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) | 16.45 | 6.2 | 10.47 | 11.98 | 7.17 | 20.1 | 0.14 | -41.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.66 | 214.29 | -0.53 | 0 | -0.51 | 0 | 0.06 | -60.0 | 0.00 | 0 | -0.51 | 0 | -1.11 | 0 | 0.00 | 0 | 100 | 3.09 | 1.28 | -36.0 |
| 2023 (9) | 15.49 | -51.94 | 9.35 | -55.45 | 5.97 | -17.08 | 0.24 | 118.18 | 0.17 | 70.0 | 0.04 | 33.33 | 0 | 0 | 0.01 | 0 | 0.03 | -62.5 | 0 | 0 | 0.03 | 200.0 | -0.03 | 0 | 0.21 | -76.92 | 0.38 | -92.32 | 0.31 | -92.07 | 0.15 | -85.71 | 38.47 | 81.63 | 0.32 | -91.23 | 0.10 | -96.5 | 0.00 | 0 | 97 | -2.02 | 2.0 | -68.35 |
| 2022 (8) | 32.23 | 26.64 | 20.99 | 24.2 | 7.2 | 32.84 | 0.11 | 1000.0 | 0.1 | 400.0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | 0.01 | -50.0 | 0.01 | 0.0 | 0.94 | 0 | 0.91 | 0 | 4.95 | 62.3 | 3.91 | 60.25 | 1.05 | 72.13 | 21.18 | 6.43 | 3.65 | 42.58 | 2.86 | 19.67 | 0.00 | 0 | 99 | 6.45 | 6.32 | 46.64 |
| 2021 (7) | 25.45 | 24.69 | 16.9 | 22.11 | 5.42 | 22.35 | 0.01 | 0.0 | 0.02 | -60.0 | 0.04 | 0.0 | 0.01 | 0 | 0 | 0 | 0.02 | 100.0 | 0.02 | 0 | 0.01 | 0 | -0.11 | 0 | -0.07 | 0 | 3.05 | 60.53 | 2.44 | 51.55 | 0.61 | 69.44 | 19.90 | 5.79 | 2.56 | 42.22 | 2.39 | 35.8 | 0.00 | 0 | 93 | 14.81 | 4.31 | 39.94 |
| 2020 (6) | 20.41 | 38.94 | 13.84 | 23.57 | 4.43 | -2.21 | 0.01 | -80.0 | 0.05 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | -0.23 | 0 | -0.24 | 0 | 1.9 | 0 | 1.61 | 0 | 0.36 | 0 | 18.81 | 0 | 1.80 | 0 | 1.76 | 0 | 0.00 | 0 | 81 | 1.25 | 3.08 | 1440.0 |
| 2019 (5) | 14.69 | -28.38 | 11.2 | -23.91 | 4.53 | -7.93 | 0.05 | 0.0 | 0.05 | -37.5 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0.1 | -9.09 | -0.93 | 0 | -0.81 | 0 | -0.06 | 0 | 0.00 | 0 | -1.01 | 0 | -0.87 | 0 | 0.00 | 0 | 80 | 1.27 | 0.2 | -89.42 |
| 2018 (4) | 20.51 | 43.83 | 14.72 | 37.96 | 4.92 | 11.06 | 0.05 | 150.0 | 0.08 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.16 | 0 | 0.11 | 0 | 0.98 | 0 | 1.0 | 0 | 0.02 | 0 | 2.22 | 0 | 1.18 | 0 | 0.85 | 0 | 0.00 | 0 | 79 | 17.91 | 1.89 | 0 |
| 2017 (3) | 14.26 | 2.44 | 10.67 | 0.38 | 4.43 | -1.99 | 0.02 | 100.0 | 0.08 | -27.27 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | -0.2 | 0 | -0.24 | 0 | -1.07 | 0 | -0.87 | 0 | -0.1 | 0 | 0.00 | 0 | -1.29 | 0 | -0.60 | 0 | 0.00 | 0 | 67 | 24.07 | -0.15 | 0 |
| 2016 (2) | 13.92 | -9.73 | 10.63 | -5.34 | 4.52 | 8.92 | 0.01 | 0.0 | 0.11 | 37.5 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.05 | 0.0 | -0.01 | 0 | 0 | 0 | -0.01 | 0 | -0.13 | 0 | -1.37 | 0 | -1.28 | 0 | -0.04 | 0 | 0.00 | 0 | -2.36 | 0 | -1.10 | 0 | 0.00 | 0 | 54 | 3.85 | -0.41 | 0 |
| 2015 (1) | 15.42 | -22.67 | 11.23 | -20.3 | 4.15 | -12.45 | 0.01 | 0.0 | 0.08 | -20.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.05 | -16.67 | -0.01 | 0 | 0 | 0 | 0.09 | -62.5 | 0.06 | -73.91 | 0.11 | -91.79 | 0 | 0 | 0.08 | -52.94 | 74.51 | 476.7 | 0.01 | -99.6 | -0.06 | 0 | 0.00 | 0 | 52 | 13.04 | 0.83 | -57.22 |
