| (in millions of USD, except per-share data) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 15.1 | 13.8 | 12.5 | 9.7 | 8.8 | 7.9 | 7.0 | 7.3 | 25.4 | 9.7 | 6.5 | 3.3 | 1.7 | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | 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 | FY2000 | FY1999 | FY1998 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 51.0 | 44.6 | 47.5 | 21.3 | 1.5 | - | 0.2 | 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 |
| 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 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 0.7 | 0.3 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | 9.1 | 6.2 | 3.2 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.8 | 1.1 | 1.4 | 0.5 | 1.2 | 0.8 | 2.4 | 1.2 | 1.4 | 1.1 | 1.4 | 1.2 | 0.8 | 2.0 | 1.7 | 1.7 | 1.8 | 0.8 | 0.7 | 0.9 | 0.5 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 11.4 | 5.8 | 5.2 | 4.4 | 3.2 | 3.9 | 4.6 | 4.7 | 5.2 | 3.9 | 3.4 | 2.3 | 2.5 | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 3.2 | 8.7 | 6.8 | 7.0 | 5.9 | 4.2 | 6.1 | 6.9 | 5.9 | 7.0 | 3.8 | 5.5 | 4.3 | 4.7 | 7.1 | 3.9 | 2.1 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 15.2 | 16.3 | 12.7 | 12.4 | 9.6 | 8.9 | 12.2 | 12.3 | 11.6 | 11.6 | 7.5 | 8.0 | 6.9 | 17.6 | 7.9 | (5.0) | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.1) | (2.6) | (0.2) | (2.7) | (0.8) | (0.9) | (5.2) | (5.0) | 13.7 | (1.8) | (1.0) | (4.7) | (5.3) | (6.1) | (7.9) | (5.0) | (3.5) | (4.2) | (4.2) | (3.9) | (4.9) | (3.3) | (5.9) | (4.8) | (3.8) | (3.7) | (1.9) | (4.8) | (2.7) | (3.1) | (2.8) | (2.7) | (1.8) | (2.5) | (2.2) | (1.5) | (0.8) | (1.1) | (0.6) | (0.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.6 | 0.2 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.3 | 0.6 | 0.6 | 0.6 | 1.0 | 1.0 | 1.0 | 1.0 | - | 0.9 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.3 | (2.1) | (0.4) | (0.4) | (0.4) | (0.7) | (0.5) | (0.5) | (0.9) | (0.9) | (0.9) | (0.8) | (0.8) | (0.7) | (0.2) | (0.1) | (0.2) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.2 | (4.8) | (0.6) | (3.2) | (1.2) | (2.0) | (5.7) | (5.6) | 12.8 | (2.7) | (1.9) | (5.4) | (6.1) | (6.9) | (8.1) | (5.1) | (3.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.2 | (4.8) | (0.6) | (3.2) | (1.2) | (2.0) | (5.7) | (5.6) | 12.8 | (2.7) | (1.9) | (5.4) | (6.1) | (6.9) | (8.1) | (5.1) | (3.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.2 | (4.8) | (0.6) | (3.2) | (1.2) | (2.0) | (5.7) | (5.6) | 12.8 | (2.7) | (1.9) | (5.4) | (6.1) | (6.9) | (8.1) | (5.1) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.2 | (4.8) | (0.6) | (3.2) | (1.2) | (2.0) | (5.7) | (5.6) | 12.8 | (2.7) | (1.9) | (5.4) | (6.1) | (6.9) | (8.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.01 | - | (0.02) | (0.11) | (0.04) | - | (0.21) | (0.20) | 0.47 | - | (0.07) | (0.21) | (0.23) | - | (0.31) | (0.19) | (0.14) | - | (0.16) | (0.15) | (0.18) | - | (0.24) | (0.21) | (0.19) | - | (0.09) | (0.24) | 0.14 | - | (0.14) | (0.14) | (0.09) | - | (0.15) | (0.11) | (0.06) | - | (0.04) | (0.06) |
| EPS Diluted | 0.01 | - | (0.02) | (0.11) | (0.04) | - | (0.21) | (0.20) | 0.41 | - | (0.07) | (0.21) | (0.23) | - | (0.31) | (0.19) | (0.14) | - | ||||||||||||||||||||||
| Shares Basic | 34.3 | - | 27.9 | 27.7 | 27.6 | - | 27.4 | 27.3 | 27.0 | - | 26.6 | 26.5 | 26.6 | - | 26.1 | 26.1 | 26.0 | - | ||||||||||||||||||||||
