| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.0 |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | 22.1 | 13.3 | 6.6 | 6.6 | 6.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.2 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | |||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 22.6 | - | - | 6.8 | 6.6 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 0.1 | - | - | 0.1 | 0.2 | 0.4 | 0.4 | 0.8 | 1.6 | 1.6 | 0.9 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.1 | - | - | 0.1 | 0.1 | 0.2 | 0.2 | 0.9 | 1.0 | 0.8 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||||||
| Property,Plant & Equipment Net | 0.0 | - | - | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.5 | 0.7 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Goodwill | 5.7 | - | - | 5.7 | 7.8 | 7.8 | 3.5 | 2.1 | 0.0 | 0.9 | 0.0 | - | - | - | - | - | - | - | - | ||||||
| Intangible Assets | - | - | - | - | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | - | - | - | |||||||
| Operating Lease Right Of Use Assets | 0.2 | - | - | 0.2 | 0.3 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 29.1 | - | - | 13.3 | 15.3 | 4.9 | 4.9 | 3.3 | 1.3 | 2.5 | 1.2 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 1.1 | - | - | 0.3 | 0.2 | 0.1 | 0.2 | 0.4 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | 2.5 | - | 0.9 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.7 | 0.7 | - | - | - | |||||||
| Deferred Revenue Current | - | - | - | - | 0.0 | 0.4 | 0.2 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Operating Lease Liabilities Current | 0.2 | - | - | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | |||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | 0.2 | 0.5 | 0.6 | 0.2 | 0.8 | - | - | - | - | - | |||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Liabilities | 25.8 | - | - | 10.0 | 11.2 | 13.4 | 10.7 | 7.1 | 4.7 | 4.1 | 1.8 | 1.3 | 1.7 | 4.5 | 8.1 | 5.3 | |||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | 18.6 | - | - | 0.2 | 0.6 | - | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | - | - | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Liabilities | - | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 26.0 | - | - | 10.2 | 11.4 | 13.8 | 11.6 | 8.2 | 4.7 | 4.1 | 1.8 | 1.4 | 1.8 | 4.8 | 8.2 | 5.5 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | 0.0 | - | - | 0.8 | 0.2 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.6 | 7.5 | 7.4 | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 72.0 | - | - | (8.6) | (3.5) | 733.7 | 42.8 | 50.2 | 45.7 | 43.8 | 42.6 | 39.1 | 24.3 | 1.7 | 0.1 | (0.0) | - | ||||||||
| Retained Earnings | (79.5) | - | - | (70.9) | (65.1) | (65.6) | (62.6) | (55.4) | (49.1) | (45.5) | (43.2) | (39.3) | (26.1) | (15.1) | (15.7) | (12.9) | - | ||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Treasury Stock | - | - | - | - | 5.0 | 2.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Stockholders Equity | (2.5) | - | - | (1.7) | 0.5 | (8.9) | (6.7) | (4.8) | (3.4) | (1.6) | (0.6) | (0.2) | (1.8) | (4.8) | (8.2) | (5.5) | (3.3) | ||||||||
| Total Equity | (2.5) | - | - | (1.7) | 0.5 | (8.9) | (6.7) | (4.8) | (3.4) | (1.6) | (0.6) | (0.2) | (1.8) | (4.8) | (8.2) | (5.5) | (3.3) | (2.3) | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | 18.6 | - | - | 2.6 | 0.6 | 0.9 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.8 | 0.8 | 0.1 | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | 0.7 | 0.2 | 0.0 | 0.0 | 0.2 | (0.0) | 0.1 | 0.0 | 0.8 | 0.8 | 0.0 | - | - | - | ||||||
| Working Capital | (3.2) | - | - | (3.1) | (4.6) | (13.1) | (10.6) | (6.9) | (4.6) | (3.9) | (1.8) | (1.2) | (1.7) | (4.5) | (8.1) | (5.3) | - | - | |||||||
| Book Value | (2.5) | - | - | (1.7) | 0.5 | (8.9) | (6.7) | (4.8) | (3.4) | (1.6) | (0.6) | (0.2) | (1.8) | (4.8) | (8.2) | (5.5) | (3.3) | (2.3) | |||||||
