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) | 19.03 | 23.17 | 18.18 | 20.16 | 6.52 | 1.72 | 0.05 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.02 | 0 | -4.65 | 0 | -4.65 | 0 | 0 | 0 | 0.00 | 0 | -2.52 | 0 | -2.78 | 0 | 0.00 | 0 | 184 | 0.0 | 1.25 | 52.44 |
| 2023 (9) | 15.45 | -3.38 | 15.13 | -3.94 | 6.41 | -13.73 | 0.1 | 42.86 | 0.62 | 44.19 | 0.1 | -9.09 | 0 | 0 | 0.06 | 200.0 | 0.51 | -32.89 | 0 | 0 | 0 | 0 | 0.03 | -95.0 | -0.07 | 0 | -6.17 | 0 | -6.17 | 0 | 0 | 0 | 0.00 | 0 | -3.35 | 0 | -2.99 | 0 | 0.00 | 0 | 184 | 0.0 | 0.82 | -52.6 |
| 2022 (8) | 15.99 | -33.9 | 15.75 | -31.94 | 7.43 | -3.38 | 0.07 | 75.0 | 0.43 | 86.96 | 0.11 | -8.33 | 0 | 0 | 0.02 | 0 | 0.76 | 10.14 | 1.49 | 520.83 | 0 | 0 | 0.6 | 0 | 2.63 | 952.0 | -4.56 | 0 | -4.57 | 0 | 0 | 0 | 0.00 | 0 | -2.48 | 0 | -3.53 | 0 | 0.00 | 0 | 184 | 0.0 | 1.73 | 166.15 |
| 2021 (7) | 24.19 | -10.17 | 23.14 | -1.49 | 7.69 | 10.49 | 0.04 | -60.0 | 0.23 | 9.52 | 0.12 | 9.09 | 0 | 0 | 0 | 0 | 0.69 | -45.67 | 0.24 | 2300.0 | 0 | 0 | -0.09 | 0 | 0.25 | -71.26 | -6.39 | 0 | -6.32 | 0 | -0.07 | 0 | 0.00 | 0 | -3.43 | 0 | -3.22 | 0 | 0.00 | 0 | 184 | 0.0 | 0.65 | -82.04 |
| 2020 (6) | 26.93 | -22.44 | 23.49 | 6.92 | 6.96 | -9.84 | 0.1 | 66.67 | 0.21 | 10.53 | 0.11 | 83.33 | 0 | 0 | 0 | 0 | 1.27 | 22.12 | 0.01 | -95.45 | 0 | 0 | -0.22 | 0 | 0.87 | -2.25 | -2.66 | 0 | -2.77 | 0 | 0.11 | -87.21 | 0.00 | 0 | -1.50 | 0 | -1.78 | 0 | 0.00 | 0 | 184 | 9.52 | 3.62 | -64.79 |
| 2019 (5) | 34.72 | 110.55 | 21.97 | 32.19 | 7.72 | 84.25 | 0.06 | 0.0 | 0.19 | 11.76 | 0.06 | 0 | 0 | 0 | 0 | 0 | 1.04 | 22.35 | 0.22 | 1000.0 | 0 | 0 | -0.19 | 0 | 0.89 | -26.45 | 5.93 | 0 | 5.07 | 0 | 0.86 | 0 | 14.53 | 0 | 3.00 | 0 | 2.05 | 0 | 0.00 | 0 | 168 | 6.33 | 10.28 | 639.57 |
| 2018 (4) | 16.49 | 88.03 | 16.62 | 48.53 | 4.19 | 16.07 | 0.06 | 20.0 | 0.17 | -10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | -28.57 | 0.02 | -97.59 | 0 | 0 | 0.48 | 0 | 1.21 | 30.11 | -3.11 | 0 | -3.11 | 0 | 0 | 0 | 0.00 | 0 | -1.96 | 0 | -2.12 | 0 | 0.00 | 0 | 158 | 31.67 | 1.39 | 0 |
| 2017 (3) | 8.77 | -20.85 | 11.19 | -14.84 | 3.61 | -2.96 | 0.05 | 66.67 | 0.19 | -17.39 | 0 | 0 | 0 | 0 | 0 | 0 | 1.19 | 88.89 | 0.83 | 8200.0 | 0 | 0 | -0.55 | 0 | 0.93 | 151.35 | -5.1 | 0 | -5.25 | 0 | 0.15 | 0 | 0.00 | 0 | -4.36 | 0 | -3.03 | 0 | 0.00 | 0 | 120 | 18.81 | -0.27 | 0 |
