| (in millions of USD) | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 1.0 | 2.6 | 2.1 | 0.8 | 0.1 | 7.6 | 5.0 | 0.8 | 0.1 | 0.2 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.0 | 2.6 | 2.1 | 0.8 | 0.1 | 7.6 | 5.0 | 0.8 | 0.1 | 0.2 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 0.1 | 0.0 | - | - | 0.0 | 0.0 | - |
| Current Assets | |||||||||||||||
| Inventory | 0.9 | 2.1 | 1.1 | 0.4 | - | - | - | - | 0.0 | 0.1 | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 2.1 | 2.4 | 1.1 | 0.6 | 1.8 | 1.6 | 1.4 | 1.8 | 1.8 | 1.7 | 0.5 | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 1.6 | 1.1 | 0.6 | 1.1 | 0.9 | 0.1 | 0.2 | 0.2 | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 14.0 | 15.9 | 5.9 | 2.9 | 2.3 | 5.3 | 1.2 | 1.2 | 0.2 | 1.1 | 0.6 | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 15.1 | 17.8 | 7.0 | 2.9 | 4.7 | 10.5 | 0.0 | 1.2 | 1.1 | 1.0 | 0.6 | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 0.2 | 0.4 | 0.4 | 1.0 | 0.3 | 0.6 | 1.5 | 2.6 | 2.0 | 1.1 | 1.7 | 2.1 | 2.5 | 2.3 | 0.8 | |||||||||||||||||||||||||
| 0.4 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.5 |
| 0.4 |
| 0.7 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| Other Current Assets | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | 0.4 | 0.6 | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2.4 | 5.0 | 3.5 | 2.5 | 1.6 | 9.0 | 6.2 | 1.1 | 0.2 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 | - |
| - |
| Accumulated Depreciation | 0.7 | 0.4 | 0.4 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - |
| Property,Plant & Equipment Net | 1.4 | 1.9 | 0.7 | 0.4 | 1.5 | 1.4 | 1.3 | 1.7 | 1.7 | 1.7 | 0.5 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 0.3 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - |
| Goodwill | 15.9 | 18.4 | 8.8 | 2.5 | - | - | - | - | 0.2 | - | - | - | - | - | - |
| Intangible Assets | 1.6 | 2.5 | 6.0 | 1.0 | - | 0.0 | 0.1 | 0.0 | 1.5 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.0 | 3.9 | 3.1 | 1.8 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 0.5 | (0.1) | - | - | - | - | - | - |
| Total Assets | 23.2 | 31.7 | 22.0 | 8.5 | 3.5 | 10.7 | 7.6 | 2.9 | 3.7 | 2.1 | 0.9 | 0.0 | 0.0 | 0.0 | - |
| Short Term Debt | 1.1 | 1.9 | 1.1 | - | 2.3 | 5.3 | (1.2) | - | 1.0 | (0.0) | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | 0.5 | 0.6 | 0.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.8 | 1.4 | 0.7 | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Other Current Liabilities | - | - | - | - | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 7.4 | 6.1 | 4.1 | 3.1 | 9.3 | 6.2 | 4.1 | 0.4 | 3.7 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Operating Lease Liabilities Non-Current |
| 1.2 |
| 2.5 |
| 2.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.3 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - | - | - |
