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) | 9.83 | 161.44 | 6.54 | 511.21 | 2.33 | 3.56 | 1.19 | -7.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.65 | -90.07 | 2.61 | -84.7 | 2.53 | -38.44 | 0.09 | -89.77 | 3.38 | -34.5 | 0.57 | -38.71 | 0.20 | 0 | 0.00 | 0 | 445 | 1.6 | 4.59 | -75.92 |
| 2023 (9) | 3.76 | 7.12 | 1.07 | 24.42 | 2.25 | 30.81 | 1.29 | 174.47 | 2.25 | 13.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -75.0 | 19.81 | 198000.0 | 0 | 0 | 0.04 | -98.76 | 16.61 | 1630.21 | 17.06 | 802.65 | 4.11 | 115.18 | 0.88 | 633.33 | 5.16 | -20.12 | 0.93 | 111.36 | -2.81 | 0 | 0.00 | 0 | 438 | 0.0 | 19.06 | 386.22 |
| 2022 (8) | 3.51 | 37.65 | 0.86 | -13.13 | 1.72 | -7.53 | 0.47 | 67.86 | 1.99 | 29.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | -68.32 | 0.01 | 0 | 0 | 0 | 3.22 | 0 | 0.96 | 0 | 1.89 | 0 | 1.91 | 0 | 0.12 | 20.0 | 6.46 | 0 | 0.44 | 0 | 0.21 | 0 | 0.00 | 0 | 438 | 0.0 | 3.92 | 564.41 |
| 2021 (7) | 2.55 | -49.7 | 0.99 | -71.39 | 1.86 | -0.53 | 0.28 | -58.82 | 1.54 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01 | 2.02 | 0 | 0 | 0 | 0 | -0.78 | 0 | -0.82 | 0 | -1.12 | 0 | -1.37 | 0 | 0.1 | -23.08 | 0.00 | 0 | -0.31 | 0 | -0.12 | 0 | 0.00 | 0 | 438 | 0.0 | 0.59 | 51.28 |
| 2020 (6) | 5.07 | 191.38 | 3.46 | 343.59 | 1.87 | -5.56 | 0.68 | -21.84 | 1.54 | -24.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0.99 | -37.34 | 0 | 0 | 0 | 0 | -1.43 | 0 | -0.86 | 0 | -1.12 | 0 | -1.38 | 0 | 0.13 | 116.67 | 0.00 | 0 | -0.32 | 0 | -0.12 | 0 | 0.00 | 0 | 438 | 0.0 | 0.39 | 0 |
| 2019 (5) | 1.74 | 17.57 | 0.78 | 73.33 | 1.98 | 67.8 | 0.87 | -31.5 | 2.03 | 54.96 | 0 | 0 | 0 | 0 | 0 | 0 | 1.58 | 66.32 | 0 | 0 | 0 | 0 | -0.91 | 0 | -1.83 | 0 | -2.85 | 0 | -2.97 | 0 | 0.06 | 50.0 | 0.00 | 0 | -0.68 | 0 | -0.26 | 0 | 0.00 | 0 | 438 | 0.0 | -1.34 | 0 |
| 2018 (4) | 1.48 | -51.32 | 0.45 | -72.05 | 1.18 | 9.26 | 1.27 | 13.39 | 1.31 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.95 | 111.11 | 0 | 0 | 0 | 0 | -0.55 | 0 | 0.69 | 176.0 | 0.54 | -10.0 | 0.45 | -16.67 | 0.04 | 100.0 | 6.81 | 113.48 | 0.10 | -16.67 | -0.05 | 0 | 0.00 | 0 | 438 | 0.0 | 1.8 | 1.12 |
| 2017 (3) | 3.04 | -55.29 | 1.61 | -58.29 | 1.08 | -16.28 | 1.12 | 15.46 | 1.23 | -13.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | -25.0 | 0 | 0 | -0.02 | 0 | -0.38 | 0 | 0.25 | 0 | 0.6 | 0 | 0.54 | 0 | 0.02 | -96.88 | 3.19 | 0 | 0.12 | 0 | 0.07 | -68.18 | 0.00 | 0 | 438 | 0.0 | 1.78 | 71.15 |