| 2016 (2) | 11.08 | 12.37 | 13.14 | -4.02 | 3.72 | -6.3 | 0.03 | -25.0 | 0.23 | 15.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | -8.7 | 0.01 | 0 | 0 | 0 | -0.07 | 0 | 0.37 | -47.14 | -5.42 | 0 | -5.42 | 0 | 0 | 0 | 0.00 | 0 | -5.35 | 0 | -2.84 | 0 | 0.00 | 0 | 101 | 0.0 | 0.53 | 0 |
| 2015 (1) | 9.86 | -39.29 | 13.69 | -21.28 | 3.97 | 7.3 | 0.04 | -20.0 | 0.2 | 5.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0.69 | -11.54 | 0 | 0 | 0 | 0 | 0.16 | -15.79 | 0.7 | -14.63 | -7.1 | 0 | -7.13 | 0 | 0.03 | -62.5 | 0.00 | 0 | -7.04 | 0 | -3.84 | 0 | 0.00 | 0 | 101 | 0.0 | -0.92 | 0 |
| 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) | 6.18 | 21.89 | 30.38 | 5.25 | 13.64 | 20.41 | 1.89 | 6.78 | 15.24 | 0.02 | 0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 7.21 | 3333.33 | 3034.78 | 6.25 | 663.06 | 706.8 | 6.25 | 663.06 | 718.81 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | 3.06 | 636.84 | 656.36 | -0.47 | 27.69 | 22.95 | 2.59 | 554.39 | 364.29 | 204 | 5.7 | 10.87 | 7.15 | 2760.0 | 1421.28 |
| 25Q1 (19) | 5.07 | 10.46 | 9.03 | 4.62 | 3.12 | 7.94 | 1.77 | 0.57 | 16.45 | 0 | -100.0 | -100.0 | 0.12 | -7.69 | -14.29 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -7.14 | -23.53 | 0.01 | 133.33 | 0 | 0 | 0 | 0 | 0.16 | -46.67 | -44.83 | 0.21 | -32.26 | -43.24 | -1.11 | 17.16 | -42.31 | -1.11 | 17.16 | -42.31 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.57 | 21.92 | -32.56 | -0.65 | 19.75 | -16.07 | -0.57 | 77.38 | -32.56 | 193 | 4.89 | 4.89 | 0.25 | 316.67 | -67.11 |
| 24Q4 (18) | 4.59 | -9.29 | 3.61 | 4.48 | -11.46 | 20.43 | 1.76 | 10.0 | 7.32 | 0.01 | 0.0 | -66.67 | 0.13 | 0.0 | -7.14 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -56.25 | 0.0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0.3 | 350.0 | 200.0 | 0.31 | 181.82 | 151.67 | -1.34 | 10.67 | 12.42 | -1.34 | 11.26 | 12.42 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.73 | 10.98 | 12.05 | -0.81 | -2.53 | -76.09 | -2.52 | -40.0 | 24.78 | 184 | 0.0 | 0.0 | 0.06 | 250.0 | -50.0 |
| 24Q3 (17) | 5.06 | 6.75 | 17.67 | 5.06 | 16.06 | 26.82 | 1.6 | -2.44 | -0.62 | 0.01 | -50.0 | 0.0 | 0.13 | 0.0 | -13.33 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.32 | 100.0 | 190.91 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.12 | -192.31 | -150.0 | 0.11 | -52.17 | -59.26 | -1.5 | -45.63 | -45.63 | -1.51 | -49.5 | -46.6 | 0.01 | 200.0 | 0 | 0.00 | 0 | 0 | -0.82 | -49.09 | -46.43 | -0.79 | -29.51 | -23.44 | -1.80 | -83.67 | 28.57 | 184 | 0.0 | 0.0 | -0.04 | -108.51 | -105.63 |