| Total Liabilities | 23.1 | 25.3 | 12.4 | 7.5 | 9.3 | 6.2 | 4.1 | 3.0 | 3.9 | 5.6 | 0.7 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital |
| 99.5 |
| 98.6 |
| 92.3 |
| 75.9 |
| 61.5 |
| 56.3 |
| 38.3 |
| 26.4 |
| 16.2 |
| 4.1 |
| 0.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Retained Earnings | (100.5) | (93.4) | (83.8) | (75.0) | (67.3) | (51.8) | (34.8) | (26.6) | (16.4) | (7.6) | (0.7) | (0.1) | (0.1) | (0.0) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 0.1 | 6.4 | 9.6 | 1.0 | (5.8) | 4.6 | 3.5 | (0.2) | (0.2) | (3.5) | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Equity | 0.1 | 6.4 | 9.6 | 1.0 | (5.8) | 4.6 | 3.5 | (0.2) | (0.2) | (3.5) | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| 14.1 |
| 15.2 |
| 4.9 |
| 2.1 |
| 4.5 |
| 2.9 |
| (5.0) |
| 0.5 |
| 1.1 |
| 0.9 |
| 0.2 |
| - |
| - |
| - |
| - |
| Working Capital | (5.0) | (1.2) | (0.6) | (0.6) | (7.7) | 2.8 | 2.1 | 0.7 | (3.5) | (4.1) | 0.4 | 0.0 | 0.0 | 0.0 | - |
| Book Value | 0.1 | 6.4 | 9.6 | 1.0 | (5.8) | 4.6 | 3.5 | (0.2) | (0.2) | (3.5) | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| Tangible Book Value | (17.4) | (14.5) | (5.2) | (2.5) | - | 4.5 | 3.4 | (0.2) | (1.9) | - | - | - | - | - | - |
| 0.8 |
| 0.7 |
| 1.2 |
| 0.6 |
| 0.1 |
| 0.6 |
| 0.8 |
| 5.6 |
| 8.0 |
| 9.8 |
| 10.2 |
| 4.6 |
| 5.0 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.8 |
| 1.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.2 | 0.4 | 0.4 | 1.0 | 0.3 | 0.6 | 1.5 | 2.6 | 2.0 | 1.1 | 1.7 | 2.1 | 2.5 | 2.3 | 0.8 | 0.8 | 0.7 | 1.2 | 0.6 | 0.1 | 0.6 | 0.8 | 5.6 | 8.0 | 9.8 | 10.2 | 4.6 | 5.0 | 0.3 | 0.3 | 0.4 | 0.8 | 1.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.3 | 0.3 | 0.1 | 0.1 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 0.7 | 1.0 | 0.8 | 0.9 | 1.6 | 2.3 | 2.4 | 2.1 | 1.2 | 1.3 | 1.2 | 1.1 | 0.9 | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
| Prepaid Expenses | 0.4 | 0.2 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.4 | 0.2 | 0.6 | 0.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1.3 | 1.8 | 1.7 | 2.4 | 2.5 | 3.4 | 4.2 | 5.0 | 7.5 | 2.6 | 3.1 | 3.5 | 3.7 | 3.6 | 2.2 | 2.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.8 | 1.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.2 | 1.3 | 1.4 | 1.4 | 1.7 | 1.8 | 1.9 | 1.9 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.4 | 0.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 15.9 | 15.9 | 15.9 | 15.9 | 18.4 | 18.4 | 18.4 | 18.4 | 14.6 | 14.6 | 9.8 | 8.8 | 10.1 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | ||||||||||||||||||||||
