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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 (10) | 38.49 | 17.03 | 26.73 | 25.67 | 23.21 | 9.27 | 0.52 | 48.57 | 0.54 | 74.19 | 0.06 | 100.0 | 0.03 | 0.0 | 0.23 | -51.06 | 0.12 | 140.0 | -0.01 | 0 | 0.6 | 0 | 0.09 | -92.86 | 0.62 | 100.0 | -10.83 | 0 | -7.22 | 0 | -0.8 | 0 | 0.00 | 0 | -9.97 | 0 | -10.89 | 0 | 0.00 | 0 | 72 | 4.35 | -5.45 | 0 |
| 2022 (9) | 32.89 | -4.47 | 21.27 | 2.6 | 21.24 | 27.19 | 0.35 | 84.21 | 0.31 | 158.33 | 0.03 | 50.0 | 0.03 | 50.0 | 0.47 | 0 | 0.05 | 25.0 | 0.02 | 0 | -0.5 | 0 | 1.26 | 0 | 0.31 | 0 | -9.31 | 0 | -8.53 | 0 | -0.29 | 0 | 0.00 | 0 | -12.31 | 0 | -12.28 | 0 | 0.00 | 0 | 69 | 0.0 | -6.43 | 0 |
| 2021 (8) | 34.43 | -44.68 | 20.73 | -41.32 | 16.7 | -9.24 | 0.19 | -45.71 | 0.12 | -40.0 | 0.02 | 0.0 | 0.02 | 0 | 0 | 0 | 0.04 | -33.33 | -0.01 | 0 | 0.21 | 10.53 | -0.35 | 0 | -0.1 | 0 | -3.1 | 0 | -2.16 | 0 | -0.79 | 0 | 0.00 | 0 | -3.11 | 0 | -2.86 | 0 | 0.00 | 0 | 69 | 0.0 | -1.66 | 0 |
| 2020 (7) | 62.24 | -15.41 | 35.33 | -16.3 | 18.4 | -9.58 | 0.35 | -56.25 | 0.2 | 17.65 | 0.02 | 0.0 | 0 | 0 | 0.24 | 0 | 0.06 | -40.0 | -0.06 | 0 | 0.19 | 0 | -1.42 | 0 | -0.99 | 0 | 7.51 | -28.61 | 6.33 | -26.65 | 1.23 | -38.19 | 16.43 | -13.34 | 9.09 | -27.05 | 10.17 | -19.79 | 0.00 | 0 | 69 | 1.47 | 8.9 | -24.26 |
| 2019 (6) | 73.58 | 24.52 | 42.21 | 10.35 | 20.35 | 49.85 | 0.8 | 90.48 | 0.17 | 70.0 | 0.02 | 0 | 0.01 | 0 | 0 | 0 | 0.1 | 400.0 | -0.01 | 0 | 0 | 0 | -0.72 | 0 | -0.5 | 0 | 10.52 | 24.06 | 8.63 | 28.61 | 1.99 | 12.43 | 18.96 | -9.33 | 12.46 | 30.61 | 12.68 | 66.4 | 0.00 | 0 | 68 | -2.86 | 11.75 | 30.85 |
| 2018 (5) | 59.09 | 24.87 | 38.25 | 31.44 | 13.58 | 29.83 | 0.42 | 180.0 | 0.1 | 11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0.84 | 0 | 1.22 | 0 | 8.48 | 15.22 | 6.71 | 13.15 | 1.77 | 23.78 | 20.91 | 7.84 | 9.54 | 13.44 | 7.62 | -13.51 | 0.00 | 0 | 70 | 0.0 | 8.98 | 14.98 |
| 2017 (4) | 47.32 | 182.85 | 29.1 | 217.34 | 10.46 | 68.71 | 0.15 | 200.0 | 0.09 | 350.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -37.5 | 0 | 0 | 0 | 0 | -0.53 | 0 | -0.41 | 0 | 7.36 | 362.89 | 5.93 | 420.18 | 1.43 | 217.78 | 19.39 | -31.17 | 8.41 | 415.95 | 8.81 | 599.21 | 0.00 | 0 | 70 | 1.45 | 7.81 | 331.49 |
| 2016 (3) | 16.73 | 213.3 | 9.17 | 564.49 | 6.2 | 34.78 | 0.05 | 25.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 700.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0.23 | 187.5 | 1.59 | 0 | 1.14 | 0 | 0.45 | 32.35 | 28.17 | 0 | 1.63 | 0 | 1.26 | 0 | 0.00 | 0 | 69 | 11.29 | 1.81 | 0 |
