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) | 46.71 | 6.21 | 31.35 | 18.35 | 12.22 | -5.34 | 0.29 | -9.38 | 0.72 | 28.57 | 0.01 | 0.0 | 0.01 | 0 | 0.05 | 0 | 0.16 | -27.27 | 2.49 | 0 | 0.56 | 12.0 | 0.76 | 7500.0 | 3.77 | 1785.0 | 6.9 | 44.65 | 4.75 | 5.32 | 1.7 | 18.06 | 24.70 | -18.05 | 3.23 | 4.53 | 0.72 | -77.14 | 0.00 | 0 | 141 | 0.0 | 10.37 | 26.77 |
| 2023 (9) | 43.98 | 11.12 | 26.49 | 14.48 | 12.91 | 8.4 | 0.32 | 60.0 | 0.56 | 40.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.22 | 69.23 | 0 | 0 | 0.5 | 0 | 0.01 | -99.39 | 0.2 | -89.01 | 4.77 | -24.88 | 4.51 | -28.41 | 1.44 | -13.25 | 30.14 | 14.91 | 3.09 | -33.12 | 3.15 | -3.67 | 0.00 | 0 | 141 | 5.22 | 8.18 | -12.79 |
| 2022 (8) | 39.58 | -2.99 | 23.14 | -3.94 | 11.91 | 10.48 | 0.2 | 400.0 | 0.4 | 25.0 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0.13 | -27.78 | 0 | 0 | 0 | 0 | 1.64 | 0 | 1.82 | 0 | 6.35 | 8.92 | 6.3 | 22.09 | 1.66 | 74.74 | 26.23 | 61.12 | 4.62 | 9.22 | 3.27 | -14.84 | 0.00 | 0 | 134 | 9.84 | 9.38 | 10.22 |
| 2021 (7) | 40.8 | 22.16 | 24.09 | 16.49 | 10.78 | 21.67 | 0.04 | -55.56 | 0.32 | 33.33 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.18 | -18.18 | 0 | 0 | 0.02 | 0 | -0.41 | 0 | -0.1 | 0 | 5.83 | 98.98 | 5.16 | 110.61 | 0.95 | 126.19 | 16.28 | 12.51 | 4.23 | 108.37 | 3.84 | 55.47 | 0.00 | 0 | 122 | 1.67 | 8.51 | 68.85 |
| 2020 (6) | 33.4 | -18.44 | 20.68 | 2.22 | 8.86 | -0.89 | 0.09 | -25.0 | 0.24 | 26.32 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.22 | 69.23 | 0 | 0 | 0 | 0 | -0.85 | 0 | -0.94 | 0 | 2.93 | -74.05 | 2.45 | -74.95 | 0.42 | -79.1 | 14.47 | -18.66 | 2.03 | -74.53 | 2.47 | -67.07 | 0.00 | 0 | 120 | -1.64 | 5.04 | -62.11 |
| 2019 (5) | 40.95 | 1.76 | 20.23 | -2.55 | 8.94 | 26.63 | 0.12 | 50.0 | 0.19 | -17.39 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.13 | -51.85 | -0.21 | 0 | 0 | 0 | -0.17 | 0 | -0.49 | 0 | 11.29 | -11.87 | 9.78 | -10.11 | 2.01 | -16.94 | 17.79 | -5.72 | 7.97 | -14.67 | 7.50 | -1.96 | 0.00 | 0 | 122 | 6.09 | 13.3 | -9.4 |
| 2018 (4) | 40.24 | 14.32 | 20.76 | 26.12 | 7.06 | 23.21 | 0.08 | -20.0 | 0.23 | 4.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 107.69 | -0.07 | 0 | 0 | 0 | 0.47 | 0 | 0.4 | 0 | 12.81 | 11.1 | 10.88 | 7.51 | 2.42 | 26.04 | 18.87 | 13.2 | 9.34 | -4.69 | 7.65 | -9.68 | 0.00 | 0 | 115 | 13.86 | 14.68 | 10.88 |
| 2017 (3) | 35.2 | 3.01 | 16.46 | 5.38 | 5.73 | 14.6 | 0.1 | 42.86 | 0.22 | 4.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 85.71 | -0.01 | 0 | 0 | 0 | -2.01 | 0 | -1.49 | 0 | 11.53 | -14.02 | 10.12 | -9.32 | 1.92 | -15.42 | 16.67 | -1.65 | 9.80 | -17.72 | 8.47 | 2.67 | 0.00 | 0 | 101 | 9.78 | 13.24 | -11.08 |