| 2016 (2) | 6.8 | -86.93 | 3.86 | -86.28 | 1.29 | -76.11 | 0.97 | -6.73 | 1.43 | 38.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 757.14 | 0 | 0 | -0.01 | 0 | -2.11 | 0 | -1.98 | 0 | -0.34 | 0 | -0.99 | 0 | 0.64 | -49.61 | 0.00 | 0 | -0.23 | 0 | 0.22 | -94.32 | 0.00 | 0 | 438 | 2.82 | 1.04 | -94.61 |
| 2015 (1) | 52.02 | 125.68 | 28.13 | 278.09 | 5.4 | 65.64 | 1.04 | 18.18 | 1.03 | 77.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | 0 | 0 | 0.02 | 0.0 | -0.52 | 0 | -0.14 | 0 | 18.35 | 32.59 | 17.1 | 31.44 | 1.27 | 53.01 | 6.92 | 15.53 | 3.54 | 31.6 | 3.87 | 49.42 | 0.00 | 0 | 426 | 4.16 | 19.28 | 36.64 |
| 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) | 0.59 | -30.59 | -89.83 | 0.07 | -78.12 | -98.54 | 0.59 | 51.28 | -18.06 | 0.15 | 36.36 | -58.33 | 0.53 | 1.92 | -3.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.88 | -588.89 | -358.82 | -1.16 | -954.55 | -1757.14 | -1.24 | -4233.33 | -426.32 | -1.24 | -4233.33 | -527.59 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.28 | -2900.0 | -500.0 | -0.02 | -166.67 | -140.0 | -0.27 | -2800.0 | -172.97 | 445 | 0.0 | 1.6 | -0.76 | -255.1 | -187.36 |
| 25Q1 (19) | 0.85 | -34.62 | 49.12 | 0.32 | -43.86 | 966.67 | 0.39 | -31.58 | -41.79 | 0.11 | -59.26 | -66.67 | 0.52 | -3.7 | -8.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.18 | -68.97 | -81.05 | -0.11 | -109.4 | -107.53 | 0.03 | -97.74 | -97.74 | 0.03 | -97.87 | -97.71 | 0 | 100.0 | -100.0 | 0.00 | 0 | -100.0 | 0.01 | -96.88 | -96.67 | 0.03 | -40.0 | 200.0 | 0.01 | -98.25 | -96.67 | 445 | 0.0 | 1.6 | 0.49 | -72.93 | -73.51 |
| 24Q4 (18) | 1.3 | -40.09 | 35.42 | 0.57 | -50.86 | 119.23 | 0.57 | 54.05 | 90.0 | 0.27 | 22.73 | -18.18 | 0.54 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.74 | 0 | 8800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 265.71 | 150.43 | 1.17 | 210.38 | 157.64 | 1.33 | 416.67 | 182.1 | 1.41 | 387.76 | 186.5 | -0.08 | -214.29 | 0 | 0.00 | 0 | 0 | 0.32 | 390.91 | 186.49 | 0.05 | -61.54 | -44.44 | 0.57 | 128.0 | -39.36 | 445 | 0.0 | 1.6 | 1.81 | 2485.71 | 261.61 |
| 24Q3 (17) | 2.17 | -62.59 | 52.82 | 1.16 | -75.73 | 68.12 | 0.37 | -48.61 | 37.04 | 0.22 | -38.89 | -29.03 | 0.54 | -1.82 | -6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.35 | -202.94 | -139.33 | -1.06 | -1614.29 | 8.62 | -0.42 | -210.53 | 39.13 | -0.49 | -268.97 | 33.78 | 0.07 | -12.5 | 250.0 | 0.00 | -100.0 | 0 | -0.11 | -257.14 | 35.29 | 0.13 | 160.0 | 44.44 | 0.25 | -32.43 | -80.92 | 445 | 1.6 | 1.6 | 0.07 | -91.95 | 131.82 |