| 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) | 3.75 | 19.05 | -25.6 | 2.39 | 10.65 | -21.9 | 1.8 | 2.86 | 2.86 | 0.02 | -33.33 | -33.33 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0 | -100.0 | -100.0 | -0.96 | -838.46 | -1166.67 | -1.41 | -123.81 | -554.84 | -1.19 | -95.08 | -483.87 | -0.2 | -1900.0 | -1100.0 | 0.00 | 0 | -100.0 | -1.13 | -98.25 | -464.52 | -0.22 | 68.57 | -204.76 | -1.71 | -200.0 | -5800.0 | 105 | -0.94 | 5.0 | -0.94 | -526.67 | -228.77 |
| 25Q1 (19) | 3.15 | -26.91 | 9.38 | 2.16 | -18.8 | 10.77 | 1.75 | -9.79 | 6.06 | 0.03 | -25.0 | -25.0 | 0.04 | -20.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | -50.0 | 0 | 0 | 0 | 0.12 | 200.0 | 1100.0 | 0.15 | 7.14 | -50.0 | 0.13 | -35.0 | -68.29 | -0.63 | -600.0 | -103.23 | -0.61 | -306.67 | -125.93 | -0.01 | -112.5 | 0.0 | 0.00 | 0 | 0 | -0.57 | -280.0 | -96.55 | -0.70 | -112.12 | -7.69 | -0.57 | -11.76 | -96.55 | 106 | 4.95 | 10.42 | -0.15 | -137.5 | -266.67 |
| 24Q4 (18) | 4.31 | 2.13 | -0.69 | 2.66 | -5.0 | 4.31 | 1.94 | 6.59 | 31.08 | 0.04 | 33.33 | -20.0 | 0.05 | -16.67 | 25.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | -125.0 | -200.0 | 0 | 100.0 | 0 | 0.04 | 0.0 | 100.0 | 0.14 | 255.56 | 148.28 | 0.2 | 600.0 | 171.43 | -0.09 | 79.55 | -400.0 | -0.15 | 61.54 | -475.0 | 0.08 | 300.0 | 300.0 | 0.00 | 0 | -100.0 | -0.15 | 60.53 | -475.0 | -0.33 | 0.0 | -210.0 | -0.51 | -41.67 | -259.38 | 101 | -1.94 | 4.12 | 0.4 | 566.67 | -4.76 |
| 24Q3 (17) | 4.22 | -16.27 | -0.24 | 2.8 | -8.5 | 12.45 | 1.82 | 4.0 | 12.35 | 0.03 | 0.0 | 0.0 | 0.06 | 20.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.04 | 0 | 300.0 | -0.01 | 0 | 0 | 0.04 | 500.0 | 0 | -0.09 | -175.0 | -140.91 | -0.04 | -144.44 | -113.33 | -0.44 | -241.94 | -204.76 | -0.39 | -225.81 | -214.71 | -0.04 | -300.0 | -140.0 | 0.00 | -100.0 | -100.0 | -0.38 | -222.58 | -205.56 | -0.33 | -257.14 | -925.0 | -0.36 | -1300.0 | -228.57 | 103 | 3.0 | 7.29 | 0.06 | -91.78 | -92.94 |
| 24Q2 (16) | 5.04 | 75.0 | 78.72 | 3.06 | 56.92 | 75.86 | 1.75 | 6.06 | 12.9 | 0.03 | -25.0 | -57.14 | 0.05 | 25.0 | 25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.01 | -200.0 | -200.0 | 0.12 | -60.0 | -7.69 | 0.09 | -78.05 | -57.14 | 0.31 | 200.0 | 219.23 | 0.31 | 214.81 | 234.78 | 0.02 | 300.0 | 300.0 | 6.73 | 0 | 0 | 0.31 | 206.9 | 229.17 | 0.21 | 132.31 | 150.0 | 0.03 | 110.34 | 142.86 | 100 | 4.17 | 3.09 | 0.73 | 711.11 | 386.67 |
| 24Q1 (15) | 2.88 | -33.64 | -29.93 | 1.95 | -23.53 | -24.12 | 1.65 | 11.49 | 24.06 | 0.04 | -20.0 | -50.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | -100.0 | 0.01 | -50.0 | 0 | 0.3 | 203.45 | 433.33 | 0.41 | 246.43 | 4200.0 | -0.31 | -1133.33 | -255.0 | -0.27 | -775.0 | -268.75 | -0.01 | -150.0 | -120.0 | 0.00 | -100.0 | -100.0 | -0.29 | -825.0 | -270.59 | -0.65 | -316.67 | -506.25 | -0.29 | -190.62 | -270.59 | 96 | -1.03 | -2.04 | 0.09 | -78.57 | -84.48 |