| 24Q2 (16) | 4.74 | 1.94 | 33.52 | 4.36 | 1.87 | 17.2 | 1.64 | 7.89 | 3.14 | 0.02 | 100.0 | -50.0 | 0.13 | -7.14 | -40.91 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | -83.33 | 0.16 | -5.88 | 33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.13 | -55.17 | -13.33 | 0.23 | -37.84 | -11.54 | -1.03 | -32.05 | 31.33 | -1.01 | -29.49 | 32.67 | -0.01 | 0 | 0 | 0.00 | 0 | 0 | -0.55 | -27.91 | 32.1 | -0.61 | -8.93 | 29.07 | -0.98 | -127.91 | 50.0 | 184 | 0.0 | 0.0 | 0.47 | -38.16 | 23.68 |
| 24Q1 (15) | 4.65 | 4.97 | 46.69 | 4.28 | 15.05 | 15.36 | 1.52 | -7.32 | -3.18 | 0.01 | -66.67 | -50.0 | 0.14 | 0.0 | 27.27 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 21.43 | 21.43 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.29 | 196.67 | 583.33 | 0.37 | 161.67 | 0 | -0.78 | 49.02 | 63.03 | -0.78 | 49.02 | 63.03 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.43 | 48.19 | 62.28 | -0.56 | -21.74 | 45.63 | -0.43 | 87.16 | 62.28 | 184 | 0.0 | 0.0 | 0.76 | 533.33 | 294.87 |
| 23Q4 (14) | 4.43 | 3.02 | 37.15 | 3.72 | -6.77 | 8.45 | 1.64 | 1.86 | -8.38 | 0.03 | 200.0 | 0.0 | 0.14 | -6.67 | 7.69 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 27.27 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.3 | -225.0 | -57.89 | -0.6 | -322.22 | -142.55 | -1.53 | -48.54 | -168.42 | -1.53 | -48.54 | -163.79 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.83 | -48.21 | -167.74 | -0.46 | 28.12 | 53.06 | -3.35 | -32.94 | -35.08 | 184 | 0.0 | 0.0 | 0.12 | -83.1 | -86.81 |
| 23Q3 (13) | 4.3 | 21.13 | 44.3 | 3.99 | 7.26 | 15.99 | 1.61 | 1.26 | -10.06 | 0.01 | -75.0 | -50.0 | 0.15 | -31.82 | 25.0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.11 | -8.33 | -50.0 | 0.01 | 0.0 | 200.0 | 0 | 0 | 0 | 0.24 | 60.0 | -36.84 | 0.27 | 3.85 | -50.0 | -1.03 | 31.33 | 40.12 | -1.03 | 31.33 | 40.12 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.56 | 30.86 | 39.78 | -0.64 | 25.58 | 42.34 | -2.52 | -28.57 | -16.13 | 184 | 0.0 | 0.0 | 0.71 | 86.84 | 543.75 |
| 23Q2 (12) | 3.55 | 11.99 | -15.88 | 3.72 | 0.27 | -2.62 | 1.59 | 1.27 | -14.05 | 0.04 | 100.0 | 300.0 | 0.22 | 100.0 | 120.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0 | 200.0 | 0.12 | -14.29 | -36.84 | 0.01 | 200.0 | 150.0 | 0 | 0 | 0 | 0.15 | 350.0 | -34.78 | 0.26 | 0 | -25.71 | -1.5 | 28.91 | -36.36 | -1.5 | 28.91 | -36.36 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.81 | 28.95 | -35.0 | -0.86 | 16.5 | -21.13 | -1.96 | -71.93 | -59.35 | 184 | 0.0 | 0.0 | 0.38 | 197.44 | -28.3 |