| Tangible Book Value | (8.1) | - | - | (7.4) | (7.3) | (16.9) | (10.5) | (6.9) | (3.4) | (2.5) | (0.6) | - | - | (4.8) | (8.2) | - | - | ||||||||
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.3 | 0.2 | 0.4 | 0.3 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 22.9 | 22.1 | 20.7 | 19.2 | 15.9 | 13.3 | 14.8 | 14.9 | 14.6 | 6.6 | 11.8 | 9.2 | 7.4 | 6.6 | 6.8 | 6.2 | 5.7 | - | 0.8 | 0.5 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | - |
| Prepaid Expenses | 0.3 | 0.2 | 0.1 | 0.1 | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 23.9 | 22.6 | 21.0 | 19.9 | - | - | 16.8 | 18.1 | 15.9 | - | 12.0 | 9.6 | 7.8 | 6.8 | 7.1 | 6.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.1 | 0.1 | 0.1 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | - | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.4 | 0.7 | 0.7 | 0.9 | 0.9 | - | - | - | - | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 0.9 |
| Accumulated Depreciation | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5.7 | 5.7 | 5.7 | 5.7 | - | - | 5.7 | 5.7 | 5.7 | - | 5.7 | 5.7 | 5.7 | 5.7 | 7.8 | 4.5 | 4.5 | - | 9.3 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.2 | 0.2 | 0.3 | 0.4 | - | - | 0.5 | 0.3 | 0.4 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 30.3 | 29.1 | 27.6 | 26.5 | - | - | 23.5 | 24.7 | 22.6 | - | 18.5 | 16.1 | 14.3 | 13.4 | 16.0 | 12.5 | 11.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.2 | 1.1 | 0.8 | 0.7 | - | - | 0.7 | 0.5 | 0.6 | - | 0.8 | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | - | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | - | - | - | - | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Short Term Debt | - | - | - | 0.0 | - | - | 3.6 | 3.6 | 0.0 | - | 0.1 | 0.1 | 0.1 | - | 2.5 | 4.8 | 4.8 | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.1 | 0.2 | 0.2 | 0.3 | - | - | 0.2 | 0.2 | 0.2 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 24.4 | 25.8 | 22.4 | 20.3 | - | - | 14.6 | 13.9 | 15.0 | - | 11.9 | 11.5 | 10.5 | 10.0 | 9.3 | 10.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 15.1 | 13.1 | - | - | 8.2 | 7.4 | 3.7 | - | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.6 | 0.6 | - | 1.3 | 1.2 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.0 | 0.1 | 0.1 | - | - | 0.2 | 0.2 | 0.2 | - | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 24.6 | 26.0 | 22.6 | 20.5 | - | - | 15.0 | 14.2 | 15.4 | - | 12.1 | 11.7 | 10.7 | 10.2 | 9.5 | 10.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | 1.1 | 0.9 | 0.9 | 0.8 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.1 | 7.4 | 0.0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 77.5 | 72.0 | 30.4 | 30.2 | - | - | 20.9 | 19.5 | 13.8 | - | (8.6) | (8.5) | (8.5) | (8.6) | (3.9) | (3.8) | (3.8) | |||||||||||||||||||||||
| Retained Earnings | (82.9) | (79.5) | (76.5) | (75.1) | - | - | (71.8) | (69.6) | (69.1) | - | (68.7) | (70.5) | (71.2) | (70.9) | (67.3) | (66.8) | (66.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.0 | 5.0 | 5.0 | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3.9 | (2.5) | (0.4) | 0.8 | - | - | 3.7 | 5.9 | 1.2 | - | 0.7 | (1.1) | (1.9) | (1.7) | 1.8 | (1.0) | (0.9) | |||||||||||||||||||||||
| Total Equity | 3.9 | (2.5) | (0.4) | 0.8 | - | - | 3.7 | 5.9 | 1.2 | - | 0.7 | (1.1) | (1.9) | (1.7) | 1.8 | (1.0) | (0.9) | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 15.1 | 13.1 | - | - | 11.8 | 11.0 | 3.7 | - | 0.3 | 0.2 | 0.2 | - | 2.6 | 5.4 | 5.4 | - | 1.3 | 2.0 | 2.7 | 0.9 | 0.9 | 0.6 | 0.7 | 0.2 | 0.6 | 0.1 | 0.5 | 0.7 | 0.8 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (0.5) | (3.2) | (1.3) | (0.4) | - | - | 2.1 | 4.2 | 0.9 | - | 0.1 | (1.9) | (2.7) | (3.1) | (2.2) | (3.2) | (3.0) | - | ||||||||||||||||||||||
| Book Value | 3.9 | (2.5) | (0.4) | 0.8 | - | - | 3.7 | 5.9 | 1.2 | - | 0.7 | (1.1) | (1.9) | (1.7) | 1.8 | (1.0) | (0.9) | - | ||||||||||||||||||||||