| 23Q4 (14) | 4.34 | 2.6 | -22.91 | 2.55 | 2.41 | -27.76 | 1.48 | -8.64 | -10.84 | 0.05 | 66.67 | -28.57 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | -0.29 | -231.82 | 9.38 | -0.28 | -193.33 | -12.0 | 0.03 | -92.86 | -83.33 | 0.04 | -88.24 | -69.23 | 0.02 | -80.0 | -66.67 | 70.57 | 211.43 | 105.44 | 0.04 | -88.89 | -69.23 | 0.30 | 650.0 | -16.67 | 0.32 | 14.29 | -91.88 | 97 | 1.04 | -2.02 | 0.42 | -50.59 | -20.75 |
| 23Q3 (13) | 4.23 | 50.0 | -39.66 | 2.49 | 43.1 | -45.27 | 1.62 | 4.52 | -14.74 | 0.03 | -57.14 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.22 | 69.23 | -69.44 | 0.3 | 42.86 | -53.85 | 0.42 | 261.54 | -65.29 | 0.34 | 247.83 | -63.83 | 0.1 | 1100.0 | -62.96 | 22.66 | 0 | 3.19 | 0.36 | 250.0 | -61.7 | 0.04 | 109.52 | -85.71 | 0.28 | 500.0 | -92.65 | 96 | -1.03 | -4.0 | 0.85 | 466.67 | -45.51 |
| 23Q2 (12) | 2.82 | -31.39 | -74.08 | 1.74 | -32.3 | -75.35 | 1.55 | 16.54 | -22.11 | 0.07 | -12.5 | 600.0 | 0.04 | 0.0 | 300.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0 | 0.13 | 244.44 | -56.67 | 0.21 | 2200.0 | -19.23 | -0.26 | -230.0 | -112.44 | -0.23 | -243.75 | -113.77 | -0.01 | -120.0 | -102.38 | 0.00 | -100.0 | -100.0 | -0.24 | -241.18 | -114.2 | -0.42 | -362.5 | -131.34 | -0.07 | -141.18 | -102.44 | 97 | -1.02 | -2.02 | 0.15 | -74.14 | -93.8 |
| 23Q1 (11) | 4.11 | -27.0 | -52.81 | 2.57 | -27.2 | -56.07 | 1.33 | -19.88 | -19.39 | 0.08 | 14.29 | 0 | 0.04 | 0.0 | 300.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | -0.09 | 71.88 | -139.13 | -0.01 | 96.0 | -104.0 | 0.2 | 11.11 | -86.3 | 0.16 | 23.08 | -86.32 | 0.05 | -16.67 | -83.33 | 23.97 | -30.22 | 15.63 | 0.17 | 30.77 | -85.59 | 0.16 | -55.56 | -81.82 | 0.17 | -95.69 | -85.59 | 98 | -1.01 | -1.01 | 0.58 | 9.43 | -67.78 |
| 22Q4 (10) | 5.63 | -19.69 | -11.76 | 3.53 | -22.42 | -18.1 | 1.66 | -12.63 | 9.93 | 0.07 | 133.33 | 0 | 0.04 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 160.0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | -0.32 | -144.44 | -1500.0 | -0.25 | -138.46 | -2400.0 | 0.18 | -85.12 | -67.27 | 0.13 | -86.17 | -69.77 | 0.06 | -77.78 | -53.85 | 34.35 | 56.42 | 43.24 | 0.13 | -86.17 | -71.74 | 0.36 | 28.57 | -14.29 | 3.94 | 3.41 | 50.38 | 99 | -1.0 | 6.45 | 0.53 | -66.03 | -39.77 |
| 22Q3 (9) | 7.01 | -35.57 | 12.34 | 4.55 | -35.55 | 9.64 | 1.9 | -4.52 | 36.69 | 0.03 | 200.0 | 0 | 0.04 | 300.0 | 300.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -75.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.72 | 140.0 | 7300.0 | 0.65 | 150.0 | 3150.0 | 1.21 | -42.11 | 70.42 | 0.94 | -43.71 | 67.86 | 0.27 | -35.71 | 92.86 | 21.96 | 10.41 | 12.21 | 0.94 | -44.38 | 64.91 | 0.28 | -79.1 | -45.1 | 3.81 | 32.75 | 72.4 | 100 | 1.01 | 2.04 | 1.56 | -35.54 | 51.46 |
| 22Q2 (8) | 10.88 | 24.91 | 72.7 | 7.06 | 20.68 | 67.7 | 1.99 | 20.61 | 60.48 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | -50.0 | 0 | 0 | 0 | 0.3 | 30.43 | 350.0 | 0.26 | 4.0 | 316.67 | 2.09 | 43.15 | 182.43 | 1.67 | 42.74 | 183.05 | 0.42 | 40.0 | 200.0 | 19.89 | -4.05 | 3.92 | 1.69 | 43.22 | 152.24 | 1.34 | 52.27 | 97.06 | 2.87 | 143.22 | 72.89 | 99 | 0.0 | 11.24 | 2.42 | 34.44 | 130.48 |