| 24Q2 (16) | 5.8 | 917.54 | 1060.0 | 4.78 | 15833.33 | 15833.33 | 0.72 | 7.46 | 41.18 | 0.36 | 9.09 | 2.86 | 0.55 | -3.51 | -6.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -83.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.34 | -64.21 | -30.61 | 0.07 | -95.21 | -78.12 | 0.38 | -71.43 | 31.03 | 0.29 | -77.86 | 70.59 | 0.08 | 300.0 | 166.67 | 22.13 | 1728.93 | 126.97 | 0.07 | -76.67 | 75.0 | 0.05 | 266.67 | 266.67 | 0.37 | 23.33 | -75.0 | 438 | 0.0 | 0.0 | 0.87 | -52.97 | 4.82 |
| 24Q1 (15) | 0.57 | -40.62 | -34.48 | 0.03 | -88.46 | -66.67 | 0.67 | 123.33 | -42.74 | 0.33 | 0.0 | 10.0 | 0.57 | 5.56 | 3.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 150.0 | -50.0 | 0.99 | 0 | -95.0 | 0 | 0 | 0 | 0.95 | 182.61 | 600.0 | 1.46 | 171.92 | -92.51 | 1.33 | 182.1 | -93.03 | 1.31 | 180.37 | -79.24 | 0.02 | 0 | -97.59 | 1.21 | 0 | -72.06 | 0.30 | 181.08 | -79.17 | -0.03 | -133.33 | 98.99 | 0.30 | -68.09 | -79.17 | 438 | 0.0 | 0.0 | 1.85 | 265.18 | -90.55 |
| 23Q4 (14) | 0.96 | -32.39 | 28.0 | 0.26 | -62.32 | 271.43 | 0.3 | 11.11 | 50.0 | 0.33 | 6.45 | 37.5 | 0.54 | -6.9 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | -125.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -1.15 | -229.21 | -57.53 | -2.03 | -75.0 | -3.05 | -1.62 | -134.78 | -8.0 | -1.63 | -120.27 | -53.77 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.37 | -117.65 | -54.17 | 0.09 | 0.0 | -55.0 | 0.94 | -28.24 | 113.64 | 438 | 0.0 | 0.0 | -1.12 | -409.09 | -20.43 |
| 23Q3 (13) | 1.42 | 184.0 | 84.42 | 0.69 | 2200.0 | 666.67 | 0.27 | -47.06 | -35.71 | 0.31 | -11.43 | 244.44 | 0.58 | -1.69 | 13.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -94.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 81.63 | -54.59 | -1.16 | -462.5 | -172.96 | -0.69 | -337.93 | -137.5 | -0.74 | -535.29 | -145.12 | 0.02 | -33.33 | -50.0 | 0.00 | -100.0 | -100.0 | -0.17 | -525.0 | -145.95 | 0.09 | 400.0 | 800.0 | 1.31 | -11.49 | 92.65 | 438 | 0.0 | 0.0 | -0.22 | -126.51 | -109.44 |
| 23Q2 (12) | 0.5 | -42.53 | -62.69 | 0.03 | -66.67 | -94.64 | 0.51 | -56.41 | -10.53 | 0.35 | 16.67 | 400.0 | 0.59 | 7.27 | 28.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | 20.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.49 | 357.89 | -51.49 | 0.32 | -98.36 | -47.54 | 0.29 | -98.48 | -65.06 | 0.17 | -97.31 | -75.36 | 0.03 | -96.39 | 50.0 | 9.75 | 125.17 | 262.45 | 0.04 | -97.22 | -75.0 | -0.03 | 98.99 | -250.0 | 1.48 | 2.78 | 393.33 | 438 | 0.0 | 0.0 | 0.83 | -95.76 | -38.52 |