| Tangible Book Value | (1.8) | (8.1) | (6.0) | (4.9) | - | - | (1.9) | 0.2 | (4.5) | - | (5.0) | (6.7) | (7.6) | (7.4) | (6.0) | (5.5) | (5.4) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| (2.1) |
| (2.1) |
| (2.1) |
| (2.1) |
| (1.1) |
| 0.1 |
| 0.0 |
| (2.1) |
| (2.1) |
| (2.1) |
| (2.1) |
| (1.1) |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (2.1) |
| (2.1) |
| (2.1) |
| (1.1) |
| 0.1 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| - |
| 2.2 |
| 1.6 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.1 |
| - |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.9 |
| - |
| 0.8 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.3 |
| - |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 3.5 |
| 4.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.7 |
| 4.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.2 |
| - |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.1 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 12.5 |
| 5.2 |
| 4.9 |
| 4.9 |
| 5.1 |
| 5.3 |
| 4.9 |
| 5.5 |
| 5.8 |
| 3.6 |
| 3.3 |
| 3.5 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.5 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.7 |
| 1.2 |
| - |
| 0.8 |
| 1.1 |
| 0.9 |
| 0.9 |
| 0.6 |
| 0.7 |
| 0.2 |
| 0.6 |
| 0.1 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.3 |
| 1.1 |
| 1.0 |
| 0.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.1 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.9 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| - |
| 11.2 |
| 13.3 |
| 13.4 |
| 13.4 |
| 11.8 |
| 14.8 |
| 16.3 |
| 9.9 |
| 14.1 |
| 13.3 |
| 12.5 |
| 7.1 |
| 7.8 |
| 5.0 |
| 4.6 |
| 4.7 |
| 3.1 |
| 4.4 |
| 4.7 |
| 4.1 |
| 3.9 |
| 2.2 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| - |
| 12.0 |
| 13.9 |
| 13.9 |
| 13.8 |
| 12.0 |
| 15.3 |
| 16.3 |
| 10.8 |
| 14.5 |
| 13.4 |
| 12.6 |
| 8.2 |
| 8.8 |
| 5.0 |
| 4.6 |
| 4.7 |
| 3.1 |
| 4.4 |
| 4.7 |
| 4.1 |
| 3.9 |
| 2.2 |
| - |
| (727.1) |
| (727.3) |
| (730.7) |
| (733.6) |
| 46.1 |
| 44.2 |
| 43.4 |
| 43.5 |
| 54.7 |
| 53.4 |
| 43.5 |
| 50.2 |
| 49.1 |
| 46.0 |
| 45.8 |
| 45.6 |
| 46.5 |
| 45.0 |
| 43.8 |
| 43.8 |
| 43.0 |
| 42.6 |
| - |
| (68.5) |
| (70.5) |
| (67.4) |
| (65.6) |
| (63.9) |
| (66.8) |
| (67.4) |
| (61.7) |
| (64.5) |
| (61.5) |
| (60.3) |
| (55.4) |
| (54.8) |
| (49.8) |
| (49.2) |
| (49.1) |
| (48.1) |
| (46.8) |
| (46.0) |
| (45.5) |
| (44.2) |
| (43.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 0.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (1.4) |
| (8.7) |
| (8.9) |
| (11.6) |
| (11.6) |
| (10.9) |
| (6.7) |
| (9.0) |
| (8.2) |
| (9.0) |
| (4.8) |
| (5.3) |
| (3.7) |
| (3.3) |
| (3.4) |
| (1.6) |
| (1.8) |
| (2.1) |
| (1.6) |
| (1.2) |
| (1.0) |
| (1.1) |
| (1.4) |
| (8.7) |
| (8.9) |
| (11.6) |
| (11.6) |
| (10.9) |
| (6.7) |
| (9.0) |
| (8.2) |
| (9.0) |
| (4.8) |
| (5.3) |
| (3.7) |
| (3.3) |
| (3.4) |
| (1.6) |
| (1.8) |
| (2.1) |
| (1.6) |
| (1.2) |
| (1.0) |
| - |
| 2.2 |
| 0.7 |
| 0.7 |
| 0.3 |
| 0.4 |
| 0.1 |
| 0.5 |
| (0.1) |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.0 |
| 0.1 |
| (0.0) |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| (0.0) |
| (9.0) |
| (11.7) |
| (12.9) |
| (13.1) |
| (11.5) |
| (14.3) |
| (16.1) |
| (9.7) |
| (13.7) |
| (12.8) |
| (12.4) |
| (6.9) |
| (7.4) |
| (4.7) |
| (4.4) |
| (4.6) |
| (2.8) |
| (4.0) |
| (4.4) |
| (3.9) |
| (3.7) |
| (2.1) |
| (1.1) |
| (1.4) |
| (8.7) |
| (8.9) |
| (11.6) |
| (11.6) |
| (10.9) |
| (6.7) |
| (9.0) |
| (8.2) |
| (9.0) |
| (4.8) |
| (5.3) |
| (3.7) |
| (3.3) |
| (3.4) |
| (1.6) |
| (1.8) |
| (2.1) |
| (1.6) |
| (1.2) |
| (1.0) |
| - |
| (10.6) |
| (11.0) |
| (12.5) |
| (13.6) |
| (15.4) |
| (15.4) |
| (14.7) |
| (10.5) |
| (12.8) |
| (12.2) |
| (11.1) |
| (6.9) |
| (7.4) |
| (3.7) |
| (3.3) |
| (3.4) |
| (1.6) |
| (2.7) |
| (3.1) |
| (2.5) |
| (2.2) |
| - |