| 2016 (2) | 34.17 | 21.08 | 15.62 | 23.97 | 5.0 | 59.74 | 0.07 | 250.0 | 0.21 | 950.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.14 | 0 | 13.41 | 2.84 | 11.16 | -0.36 | 2.27 | 24.73 | 16.95 | 21.59 | 11.91 | -10.99 | 8.25 | 6.18 | 0.00 | 0 | 92 | 10.84 | 14.89 | 5.53 |
| 2015 (1) | 28.22 | 30.95 | 12.6 | 17.98 | 3.13 | 17.67 | 0.02 | 100.0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -57.14 | -0.01 | 0 | 0 | 0 | 0.49 | -2.0 | 0.55 | -8.33 | 13.04 | 48.01 | 11.2 | 50.34 | 1.82 | 34.81 | 13.94 | -9.07 | 13.38 | 30.41 | 7.77 | 55.4 | 0.00 | 0 | 83 | 16.9 | 14.11 | 44.87 |
| 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) | 8.2 | -7.03 | -16.5 | 5.32 | 3.5 | -22.56 | 2.95 | 5.73 | 1.72 | 0.13 | 85.71 | 44.44 | 0.2 | 11.11 | -13.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.09 | 200.0 | -18.18 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -2.13 | -987.5 | -2230.0 | -2.33 | -2688.89 | -785.29 | -2.4 | -344.9 | -731.58 | -1.44 | -246.94 | -900.0 | 0.07 | -85.42 | -81.58 | 0.00 | -100.0 | -100.0 | -1.05 | -250.0 | -907.69 | 0.65 | 0.0 | 641.67 | -0.33 | -147.14 | -131.43 | 137 | -2.84 | -2.84 | -1.52 | -181.72 | -216.92 |
| 25Q1 (19) | 8.82 | -40.12 | -17.03 | 5.14 | -49.21 | -24.85 | 2.79 | -16.72 | -7.0 | 0.07 | -50.0 | 133.33 | 0.18 | 28.57 | 12.5 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.03 | 250.0 | 50.0 | 0.12 | -95.16 | 0 | 0 | -100.0 | 0 | 0.24 | -17.24 | -47.83 | 0.09 | -96.83 | -89.41 | 0.98 | -76.16 | -39.88 | 0.98 | -59.67 | -24.62 | 0.48 | -40.74 | 45.45 | 48.94 | 147.42 | 139.55 | 0.70 | -59.3 | -23.91 | 0.65 | 316.67 | 96.97 | 0.70 | -79.23 | -23.91 | 141 | 0.0 | 0.0 | 1.86 | -62.42 | -24.7 |
| 24Q4 (18) | 14.73 | 27.75 | 37.79 | 10.12 | 34.57 | 34.93 | 3.35 | 12.42 | -7.71 | 0.14 | 366.67 | 7.69 | 0.14 | -26.32 | -12.5 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.02 | -140.0 | -133.33 | 2.48 | 0 | 0 | 0.56 | 0 | 14.29 | 0.29 | 422.22 | 145.31 | 2.84 | 1192.31 | 987.5 | 4.11 | 433.77 | 640.79 | 2.43 | 189.29 | 1450.0 | 0.81 | 350.0 | 505.0 | 19.78 | -15.36 | 0 | 1.72 | 186.67 | 1423.08 | -0.30 | -137.5 | -400.0 | 3.37 | 104.24 | 5.31 | 141 | 0.0 | 0.0 | 4.95 | 201.83 | 4400.0 |
| 24Q3 (17) | 11.53 | 17.41 | 9.08 | 7.52 | 9.46 | 19.55 | 2.98 | 2.76 | 0.0 | 0.03 | -66.67 | -57.14 | 0.19 | -17.39 | 46.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.05 | -54.55 | -16.67 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | -0.09 | -190.0 | -114.52 | -0.26 | -176.47 | -161.9 | 0.77 | 102.63 | -55.23 | 0.84 | 366.67 | -40.43 | 0.18 | -52.63 | -61.7 | 23.37 | -76.15 | -14.93 | 0.60 | 361.54 | -40.0 | 0.80 | 766.67 | 11.11 | 1.65 | 57.14 | -50.45 | 141 | 0.0 | 0.0 | 1.64 | 26.15 | -35.94 |