| 23Q1 (11) | 0.87 | 16.0 | 33.85 | 0.09 | 28.57 | -35.71 | 1.17 | 485.0 | 125.0 | 0.3 | 25.0 | 400.0 | 0.55 | -8.33 | 30.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | 0 | 19.81 | 198000.0 | 0 | 0 | 0 | 0 | -0.19 | 73.97 | -119.39 | 19.48 | 1088.83 | 2605.56 | 19.09 | 1372.67 | 2588.73 | 6.31 | 695.28 | 885.94 | 0.83 | 1975.0 | 2666.67 | 4.33 | 0 | 18.63 | 1.44 | 700.0 | 860.0 | -2.96 | -1580.0 | -14700.0 | 1.44 | 227.27 | 860.0 | 438 | 0.0 | 0.0 | 19.58 | 2205.38 | 1573.5 |
| 22Q4 (10) | 0.75 | -2.6 | 17.19 | 0.07 | -22.22 | -61.11 | 0.2 | -52.38 | -35.48 | 0.24 | 166.67 | 300.0 | 0.6 | 17.65 | 53.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -57.89 | -79.49 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.73 | -137.24 | -386.67 | -1.97 | -223.9 | -6466.67 | -1.5 | -181.52 | -1463.64 | -1.06 | -164.63 | -1614.29 | 0.04 | 0.0 | 300.0 | 0.00 | -100.0 | -100.0 | -0.24 | -164.86 | -2500.0 | 0.20 | 1900.0 | 900.0 | 0.44 | -35.29 | 241.94 | 438 | 0.0 | 0.0 | -0.93 | -139.91 | -269.09 |
| 22Q3 (9) | 0.77 | -42.54 | 35.09 | 0.09 | -83.93 | -40.0 | 0.42 | -26.32 | 31.25 | 0.09 | 28.57 | 28.57 | 0.51 | 10.87 | 30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 280.0 | 850.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.96 | 94.06 | 19700.0 | 1.59 | 160.66 | 688.89 | 1.84 | 121.69 | 1182.35 | 1.64 | 137.68 | 813.04 | 0.04 | 100.0 | 100.0 | 2.01 | -25.28 | 0 | 0.37 | 131.25 | 840.0 | 0.01 | -50.0 | 0.0 | 0.68 | 126.67 | 306.06 | 438 | 0.0 | 0.0 | 2.33 | 72.59 | 832.0 |
| 22Q2 (8) | 1.34 | 106.15 | 148.15 | 0.56 | 300.0 | 229.41 | 0.57 | 9.62 | -14.93 | 0.07 | 16.67 | 0.0 | 0.46 | 9.52 | 21.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.01 | 3.06 | 253.03 | 0.61 | -15.28 | 169.32 | 0.83 | 16.9 | 170.94 | 0.69 | 7.81 | 155.65 | 0.02 | -33.33 | -33.33 | 2.69 | -26.3 | 0 | 0.16 | 6.67 | 157.14 | 0.02 | 200.0 | 125.0 | 0.30 | 100.0 | 211.11 | 438 | 0.0 | 0.0 | 1.35 | 15.38 | 273.08 |
| 22Q1 (7) | 0.65 | 1.56 | -18.75 | 0.14 | -22.22 | -71.43 | 0.52 | 67.74 | -5.45 | 0.06 | 0.0 | -25.0 | 0.42 | 7.69 | 10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.98 | 753.33 | 2350.0 | 0.72 | 2500.0 | 100.0 | 0.71 | 545.45 | 545.45 | 0.64 | 814.29 | 1500.0 | 0.03 | 200.0 | 0.0 | 3.65 | -73.67 | -86.65 | 0.15 | 1400.0 | 1400.0 | -0.02 | -200.0 | 71.43 | 0.15 | 148.39 | 1400.0 | 438 | 0.0 | 0.0 | 1.17 | 112.73 | 105.26 |