| 2015 (2) | 5.34 | 1086.67 | 1.38 | 331.25 | 4.6 | 63.7 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.08 | 0.0 | -0.56 | 0 | -0.9 | 0 | 0.34 | 0 | 0.00 | 0 | -1.44 | 0 | -1.36 | 0 | 0.00 | 0 | 62 | 1.64 | -0.41 | 0 |
| 2014 (1) | 0.45 | -46.43 | 0.32 | 18.52 | 2.81 | 102.16 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0.08 | 166.67 | -2.59 | 0 | -2.3 | 0 | -0.29 | 0 | 0.00 | 0 | -3.75 | 0 | -3.31 | 0 | 0.00 | 0 | 61 | 22.0 | -2.53 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23Q4 (20) | 11.27 | 19.01 | 33.22 | 8.01 | 23.23 | 40.53 | 5.84 | -1.68 | -7.74 | 0.16 | 45.45 | 45.45 | 0.13 | 0.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.03 | -50.0 | 50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | -0.55 | -237.5 | -52.78 | -0.87 | -569.23 | 6.45 | -3.46 | -11.25 | 23.28 | -2.27 | 2.16 | 17.15 | 0.07 | 333.33 | 106.31 | 0.00 | 0 | 0 | -3.13 | 0.0 | 20.76 | -1.94 | 36.18 | 22.71 | -9.97 | -44.49 | 19.01 | 72 | -2.7 | 4.35 | -1.93 | -5.46 | 39.69 |
| 23Q3 (19) | 9.47 | 11.94 | 19.12 | 6.5 | 7.97 | 25.97 | 5.94 | 5.32 | -3.73 | 0.11 | -26.67 | 0.0 | 0.13 | -7.14 | 44.44 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.11 | -8.33 | -75.0 | 0.06 | 200.0 | 200.0 | 0.01 | 200.0 | 0.0 | 0 | -100.0 | 100.0 | 0.4 | 14.29 | -45.21 | -0.13 | -115.85 | -120.97 | -3.11 | -30.13 | -12.68 | -2.32 | -31.82 | 7.94 | -0.03 | 95.08 | 93.48 | 0.00 | 0 | 0 | -3.13 | -28.28 | 14.01 | -3.04 | 15.08 | 30.28 | -6.90 | -84.99 | 17.46 | 74 | 2.78 | 7.25 | -1.83 | -74.29 | 5.67 |
| 23Q2 (18) | 8.46 | -9.03 | 15.73 | 6.02 | -2.9 | 22.11 | 5.64 | -2.42 | 24.78 | 0.15 | 50.0 | 150.0 | 0.14 | 0.0 | 133.33 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.12 | 0 | 500.0 | 0.02 | 0.0 | 100.0 | -0.01 | 0 | 0 | 0.6 | 0 | 0 | 0.35 | 418.18 | -30.0 | 0.82 | 2.5 | 412.5 | -2.39 | -27.13 | -20.71 | -1.76 | -102.3 | 45.68 | -0.61 | -177.27 | -147.29 | 0.00 | 0 | 0 | -2.44 | -93.65 | 47.86 | -3.58 | -54.31 | 24.15 | -3.73 | -196.03 | 20.97 | 72 | 4.35 | 4.35 | -1.05 | -61.54 | 33.96 |
| 23Q1 (17) | 9.3 | 9.93 | 1.42 | 6.2 | 8.77 | 13.14 | 5.78 | -8.69 | 37.29 | 0.1 | -9.09 | 66.67 | 0.14 | 7.69 | 366.67 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | 0.02 | 0.0 | 100.0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | -0.11 | 69.44 | -128.21 | 0.8 | 186.02 | 73.91 | -1.88 | 58.31 | -3033.33 | -0.87 | 68.25 | -2800.0 | -0.22 | 80.18 | -2100.0 | 0.00 | 0 | 0 | -1.26 | 68.1 | -3050.0 | -2.32 | 7.57 | -241.18 | -1.26 | 89.76 | -3050.0 | 69 | 0.0 | 0.0 | -0.65 | 79.69 | -324.14 |