| Intangible Assets | 1.2 | 1.4 | 1.5 | 1.6 | 1.9 | 2.7 | 2.9 | 2.5 | 2.1 | 2.1 | 6.8 | 6.0 | 5.8 | 0.9 | 0.9 | 1.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.5 | 1.7 | 1.9 | 2.0 | 3.0 | 3.1 | 4.0 | 3.9 | 3.0 | 3.0 | 3.2 | 3.1 | 2.5 | 1.8 | 1.8 | 1.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 21.2 | 22.1 | 22.3 | 23.2 | 27.5 | 29.4 | 31.4 | 31.7 | 27.8 | 23.0 | 23.5 | 22.0 | 22.8 | 9.4 | 8.1 | 8.5 | 8.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | 2.6 | 3.5 | 2.6 | 1.9 | 2.2 | 1.4 | - | 1.2 | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.1 | 0.2 | 0.1 | 0.6 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.9 | 0.2 | 1.0 | 1.1 | 4.4 | 1.9 | 1.9 | 1.9 | 1.3 | 1.3 | 1.3 | 1.1 | 0.9 | - | - | - | 1.6 | 1.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.5 | 0.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.8 | 0.8 | 0.8 | 0.8 | 1.2 | 1.2 | 0.8 | 1.4 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 8.1 | 7.5 | 7.8 | 7.4 | 10.2 | 8.2 | 6.8 | 6.1 | 4.6 | 4.3 | 4.3 | 4.1 | 3.0 | 1.9 | 1.6 | 3.1 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 14.2 | 15.0 | 14.0 | 14.0 | 13.1 | 15.9 | 16.1 | 15.9 | 12.5 | 6.0 | 6.1 | 5.9 | 5.6 | 4.6 | 3.6 | 2.9 | 0.6 | 0.6 | 2.7 | 2.3 | 2.3 | 1.1 | 6.4 | 5.3 | 4.1 | 2.6 | - | 1.2 | 1.3 | 1.0 | 0.8 | 0.8 | 0.6 | 0.1 | 0.1 | 0.2 | 1.2 | 1.1 | 1.0 | 1.1 |
| Operating Lease Liabilities Non-Current | 0.8 | 1.0 | 1.1 | 1.2 | 1.9 | 2.0 | 3.3 | 2.5 | 2.3 | 2.4 | 2.5 | 2.4 | 2.0 | 1.5 | 1.5 | 1.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 23.8 | 24.2 | 23.6 | 23.1 | 25.8 | 26.9 | 26.9 | 25.3 | 19.5 | 12.6 | 12.9 | 12.4 | 10.6 | 7.9 | 6.7 | 7.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 99.7 | 99.7 | 99.5 | 99.5 | 98.7 | 98.6 | 98.6 | 98.6 | 94.8 | 94.1 | 94.1 | 92.3 | 91.0 | 80.1 | 78.6 | 75.9 | 70.8 | |||||||||||||||||||||||
| Retained Earnings | (103.5) | (103.0) | (101.9) | (100.5) | (98.1) | (97.3) | (95.3) | (93.4) | (87.6) | (84.9) | (84.7) | (83.8) | (80.0) | (78.7) | (77.3) | (75.0) | (71.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (2.6) | (2.1) | (1.2) | 0.1 | 1.7 | 2.5 | 4.5 | 6.4 | 8.3 | 10.4 | 10.5 | 9.6 | 12.2 | 1.5 | 1.4 | 1.0 | (0.9) | |||||||||||||||||||||||
| Total Equity | (2.6) | (2.1) | (1.2) | 0.1 | 1.7 | 2.5 | 4.5 | 6.4 | 8.3 | 10.4 | 10.5 | 9.6 | 12.2 | 1.5 | 1.4 | 1.0 | (0.9) | (3.8) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15.2 | 15.2 | 15.0 | 15.1 | 17.5 | 17.8 | 18.0 | 17.8 | 13.8 | 7.3 | 7.3 | 7.0 | 6.5 | 4.6 | 3.6 | 2.9 | 2.2 | 2.2 | 5.5 | 4.7 | 4.5 | 2.2 | 12.9 | 10.5 | 8.2 | 5.3 | - | 2.4 | 1.3 | 1.0 | 0.8 | 0.8 | 0.6 | (1.1) | 1.3 | (0.8) | 0.7 | 1.3 | 1.0 | 1.0 |
| Net debt | 14.9 | 14.8 | 14.6 | 14.1 | 17.3 | 17.1 | 16.5 | 15.2 | 11.8 | 6.2 | 5.7 | 4.9 | 4.0 | 2.2 | 2.7 | 2.1 | 1.5 | 1.0 | 4.9 | |||||||||||||||||||||
| Working Capital | (6.8) | (5.8) | (6.1) | (5.0) | (7.7) | (4.8) | (2.6) | (1.2) | 2.9 | (1.7) | (1.2) | (0.6) | 0.7 | 1.7 | 0.6 | (0.6) | (3.9) | (6.7) | ||||||||||||||||||||||
| Book Value | (2.6) | (2.1) | (1.2) | 0.1 | 1.7 | 2.5 | 4.5 | 6.4 | 8.3 | 10.4 | 10.5 | 9.6 | 12.2 | 1.5 | 1.4 | 1.0 | (0.9) | (3.8) | ||||||||||||||||||||||
| Tangible Book Value | (19.8) | (19.4) | (18.6) | (17.4) | (18.6) | (18.6) | (16.8) | (14.5) | (8.4) | (6.4) | (6.0) | (5.2) | (3.7) | (1.9) | (2.0) | (2.5) | (3.5) | |||||||||||||||||||||||
| 0.8 |
| 0.5 |