| 23Q1 (11) | 3.17 | -1.86 | -42.99 | 3.71 | 8.16 | -26.68 | 1.57 | -12.29 | -21.5 | 0.02 | -33.33 | 100.0 | 0.11 | -15.38 | 37.5 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.0 | -33.33 | -0.01 | -100.66 | 0 | 0 | 0 | 0 | -0.06 | 68.42 | -133.33 | 0 | -100.0 | -100.0 | -2.11 | -270.18 | -78.81 | -2.11 | -263.79 | -78.81 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.14 | -267.74 | -78.12 | -1.03 | -5.1 | -39.19 | -1.14 | 54.03 | -78.12 | 184 | 0.0 | 0.0 | -0.39 | -142.86 | -186.67 |
| 22Q4 (10) | 3.23 | 8.39 | -40.07 | 3.43 | -0.29 | -32.88 | 1.79 | 0.0 | -14.76 | 0.03 | 50.0 | 200.0 | 0.13 | 8.33 | 116.67 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -36.36 | -26.32 | 1.52 | 15300.0 | 2433.33 | 0 | 0 | 0 | -0.19 | -150.0 | -850.0 | 1.41 | 161.11 | 729.41 | -0.57 | 66.86 | 65.24 | -0.58 | 66.28 | 63.06 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | -0.31 | 66.67 | 63.53 | -0.98 | 11.71 | -15.29 | -2.48 | -14.29 | 27.7 | 184 | 0.0 | 0.0 | 0.91 | 668.75 | 4450.0 |
| 22Q3 (9) | 2.98 | -29.38 | -38.93 | 3.44 | -9.95 | -33.72 | 1.79 | -3.24 | -8.67 | 0.02 | 100.0 | 100.0 | 0.12 | 20.0 | 100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.22 | 15.79 | 83.33 | -0.01 | 50.0 | -120.0 | 0 | 0 | 0 | 0.38 | 65.22 | 3700.0 | 0.54 | 54.29 | 316.0 | -1.72 | -56.36 | 31.75 | -1.72 | -56.36 | 31.75 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.93 | -55.0 | 32.12 | -1.11 | -56.34 | 0.0 | -2.17 | -76.42 | 15.89 | 184 | 0.0 | 0.0 | -0.16 | -130.19 | 78.08 |
| 22Q2 (8) | 4.22 | -24.1 | -32.37 | 3.82 | -24.51 | -34.02 | 1.85 | -7.5 | 6.32 | 0.01 | 0.0 | 0.0 | 0.1 | 25.0 | 66.67 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.19 | -9.52 | -5.0 | -0.02 | 0 | -150.0 | 0 | 0 | 0 | 0.23 | 27.78 | 253.33 | 0.35 | 6.06 | 600.0 | -1.1 | 6.78 | 11.29 | -1.1 | 6.78 | 11.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.60 | 6.25 | 10.45 | -0.71 | 4.05 | -12.7 | -1.23 | -92.19 | -1.65 | 184 | 0.0 | 0.0 | 0.53 | 17.78 | -3.64 |
| 22Q1 (7) | 5.56 | 3.15 | -27.51 | 5.06 | -0.98 | -28.23 | 2.0 | -4.76 | 6.38 | 0.01 | 0.0 | 0.0 | 0.08 | 33.33 | 60.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 10.53 | 16.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.18 | 1000.0 | 157.14 | 0.33 | 94.12 | 17.86 | -1.18 | 28.05 | -19.19 | -1.18 | 24.84 | -19.19 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.64 | 24.71 | -18.52 | -0.74 | 12.94 | -19.35 | -0.64 | 81.34 | -18.52 | 184 | 0.0 | 0.0 | 0.45 | 2150.0 | -43.75 |