| 22Q4 (16) | 8.46 | 6.42 | 4.32 | 5.7 | 10.47 | 22.32 | 6.33 | 2.59 | 46.19 | 0.11 | 0.0 | 57.14 | 0.13 | 44.44 | 550.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0.01 | -97.73 | 0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 200.0 | -0.18 | 43.75 | 0 | -0.36 | -149.32 | -3700.0 | -0.93 | -250.0 | -815.38 | -4.51 | -63.41 | -501.33 | -2.74 | -8.73 | -602.56 | -1.11 | -141.3 | -270.0 | 0.00 | 0 | 0 | -3.95 | -8.52 | -592.98 | -2.51 | 42.43 | -248.61 | -12.31 | -47.25 | -295.82 | 69 | 0.0 | 0.0 | -3.2 | -64.95 | -742.11 |
| 22Q3 (15) | 7.95 | 8.76 | -2.45 | 5.16 | 4.67 | 2.79 | 6.17 | 36.5 | 64.53 | 0.11 | 83.33 | 57.14 | 0.09 | 50.0 | 200.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.44 | 2100.0 | 0 | 0.02 | 100.0 | 0 | 0.01 | 0 | 0 | -0.32 | 0 | 0 | 0.73 | 46.0 | 7200.0 | 0.62 | 287.5 | 1650.0 | -2.76 | -39.39 | -324.62 | -2.52 | 22.22 | -404.0 | -0.46 | -135.66 | -283.33 | 0.00 | 0 | 0 | -3.64 | 22.22 | -405.56 | -4.36 | 7.63 | -581.25 | -8.36 | -77.12 | -227.84 | 69 | 0.0 | 0.0 | -1.94 | -22.01 | -592.86 |
| 22Q2 (14) | 7.31 | -20.28 | -0.27 | 4.93 | -10.04 | 10.04 | 4.52 | 7.36 | 6.86 | 0.06 | 0.0 | 20.0 | 0.06 | 100.0 | 100.0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.5 | 28.21 | 256.25 | 0.16 | -65.22 | 114.81 | -1.98 | -3200.0 | 19.84 | -3.24 | -10700.0 | -68.75 | 1.29 | 13000.0 | 348.08 | 0.00 | 0 | 0 | -4.68 | -11600.0 | -68.95 | -4.72 | -594.12 | -303.42 | -4.72 | -11700.0 | -157.92 | 69 | 0.0 | 0.0 | -1.59 | -648.28 | 25.0 |
| 22Q1 (13) | 9.17 | 13.07 | -15.41 | 5.48 | 17.6 | -16.46 | 4.21 | -2.77 | -4.32 | 0.06 | -14.29 | 500.0 | 0.03 | 50.0 | -25.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | 0.39 | 3800.0 | 880.0 | 0.46 | 253.85 | -48.31 | -0.06 | 92.0 | -107.79 | -0.03 | 92.31 | -104.62 | -0.01 | 96.67 | -106.25 | 0.00 | 0 | -100.0 | -0.04 | 92.98 | -104.26 | -0.68 | 5.56 | -106.06 | -0.04 | 98.71 | -104.26 | 69 | 0.0 | 0.0 | 0.29 | 176.32 | -74.11 |
| 21Q4 (12) | 8.11 | -0.49 | -32.3 | 4.66 | -7.17 | -37.37 | 4.33 | 15.47 | 0.23 | 0.07 | 0.0 | 250.0 | 0.02 | -33.33 | -50.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 102.13 | 0.13 | 425.0 | 137.14 | -0.75 | -15.38 | -476.92 | -0.39 | 22.0 | -1075.0 | -0.3 | -150.0 | -87.5 | 0.00 | 0 | 0 | -0.57 | 20.83 | -1050.0 | -0.72 | -12.5 | -233.33 | -3.11 | -21.96 | -134.03 | 69 | 0.0 | 0.0 | -0.38 | -35.71 | -280.95 |