| 24Q2 (16) | 9.82 | -7.62 | -4.57 | 6.87 | 0.44 | 26.75 | 2.9 | -3.33 | -13.17 | 0.09 | 200.0 | 12.5 | 0.23 | 43.75 | 53.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0.11 | 450.0 | 120.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.1 | -78.26 | -50.0 | 0.34 | -60.0 | 30.77 | 0.38 | -76.69 | -78.77 | 0.18 | -86.15 | -88.54 | 0.38 | 15.15 | -34.48 | 98.00 | 379.69 | 204.06 | 0.13 | -85.87 | -88.29 | -0.12 | -136.36 | -112.5 | 1.05 | 14.13 | -54.94 | 141 | 0.0 | 0.0 | 1.3 | -47.37 | -51.13 |
| 24Q1 (15) | 10.63 | -0.56 | -14.41 | 6.84 | -8.8 | -6.04 | 3.0 | -17.36 | 1.35 | 0.03 | -76.92 | -40.0 | 0.16 | 0.0 | 23.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | -66.67 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.46 | 171.88 | 387.5 | 0.85 | 365.62 | 631.25 | 1.63 | 314.47 | -19.31 | 1.3 | 822.22 | -24.42 | 0.33 | 265.0 | -44.07 | 20.43 | 0 | -30.27 | 0.92 | 807.69 | -28.12 | 0.33 | 230.0 | -75.91 | 0.92 | -71.25 | -28.12 | 141 | 0.0 | 5.22 | 2.47 | 2145.45 | -13.64 |
| 23Q4 (14) | 10.69 | 1.14 | -8.4 | 7.5 | 19.24 | 25.21 | 3.63 | 21.81 | 29.64 | 0.13 | 85.71 | 30.0 | 0.16 | 23.08 | 45.45 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 160.0 | 0 | 0 | 0 | 0.49 | 4800.0 | 0 | -0.64 | -203.23 | 1.54 | -0.32 | -176.19 | 38.46 | -0.76 | -144.19 | -132.07 | -0.18 | -112.77 | -110.84 | -0.2 | -142.55 | -121.28 | 0.00 | -100.0 | -100.0 | -0.13 | -113.0 | -110.48 | 0.10 | -86.11 | -93.71 | 3.20 | -3.9 | -31.91 | 141 | 0.0 | 5.22 | 0.11 | -95.7 | -96.53 |
| 23Q3 (13) | 10.57 | 2.72 | 10.33 | 6.29 | 16.05 | 1.29 | 2.98 | -10.78 | -8.02 | 0.07 | -12.5 | 75.0 | 0.13 | -13.33 | 18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.62 | 210.0 | -45.61 | 0.42 | 61.54 | -64.71 | 1.72 | -3.91 | 30.3 | 1.41 | -10.19 | -16.57 | 0.47 | -18.97 | 147.37 | 27.47 | -14.77 | 89.84 | 1.00 | -9.91 | -20.63 | 0.72 | -25.0 | 100.0 | 3.33 | 42.92 | -3.76 | 141 | 0.0 | 5.22 | 2.56 | -3.76 | 23.08 |
| 23Q2 (12) | 10.29 | -17.15 | 22.21 | 5.42 | -25.55 | 7.33 | 3.34 | 12.84 | 17.61 | 0.08 | 60.0 | 166.67 | 0.15 | 15.38 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 225.0 | -54.55 | 0.26 | 262.5 | -44.68 | 1.79 | -11.39 | 79.0 | 1.57 | -8.72 | 33.05 | 0.58 | -1.69 | 100.0 | 32.23 | 10.0 | 10.87 | 1.11 | -13.28 | 14.43 | 0.96 | -29.93 | 84.62 | 2.33 | 82.03 | -3.72 | 141 | 5.22 | 15.57 | 2.66 | -6.99 | 55.56 |