| 21Q4 (6) | 5.39 | 10.45 | -32.88 | 5.11 | -1.54 | -21.26 | 2.1 | 7.14 | 9.38 | 0.01 | 0.0 | -50.0 | 0.06 | 0.0 | 50.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 58.33 | -42.42 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | -0.02 | -300.0 | 80.0 | 0.17 | 168.0 | -10.53 | -1.64 | 34.92 | -763.16 | -1.57 | 37.7 | -406.45 | -0.07 | 0 | -163.64 | 0.00 | 0 | 0 | -0.85 | 37.96 | -400.0 | -0.85 | 23.42 | -240.0 | -3.43 | -32.95 | -128.67 | 184 | 0.0 | 0.0 | 0.02 | 102.74 | -98.73 |
| 21Q3 (5) | 4.88 | -21.79 | -36.46 | 5.19 | -10.36 | -22.54 | 1.96 | 12.64 | 8.29 | 0.01 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -40.0 | -65.71 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.01 | 106.67 | 114.29 | -0.25 | -600.0 | -208.7 | -2.52 | -103.23 | -320.0 | -2.52 | -103.23 | -320.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.37 | -104.48 | -315.15 | -1.11 | -76.19 | -170.73 | -2.58 | -113.22 | -92.54 | 184 | 0.0 | 0.0 | -0.73 | -232.73 | -173.74 |
| 21Q2 (4) | 6.24 | -18.64 | 0.0 | 5.79 | -17.87 | 0.0 | 1.74 | -7.45 | 0.0 | 0.01 | 0.0 | 0.0 | 0.06 | 20.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.2 | 11.11 | 0.0 | 0.04 | -50.0 | 0.0 | 0 | 0 | 0.0 | -0.15 | -314.29 | 0.0 | 0.05 | -82.14 | 0.0 | -1.24 | -25.25 | 0.0 | -1.24 | -25.25 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.67 | -24.07 | 0.0 | -0.63 | -1.61 | 0.0 | -1.21 | -124.07 | 0.0 | 184 | 0.0 | 0.0 | 0.55 | -31.25 | 0.0 |
| 21Q1 (3) | 7.67 | -4.48 | 0.0 | 7.05 | 8.63 | 0.0 | 1.88 | -2.08 | 0.0 | 0.01 | -50.0 | 0.0 | 0.05 | 25.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.18 | -45.45 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | 0.07 | 170.0 | 0.0 | 0.28 | 47.37 | 0.0 | -0.99 | -421.05 | 0.0 | -0.99 | -219.35 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.54 | -217.65 | 0.0 | -0.62 | -148.0 | 0.0 | -0.54 | 64.0 | 0.0 | 184 | 0.0 | 0.0 | 0.8 | -49.04 | 0.0 |
| 20Q4 (2) | 8.03 | 4.56 | 0.0 | 6.49 | -3.13 | 0.0 | 1.92 | 6.08 | 0.0 | 0.02 | 100.0 | 0.0 | 0.04 | -33.33 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.33 | -5.71 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.1 | -42.86 | 0.0 | 0.19 | -17.39 | 0.0 | -0.19 | 68.33 | 0.0 | -0.31 | 48.33 | 0.0 | 0.11 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.17 | 48.48 | 0.0 | -0.25 | 39.02 | 0.0 | -1.50 | -11.94 | 0.0 | 184 | 0.0 | 0.0 | 1.57 | 58.59 | 0.0 |
| 20Q3 (1) | 7.68 | 0.0 | 0.0 | 6.7 | 0.0 | 0.0 | 1.81 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 | -0.41 | 0.0 | 0.0 | -1.34 | 0.0 | 0.0 | 184 | 0.0 | 0.0 | 0.99 | 0.0 | 0.0 |