| 21Q3 (11) | 8.15 | 11.19 | -56.02 | 5.02 | 12.05 | -52.6 | 3.75 | -11.35 | -21.55 | 0.07 | 40.0 | 16.67 | 0.03 | 0.0 | -57.14 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 100.0 | 0 | 100.0 | -100.0 | 0.01 | 103.12 | 101.75 | -0.04 | 96.3 | 84.62 | -0.65 | 73.68 | -122.49 | -0.5 | 73.96 | -122.32 | -0.12 | 76.92 | -117.91 | 0.00 | 0 | -100.0 | -0.72 | 74.01 | -122.29 | -0.64 | 45.3 | -118.44 | -2.55 | -39.34 | -128.08 | 69 | 0.0 | 0.0 | -0.28 | 86.79 | -108.56 |
| 21Q2 (10) | 7.33 | -32.38 | -51.62 | 4.48 | -31.71 | -46.6 | 4.23 | -3.86 | -2.53 | 0.05 | 400.0 | 0 | 0.03 | -25.0 | -25.0 | 0.01 | 0.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.76 | -178.35 | 0 | -0.32 | -540.0 | 0 | -1.08 | -221.35 | -61.19 | -2.47 | -420.78 | -241.14 | -1.92 | -395.38 | -212.94 | -0.52 | -425.0 | -1140.0 | 0.00 | -100.0 | -100.0 | -2.77 | -394.68 | -212.6 | -1.17 | -254.55 | -135.56 | -1.83 | -294.68 | -131.28 | 69 | 0.0 | 0.0 | -2.12 | -289.29 | -201.92 |
| 21Q1 (9) | 10.84 | -9.52 | -34.62 | 6.56 | -11.83 | -26.37 | 4.4 | 1.85 | -11.29 | 0.01 | -50.0 | -93.33 | 0.04 | 0.0 | -33.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.97 | 0 | 0 | -0.05 | 89.36 | -116.67 | 0.89 | 354.29 | 206.9 | 0.77 | 692.31 | -74.42 | 0.65 | 1525.0 | -72.34 | 0.16 | 200.0 | -76.12 | 20.24 | 0 | -9.2 | 0.94 | 1466.67 | -72.27 | -0.33 | -161.11 | -111.54 | 0.94 | -89.72 | -72.27 | 69 | 0.0 | 0.0 | 1.12 | 433.33 | -66.57 |
| 20Q4 (8) | 11.98 | -35.35 | -39.83 | 7.44 | -29.75 | -30.21 | 4.32 | -9.62 | -26.03 | 0.02 | -66.67 | -88.89 | 0.04 | -42.86 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | -0.47 | 17.54 | 57.66 | -0.35 | -34.62 | 67.29 | -0.13 | -104.5 | -105.56 | 0.04 | -98.21 | -98.03 | -0.16 | -123.88 | -153.33 | 0.00 | -100.0 | -100.0 | 0.06 | -98.14 | -97.98 | 0.54 | -84.44 | -87.47 | 9.14 | 0.66 | -27.46 | 69 | 0.0 | 1.47 | 0.21 | -93.58 | -92.13 |
| 20Q3 (7) | 18.53 | 22.31 | -10.7 | 10.59 | 26.22 | -8.86 | 4.78 | 10.14 | -11.65 | 0.06 | 0 | -73.91 | 0.07 | 75.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0.01 | 0 | -80.0 | -0.06 | 0 | 0 | 0.19 | 0 | 0 | -0.57 | 0 | -1325.0 | -0.26 | 61.19 | -388.89 | 2.89 | 65.14 | -24.15 | 2.24 | 31.76 | -22.76 | 0.67 | 1240.0 | -23.86 | 23.20 | 648.39 | 0.91 | 3.23 | 31.3 | -23.64 | 3.47 | 5.47 | -11.03 | 9.08 | 55.21 | -5.91 | 69 | 0.0 | 0.0 | 3.27 | 57.21 | -20.82 |