| 22Q1 (7) | 8.71 | 36.52 | 33.38 | 5.85 | 35.73 | 38.3 | 1.65 | 9.27 | 27.91 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 160.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.23 | 1250.0 | 666.67 | 0.25 | 2600.0 | 525.0 | 1.46 | 165.45 | 39.05 | 1.17 | 172.09 | 36.05 | 0.3 | 130.77 | 57.89 | 20.73 | -13.55 | 12.11 | 1.18 | 156.52 | 18.0 | 0.88 | 109.52 | 12.82 | 1.18 | -54.96 | 18.0 | 99 | 6.45 | 15.12 | 1.8 | 104.55 | 32.35 |
| 21Q4 (6) | 6.38 | 2.24 | 4.42 | 4.31 | 3.86 | 7.21 | 1.51 | 8.63 | 27.97 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -225.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.02 | -100.0 | 81.82 | -0.01 | -150.0 | 92.31 | 0.55 | -22.54 | -30.38 | 0.43 | -23.21 | -35.82 | 0.13 | -7.14 | -13.33 | 23.98 | 22.53 | 29.41 | 0.46 | -19.3 | -44.58 | 0.42 | -17.65 | -44.74 | 2.62 | 18.55 | 31.0 | 93 | -5.1 | 14.81 | 0.88 | -14.56 | -22.12 |
| 21Q3 (5) | 6.24 | -0.95 | 13.66 | 4.15 | -1.43 | 16.57 | 1.39 | 12.1 | 21.93 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 91.67 | 90.0 | 0.02 | 116.67 | 116.67 | 0.71 | -4.05 | 5.97 | 0.56 | -5.08 | 5.66 | 0.14 | 0.0 | -6.67 | 19.57 | 2.25 | -15.21 | 0.57 | -14.93 | -14.93 | 0.51 | -25.0 | -17.74 | 2.21 | 33.13 | 87.29 | 98 | 10.11 | 22.5 | 1.03 | -1.9 | 8.42 |
| 21Q2 (4) | 6.3 | -3.52 | 0.0 | 4.21 | -0.47 | 0.0 | 1.24 | -3.88 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.12 | -500.0 | 0.0 | -0.12 | -400.0 | 0.0 | 0.74 | -29.52 | 0.0 | 0.59 | -31.4 | 0.0 | 0.14 | -26.32 | 0.0 | 19.14 | 3.52 | 0.0 | 0.67 | -33.0 | 0.0 | 0.68 | -12.82 | 0.0 | 1.66 | 66.0 | 0.0 | 89 | 3.49 | 0.0 | 1.05 | -22.79 | 0.0 |
| 21Q1 (3) | 6.53 | 6.87 | 0.0 | 4.23 | 5.22 | 0.0 | 1.29 | 9.32 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 127.27 | 0.0 | 0.04 | 130.77 | 0.0 | 1.05 | 32.91 | 0.0 | 0.86 | 28.36 | 0.0 | 0.19 | 26.67 | 0.0 | 18.49 | -0.22 | 0.0 | 1.00 | 20.48 | 0.0 | 0.78 | 2.63 | 0.0 | 1.00 | -50.0 | 0.0 | 86 | 6.17 | 0.0 | 1.36 | 20.35 | 0.0 |
| 20Q4 (2) | 6.11 | 11.29 | 0.0 | 4.02 | 12.92 | 0.0 | 1.18 | 3.51 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | -0.11 | -10.0 | 0.0 | -0.13 | -8.33 | 0.0 | 0.79 | 17.91 | 0.0 | 0.67 | 26.42 | 0.0 | 0.15 | 0.0 | 0.0 | 18.53 | -19.71 | 0.0 | 0.83 | 23.88 | 0.0 | 0.76 | 22.58 | 0.0 | 2.00 | 69.49 | 0.0 | 81 | 1.25 | 0.0 | 1.13 | 18.95 | 0.0 |
| 20Q3 (1) | 5.49 | 0.0 | 0.0 | 3.56 | 0.0 | 0.0 | 1.14 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 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 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 0.53 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 23.08 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 0.62 | 0.0 | 0.0 | 1.18 | 0.0 | 0.0 | 80 | 0.0 | 0.0 | 0.95 | 0.0 | 0.0 |