.09 | 85.07 | 85.07 | 3.26 | 75.27 | 78.14 | 0.81 | 153.12 | 113.16 | 19.87 | 35.72 | 14.99 | 1.17 | 74.63 | 80.0 | 0.62 | 58.97 | 0.0 | 1.93 | 153.95 | 63.56 | 280 | 0.0 | 0.0 | 6.05 | 47.56 | 55.53 |
| 22Q2 (8) | 19.3 | 21.77 | 15.16 | 14.57 | 12.34 | 13.3 | 3.28 | -3.53 | 40.17 | 0 | 0 | 0 | 0.34 | 25.93 | 47.83 | 0.01 | 0.0 | 0.0 | 0.07 | 0.0 | 40.0 | 0.02 | 0 | 0 | 0.05 | -66.67 | 25.0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0.85 | -1.16 | 266.67 | 0.76 | -12.64 | 231.03 | 2.21 | 531.43 | 125.51 | 1.86 | 588.89 | 108.99 | 0.32 | 433.33 | 220.0 | 14.64 | -19.82 | 43.95 | 0.67 | 570.0 | 109.38 | 0.39 | 277.27 | -26.42 | 0.76 | 660.0 | 46.15 | 280 | 0.0 | 0.0 | 4.1 | 91.59 | 56.49 |
| 22Q1 (7) | 15.85 | -5.6 | 0.76 | 12.97 | 1.41 | 7.1 | 3.4 | -16.05 | 24.54 | 0 | 0 | 0 | 0.27 | 0.0 | -12.9 | 0.01 | 0.0 | 0.0 | 0.07 | 0.0 | 75.0 | 0 | -100.0 | 0 | 0.15 | -40.0 | 400.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.86 | 960.0 | 4400.0 | 0.87 | 262.5 | 478.26 | 0.35 | 75.0 | -46.15 | 0.27 | 80.0 | -50.91 | 0.06 | 50.0 | -45.45 | 18.26 | -10.62 | 8.56 | 0.10 | 66.67 | -50.0 | -0.22 | -633.33 | -178.57 | 0.10 | -91.87 | -50.0 | 280 | 1.08 | 3.32 | 2.14 | 12.04 | -8.55 |
| 21Q4 (6) | 16.79 | -4.49 | -2.61 | 12.79 | 4.15 | -3.33 | 4.05 | 27.36 | 63.31 | 0 | 0 | -100.0 | 0.27 | 3.85 | -27.03 | 0.01 | 0.0 | 0.0 | 0.07 | 0.0 | 75.0 | 0.02 | 0.0 | 0 | 0.25 | 212.5 | 13.64 | -0.02 | -133.33 | -200.0 | 0 | 0 | 0 | -0.1 | -400.0 | 41.18 | 0.24 | 166.67 | 271.43 | 0.2 | -90.95 | -85.51 | 0.15 | -91.8 | -87.8 | 0.04 | -89.47 | -73.33 | 20.43 | 18.23 | 94.39 | 0.06 | -90.77 | -87.5 | -0.03 | -104.84 | -106.12 | 1.23 | 4.24 | 9.82 | 277 | -1.07 | 8.63 | 1.91 | -50.9 | -39.75 |
| 21Q3 (5) | 17.58 | 4.89 | 35.33 | 12.28 | -4.51 | 19.34 | 3.18 | 35.9 | 77.65 | 0 | 0 | -100.0 | 0.26 | 13.04 | -23.53 | 0.01 | 0.0 | 0.0 | 0.07 | 40.0 | 0.0 | 0.02 | 0 | -50.0 | 0.08 | 100.0 | 166.67 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | -0.02 | 96.08 | 95.74 | 0.09 | 115.52 | 122.5 | 2.21 | 125.51 | 325.0 | 1.83 | 105.62 | 325.58 | 0.38 | 280.0 | 322.22 | 17.28 | 69.91 | -3.95 | 0.65 | 103.12 | 282.35 | 0.62 | 16.98 | 106.67 | 1.18 | 126.92 | 84.37 | 280 | 0.0 | 9.8 | 3.89 | 48.47 | 72.12 |
| 21Q2 (4) | 16.76 | 6.55 | 0.0 | 12.86 | 6.19 | 0.0 | 2.34 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0.23 | -25.81 | 0.0 | 0.01 | 0.0 | 0.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 33.33 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.51 | -2450.0 | 0.0 | -0.58 | -152.17 | 0.0 | 0.98 | 50.77 | 0.0 | 0.89 | 61.82 | 0.0 | 0.1 | -9.09 | 0.0 | 10.17 | -39.54 | 0.0 | 0.32 | 60.0 | 0.0 | 0.53 | 89.29 | 0.0 | 0.52 | 160.0 | 0.0 | 280 | 3.32 | 0.0 | 2.62 | 11.97 | 0.0 |
| 21Q1 (3) | 15.73 | -8.76 | 0.0 | 12.11 | -8.47 | 0.0 | 2.73 | 10.08 | 0.0 | 0 | -100.0 | 0.0 | 0.31 | -16.22 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | -86.36 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 88.24 | 0.0 | -0.23 | -64.29 | 0.0 | 0.65 | -52.9 | 0.0 | 0.55 | -55.28 | 0.0 | 0.11 | -26.67 | 0.0 | 16.82 | 60.04 | 0.0 | 0.20 | -58.33 | 0.0 | 0.28 | -42.86 | 0.0 | 0.20 | -82.14 | 0.0 | 271 | 6.27 | 0.0 | 2.34 | -26.18 | 0.0 |
| 20Q4 (2) | 17.24 | 32.72 | 0.0 | 13.23 | 28.57 | 0.0 | 2.48 | 38.55 | 0.0 | 0.01 | 0.0 | 0.0 | 0.37 | 8.82 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | -42.86 | 0.0 | 0 | -100.0 | 0.0 | 0.22 | 633.33 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.17 | 63.83 | 0.0 | -0.14 | 65.0 | 0.0 | 1.38 | 165.38 | 0.0 | 1.23 | 186.05 | 0.0 | 0.15 | 66.67 | 0.0 | 10.51 | -41.58 | 0.0 | 0.48 | 182.35 | 0.0 | 0.49 | 63.33 | 0.0 | 1.12 | 75.0 | 0.0 | 255 | 0.0 | 0.0 | 3.17 | 40.27 | 0.0 |
| 20Q3 (1) | 12.99 | 0.0 | 0.0 | 10.29 | 0.0 | 0.0 | 1.79 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.47 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.43 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 17.99 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.30 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 255 | 0.0 | 0.0 | 2.26 | 0.0 | 0.0 |