| 20Q2 (6) | 15.15 | -8.62 | -20.22 | 8.39 | -5.84 | -28.66 | 4.34 | -12.5 | -11.25 | 0 | -100.0 | -100.0 | 0.04 | -33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.67 | -331.03 | -286.11 | 1.75 | -41.86 | -34.94 | 1.7 | -27.66 | -27.97 | 0.05 | -92.54 | -87.8 | 3.10 | -86.09 | -79.86 | 2.46 | -27.43 | -28.9 | 3.29 | 15.03 | 18.35 | 5.85 | 72.57 | 7.93 | 69 | 0.0 | 1.47 | 2.08 | -37.91 | -30.43 |
| 20Q1 (5) | 16.58 | -16.73 | 19.02 | 8.91 | -16.42 | 8.92 | 4.96 | -15.07 | 17.81 | 0.15 | -16.67 | -16.67 | 0.06 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 127.03 | 130.77 | 0.29 | 127.1 | 123.08 | 3.01 | 28.63 | 80.24 | 2.35 | 15.76 | 75.37 | 0.67 | 123.33 | 63.41 | 22.29 | 76.48 | -8.5 | 3.39 | 14.14 | 72.96 | 2.86 | -33.64 | 70.24 | 3.39 | -73.1 | 72.96 | 69 | 1.47 | 1.47 | 3.35 | 25.47 | 70.92 |
| 19Q4 (4) | 19.91 | -4.05 | 0.0 | 10.66 | -8.26 | 0.0 | 5.84 | 7.95 | 0.0 | 0.18 | -21.74 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -1.11 | -2675.0 | 0.0 | -1.07 | -1288.89 | 0.0 | 2.34 | -38.58 | 0.0 | 2.03 | -30.0 | 0.0 | 0.3 | -65.91 | 0.0 | 12.63 | -45.06 | 0.0 | 2.97 | -29.79 | 0.0 | 4.31 | 10.51 | 0.0 | 12.60 | 30.57 | 0.0 | 68 | -1.45 | 0.0 | 2.67 | -35.35 | 0.0 |
| 19Q3 (3) | 20.75 | 9.27 | 0.0 | 11.62 | -1.19 | 0.0 | 5.41 | 10.63 | 0.0 | 0.23 | 9.52 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | -113.33 | 0.0 | 0.09 | -75.0 | 0.0 | 3.81 | 41.64 | 0.0 | 2.9 | 22.88 | 0.0 | 0.88 | 114.63 | 0.0 | 22.99 | 49.38 | 0.0 | 4.23 | 22.25 | 0.0 | 3.90 | 40.29 | 0.0 | 9.65 | 78.04 | 0.0 | 69 | 1.47 | 0.0 | 4.13 | 38.13 | 0.0 |
| 19Q2 (2) | 18.99 | 36.32 | 0.0 | 11.76 | 43.77 | 0.0 | 4.89 | 16.15 | 0.0 | 0.21 | 16.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.3 | 130.77 | 0.0 | 0.36 | 176.92 | 0.0 | 2.69 | 61.08 | 0.0 | 2.36 | 76.12 | 0.0 | 0.41 | 0.0 | 0.0 | 15.39 | -36.82 | 0.0 | 3.46 | 76.53 | 0.0 | 2.78 | 65.48 | 0.0 | 5.42 | 176.53 | 0.0 | 68 | 0.0 | 0.0 | 2.99 | 52.55 | 0.0 |
| 19Q1 (1) | 13.93 | 0.0 | 0.0 | 8.18 | 0.0 | 0.0 | 4.21 | 0.0 | 0.0 | 0.18 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 1.67 | 0.0 | 0.0 | 1.34 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 24.36 | 0.0 | 0.0 | 1.96 | 0.0 | 0.0 | 1.68 | 0.0 | 0.0 | 1.96 | 0.0 | 0.0 | 68 | 0.0 | 0.0 | 1.96 | 0.0 | 0.0 |