| 0.7 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.5 |
| 2.2 |
| 1.6 |
| 2.2 |
| 2.1 |
| 7.2 |
| 9.0 |
| 10.7 |
| 11.6 |
| 5.3 |
| 6.2 |
| 0.7 |
| 0.7 |
| 0.8 |
| 1.1 |
| 1.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.2 |
| 1.5 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.4 |
| 0.0 |
| 2.7 |
| 2.7 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 2.7 |
| 3.5 |
| 4.6 |
| 4.5 |
| 9.3 |
| 10.7 |
| 12.2 |
| 13.3 |
| 7.0 |
| 7.6 |
| 2.8 |
| 2.6 |
| 2.6 |
| 2.9 |
| 4.6 |
| 3.5 |
| 3.5 |
| 3.7 |
| 3.9 |
| 3.9 |
| 3.9 |
| 2.1 |
| 2.7 |
| 2.3 |
| 2.3 |
| 1.1 |
| 6.4 |
| 5.3 |
| 4.1 |
| 2.6 |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| 1.1 |
| (1.0) |
| (0.5) |
| 0.2 |
| 0.0 |
| (0.0) |
| 0.3 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 9.2 |
| 8.4 |
| 9.3 |
| 5.7 |
| 4.5 |
| 7.7 |
| 6.2 |
| 4.9 |
| 3.3 |
| 0.9 |
| 4.1 |
| 8.9 |
| 8.1 |
| 12.5 |
| 23.5 |
| 17.9 |
| 3.7 |
| 4.2 |
| 3.7 |
| 3.6 |
| 2.4 |
| 2.5 |
| 4.4 |
| 2.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 12.2 |
| 8.4 |
| 9.3 |
| 5.7 |
| 4.6 |
| 7.8 |
| 6.2 |
| 4.9 |
| 3.3 |
| 0.9 |
| 4.1 |
| 8.9 |
| 10.4 |
| 14.7 |
| 25.7 |
| 18.5 |
| 3.9 |
| 4.4 |
| 3.9 |
| 4.9 |
| 3.9 |
| 3.7 |
| 5.6 |
| 67.4 |
| 63.6 |
| 61.5 |
| 60.3 |
| 59.1 |
| 57.8 |
| 56.3 |
| 54.4 |
| 52.8 |
| 45.3 |
| 38.3 |
| 38.9 |
| 37.8 |
| 34.9 |
| 26.3 |
| 19.4 |
| 18.6 |
| 16.7 |
| 16.2 |
| 13.6 |
| 12.8 |
| 8.7 |
| 4.1 |
| (71.2) |
| (69.3) |
| (67.3) |
| (61.5) |
| (59.2) |
| (56.3) |
| (51.8) |
| (47.2) |
| (42.9) |
| (39.3) |
| (34.8) |
| (45.0) |
| (45.6) |
| (47.1) |
| (49.2) |
| (33.4) |
| (19.0) |
| (17.6) |
| (16.4) |
| (14.5) |
| (12.8) |
| (8.5) |
| (7.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| (5.7) |
| (5.8) |
| (1.1) |
| (0.1) |
| 1.5 |
| 4.6 |
| 7.3 |
| 9.9 |
| 6.1 |
| 3.5 |
| (6.1) |
| (7.8) |
| (12.1) |
| (22.9) |
| (13.9) |
| (0.4) |
| (0.9) |
| (0.2) |
| (0.9) |
| 0.0 |
| 0.2 |
| (3.5) |
| (5.7) |
| (5.8) |
| (1.1) |
| (0.1) |
| 1.5 |
| 4.6 |
| 7.3 |
| 9.9 |
| 6.1 |
| 3.5 |
| (6.1) |
| (7.8) |
| (12.1) |
| (22.9) |
| (13.9) |
| (0.4) |
| (0.9) |
| (0.2) |
| (0.9) |
| 0.0 |
| 0.2 |
| (3.5) |
| 4.5 |
| 3.9 |
| 1.4 |
| 7.3 |
| 2.6 |
| (1.6) |
| (4.9) |
| - |
| (2.7) |
| 1.0 |
| 0.7 |
| 0.4 |
| 0.0 |
| (0.5) |
| (1.1) |
| 1.3 |
| (0.9) |
| 0.6 |
| 1.3 |
| 0.9 |
| 0.9 |
| (6.1) |
| (7.7) |
| (3.5) |
| (2.4) |
| (0.6) |
| 2.8 |
| 5.8 |
| 8.3 |
| 4.5 |
| 2.1 |
| (8.1) |
| (7.4) |
| (11.8) |
| (22.4) |
| (16.5) |
| (3.5) |
| (4.0) |
| (3.5) |
| (3.3) |
| (2.2) |
| (2.2) |
| (4.1) |
| (5.7) |
| (5.8) |
| (1.1) |
| (0.1) |
| 1.5 |
| 4.6 |
| 7.3 |
| 9.9 |
| 6.1 |
| 3.5 |
| (6.1) |
| (7.8) |
| (12.1) |
| (22.9) |
| (13.9) |
| (0.4) |
| (0.9) |
| (0.2) |
| (0.9) |
| 0.0 |
| 0.2 |
| (3.5) |
| (6.4) |
| - |
| - |
| - |
| (0.1) |
| 1.5 |
| 4.5 |
| 7.2 |
| 9.8 |
| 6.0 |
| 3.4 |
| (6.2) |
| (7.8) |
| (12.2) |
| (22.9) |
| (15.4) |
| (1.9) |
| (2.5) |
| (1.9) |
| (2.8) |
| (1.8) |
| (1.7) |
| (3.5) |