| 23Q1 (11) | 12.42 | 6.43 | 25.33 | 7.28 | 21.54 | 23.6 | 2.96 | 5.71 | -2.63 | 0.05 | -50.0 | 66.67 | 0.13 | 18.18 | 62.5 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 160.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 75.38 | -122.54 | -0.16 | 69.23 | -123.53 | 2.02 | -14.77 | 21.69 | 1.72 | 3.61 | -2.27 | 0.59 | -37.23 | 136.0 | 29.30 | -26.14 | 98.38 | 1.28 | 3.23 | -11.72 | 1.37 | -13.84 | 73.42 | 1.28 | -72.77 | -11.72 | 134 | 0.0 | 9.84 | 2.86 | -9.78 | 18.18 |
| 22Q4 (10) | 11.67 | 21.82 | 12.54 | 5.99 | -3.54 | -1.8 | 2.8 | -13.58 | -15.41 | 0.1 | 150.0 | 233.33 | 0.11 | 0.0 | 37.5 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -183.33 | -433.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.65 | -157.02 | -209.52 | -0.52 | -143.7 | -271.43 | 2.37 | 79.55 | 189.02 | 1.66 | -1.78 | 88.64 | 0.94 | 394.74 | 9300.0 | 39.67 | 174.15 | 3789.22 | 1.24 | -1.59 | 72.22 | 1.59 | 341.67 | 114.86 | 4.70 | 35.84 | 11.11 | 134 | 0.0 | 9.84 | 3.17 | 52.4 | 104.52 |
| 22Q3 (9) | 9.58 | 13.78 | 7.04 | 6.21 | 22.97 | 16.95 | 3.24 | 14.08 | 27.06 | 0.04 | 33.33 | 300.0 | 0.11 | 22.22 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 50.0 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.14 | 159.09 | 1800.0 | 1.19 | 153.19 | 2875.0 | 1.32 | 32.0 | 16.81 | 1.69 | 43.22 | 34.13 | 0.19 | -34.48 | 0.0 | 14.47 | -50.22 | -12.36 | 1.26 | 29.9 | 22.33 | 0.36 | -30.77 | -59.55 | 3.46 | 42.98 | -1.42 | 134 | 9.84 | 9.84 | 2.08 | 21.64 | 13.66 |
| 22Q2 (8) | 8.42 | -15.04 | -14.6 | 5.05 | -14.26 | -19.59 | 2.84 | -6.58 | 18.83 | 0.03 | 0.0 | 200.0 | 0.09 | 12.5 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 166.67 | -38.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | -38.03 | 241.94 | 0.47 | -30.88 | 0 | 1.0 | -39.76 | -15.97 | 1.18 | -32.95 | 12.38 | 0.29 | 16.0 | 26.09 | 29.07 | 96.82 | 51.41 | 0.97 | -33.1 | 12.79 | 0.52 | -34.18 | -32.47 | 2.42 | 66.9 | -2.42 | 122 | 0.0 | 0.0 | 1.71 | -29.34 | -8.56 |
| 22Q1 (7) | 9.91 | -4.44 | -14.79 | 5.89 | -3.44 | -8.11 | 3.04 | -8.16 | 20.16 | 0.03 | 0.0 | 0 | 0.08 | 0.0 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.71 | 438.1 | 1320.0 | 0.68 | 585.71 | 6900.0 | 1.66 | 102.44 | -38.29 | 1.76 | 100.0 | -10.66 | 0.25 | 2400.0 | -52.83 | 14.77 | 1348.04 | -24.41 | 1.45 | 101.39 | -9.94 | 0.79 | 6.76 | -45.52 | 1.45 | -65.72 | -9.94 | 122 | 0.0 | 0.0 | 2.42 | 56.13 | -25.99 |