| 21Q4 (6) | 0.64 | 12.28 | -80.25 | 0.18 | 20.0 | -92.65 | 0.31 | -3.12 | -62.65 | 0.06 | -14.29 | -50.0 | 0.39 | 0.0 | 5.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 1850.0 | -41.79 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -1400.0 | 73.68 | -0.03 | 88.89 | -400.0 | 0.11 | 164.71 | 375.0 | 0.07 | 130.43 | 158.33 | 0.01 | -50.0 | -80.0 | 13.86 | 0 | 0 | 0.01 | 120.0 | 133.33 | 0.02 | 100.0 | 166.67 | -0.31 | 6.06 | 3.13 | 438 | 0.0 | 0.0 | 0.55 | 120.0 | 71.88 |
| 21Q3 (5) | 0.57 | 5.56 | 18.75 | 0.15 | -11.76 | -34.78 | 0.32 | -52.24 | 23.08 | 0.07 | 0.0 | -50.0 | 0.39 | 2.63 | 2.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 98.48 | 97.96 | -0.27 | 69.32 | 40.0 | -0.17 | 85.47 | 63.04 | -0.23 | 81.45 | 57.41 | 0.02 | -33.33 | -50.0 | 0.00 | 0 | 0 | -0.05 | 82.14 | 58.33 | 0.01 | 112.5 | 150.0 | -0.33 | -22.22 | -13.79 | 438 | 0.0 | 0.0 | 0.25 | 132.05 | 377.78 |
| 21Q2 (4) | 0.54 | -32.5 | 0.0 | 0.17 | -65.31 | 0.0 | 0.67 | 21.82 | 0.0 | 0.07 | -12.5 | 0.0 | 0.38 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -98.31 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.66 | -1750.0 | 0.0 | -0.88 | -344.44 | 0.0 | -1.17 | -1163.64 | 0.0 | -1.24 | -3200.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.28 | -2900.0 | 0.0 | -0.08 | -14.29 | 0.0 | -0.27 | -2800.0 | 0.0 | 438 | 0.0 | 0.0 | -0.78 | -236.84 | 0.0 |
| 21Q1 (3) | 0.8 | -75.31 | 0.0 | 0.49 | -80.0 | 0.0 | 0.55 | -33.73 | 0.0 | 0.08 | -33.33 | 0.0 | 0.38 | 2.7 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.59 | -11.94 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 107.02 | 0.0 | 0.36 | 3500.0 | 0.0 | 0.11 | 375.0 | 0.0 | 0.04 | 133.33 | 0.0 | 0.03 | -40.0 | 0.0 | 27.34 | 0 | 0.0 | 0.01 | 133.33 | 0.0 | -0.07 | -133.33 | 0.0 | 0.01 | 103.12 | 0.0 | 438 | 0.0 | 0.0 | 0.57 | 78.12 | 0.0 |
| 20Q4 (2) | 3.24 | 575.0 | 0.0 | 2.45 | 965.22 | 0.0 | 0.83 | 219.23 | 0.0 | 0.12 | -14.29 | 0.0 | 0.37 | -2.63 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.67 | 570.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.57 | -16.33 | 0.0 | 0.01 | 102.22 | 0.0 | -0.04 | 91.3 | 0.0 | -0.12 | 77.78 | 0.0 | 0.05 | 25.0 | 0.0 | 0.00 | 0 | 0.0 | -0.03 | 75.0 | 0.0 | -0.03 | -50.0 | 0.0 | -0.32 | -10.34 | 0.0 | 438 | 0.0 | 0.0 | 0.32 | 455.56 | 0.0 |
| 20Q3 (1) | 0.48 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | -0.46 | 0.0 | 0.0 | -0.54 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | 438 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 |