| 21Q4 (6) | 10.37 | 15.87 | -1.98 | 6.1 | 14.88 | -2.71 | 3.31 | 29.8 | 28.29 | 0.03 | 200.0 | 50.0 | 0.08 | 0.0 | -11.11 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 250.0 | -66.67 | 0 | 0 | 0 | 0.02 | 0 | 0 | -0.21 | -450.0 | 54.35 | -0.14 | -450.0 | 68.89 | 0.82 | -27.43 | -36.43 | 0.88 | -30.16 | -3.3 | 0.01 | -94.74 | -95.83 | 1.02 | -93.82 | -94.52 | 0.72 | -30.1 | -5.26 | 0.74 | -16.85 | -25.25 | 4.23 | 20.51 | 108.37 | 122 | 0.0 | 1.67 | 1.55 | -15.3 | -11.93 |
| 21Q3 (5) | 8.95 | -9.23 | 13.29 | 5.31 | -15.45 | 12.74 | 2.55 | 6.69 | 27.5 | 0.01 | 0.0 | -50.0 | 0.08 | -11.11 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -115.38 | -128.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 119.35 | 118.75 | 0.04 | 0 | 112.5 | 1.13 | -5.04 | 29.89 | 1.26 | 20.0 | 103.23 | 0.19 | -17.39 | -9.52 | 16.51 | -14.01 | -31.15 | 1.03 | 19.77 | 101.96 | 0.89 | 15.58 | 28.99 | 3.51 | 41.53 | 178.57 | 122 | 0.0 | 0.0 | 1.83 | -2.14 | 22.0 |
| 21Q2 (4) | 9.86 | -15.22 | 0.0 | 6.28 | -2.03 | 0.0 | 2.39 | -5.53 | 0.0 | 0.01 | 0 | 0.0 | 0.09 | 28.57 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.13 | 225.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.31 | -720.0 | 0.0 | 0 | 100.0 | 0.0 | 1.19 | -55.76 | 0.0 | 1.05 | -46.7 | 0.0 | 0.23 | -56.6 | 0.0 | 19.20 | -1.74 | 0.0 | 0.86 | -46.58 | 0.0 | 0.77 | -46.9 | 0.0 | 2.48 | 54.04 | 0.0 | 122 | 0.0 | 0.0 | 1.87 | -42.81 | 0.0 |
| 21Q1 (3) | 11.63 | 9.92 | 0.0 | 6.41 | 2.23 | 0.0 | 2.53 | -1.94 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | -22.22 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -55.56 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 110.87 | 0.0 | -0.01 | 97.78 | 0.0 | 2.69 | 108.53 | 0.0 | 1.97 | 116.48 | 0.0 | 0.53 | 120.83 | 0.0 | 19.54 | 4.94 | 0.0 | 1.61 | 111.84 | 0.0 | 1.45 | 46.46 | 0.0 | 1.61 | -20.69 | 0.0 | 122 | 1.67 | 0.0 | 3.27 | 85.8 | 0.0 |
| 20Q4 (2) | 10.58 | 33.92 | 0.0 | 6.27 | 33.12 | 0.0 | 2.58 | 29.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.09 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 28.57 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.46 | -43.75 | 0.0 | -0.45 | -40.62 | 0.0 | 1.29 | 48.28 | 0.0 | 0.91 | 46.77 | 0.0 | 0.24 | 14.29 | 0.0 | 18.62 | -22.35 | 0.0 | 0.76 | 49.02 | 0.0 | 0.99 | 43.48 | 0.0 | 2.03 | 61.11 | 0.0 | 120 | -1.64 | 0.0 | 1.76 | 17.33 | 0.0 |
| 20Q3 (1) | 7.9 | 0.0 | 0.0 | 4.71 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | 0.87 | 0.0 | 0.0 | 0.62 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 23.98 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.69 | 0.0 | 0.0 | 1.26 | 0.0 | 0.0 | 122 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 |