| Shares Diluted | 35.5 | - | 27.9 | 27.7 | 27.6 | - | 27.4 | 27.3 | 31.1 | - | 26.6 | 26.5 | 26.6 | - | 26.1 | 26.1 | 26.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (0.1) | (2.6) | (0.2) | (2.7) | (0.8) | (0.9) | (5.2) | (5.0) | 13.7 | (1.8) | (1.0) | (4.7) | (5.3) | (6.1) | (7.9) | (5.0) | (3.5) | (4.2) | (4.2) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | 1.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | 20.0 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | 0.2 | 0.3 | 0.3 | 0.1 | 3.5 | 5.0 | 5.1 | 5.6 | 5.0 | 1.9 | 0.5 | 0.3 | 0.4 | 0.6 | 2.1 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | 26.8 | 18.6 | 18.4 | 12.1 | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| General & Administrative | 25.6 | 28.3 | 23.1 | 20.6 | 17.7 | 12.2 | 13.0 | 7.4 | 5.4 | 5.0 | 2.4 | 1.6 | 2.5 | 1.3 | 1.5 | 1.9 | 3.9 | ||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | ||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | 56.6 | 50.9 | 45.0 | 34.0 | 24.0 | 17.2 | 18.1 | 13.0 | - | - | - | - | - | - | - | - | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | (5.6) | (6.3) | 2.6 | (12.8) | (22.6) | (17.2) | (17.9) | (13.0) | (10.4) | (7.0) | (2.9) | (1.9) | (2.9) | (1.9) | (3.6) | (3.4) | (4.6) | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | 0.9 | 0.8 | 1.7 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.5 | 2.1 | 4.1 | 3.4 | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | (2.7) | (3.4) | (2.6) | (3.3) | (1.1) | (0.1) | (0.2) | 0.2 | 0.5 | (0.1) | 0.1 | 1.2 | 0.7 | 3.8 | (1.5) | 8.1 | (3.2) | ||||||||||||
| Pre-Tax Income | - | (9.6) | (0.1) | (16.0) | - | - | - | - | - | (7.0) | (2.8) | (0.7) | (2.2) | 1.8 | - | - | - | ||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | - | 0.1 | 0.4 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (8.4) | (9.7) | (0.4) | (16.0) | (23.7) | (17.3) | (18.1) | (12.8) | (9.9) | (7.0) | (2.8) | (0.7) | (2.2) | 1.8 | (5.2) | 4.7 | (7.8) | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | (8.4) | (9.7) | (0.4) | (16.0) | (23.7) | (17.3) | (18.1) | (12.8) | (9.9) | (7.0) | (2.8) | (0.7) | (2.2) | 1.8 | (5.2) | 4.7 | (7.8) | ||||||||||||
| Net Income Attributable To Parent | (8.4) | (9.7) | (0.4) | (16.0) | (23.7) | (17.3) | (18.1) | (12.8) | (9.9) | (7.0) | (2.8) | (0.7) | (2.2) | 1.8 | (5.2) | 4.7 | |||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | (8.4) | (9.7) | (0.4) | (16.0) | (23.7) | (17.3) | (18.1) | (12.8) | (9.9) | (7.0) | (2.8) | (0.7) | (2.2) | 1.8 | (5.2) | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | (0.24) | (0.34) | (0.02) | (0.60) | (0.90) | (0.67) | (0.76) | - | - | - | - | (0.06) | (0.22) | 0.19 | (0.21) | 0.20 | (0.49) | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.24) | (0.34) | (0.02) | (0.60) | (0.90) | (0.67) | (0.76) | - | - | - | - | (0.06) | (0.22) | 0.17 | (0.21) | 0.19 | (0.49) | - | |||||||||||
| Shares Basic | 34.3 | 28.6 | 27.3 | 26.6 | 26.3 | 26.0 | 0.0 | 19.9 | 18.9 | 15.0 | 12.8 | 10.8 | 9.9 | 9.7 | 25.2 | 0.0 | 16.0 | - | |||||||||||
| Shares Diluted | 35.5 | 28.6 | 27.3 | 26.6 | 26.3 | 26.0 | 0.0 | 19.9 | 18.9 | 15.0 | 12.8 | 10.8 | 9.9 | 10.6 | 25.2 | 0.0 | 16.0 | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.9) | (3.6) | (3.4) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (5.6) | (6.3) | 2.6 | (12.8) | (22.6) | (17.2) | (17.9) | (13.0) | (10.4) | (7.0) | (2.9) | (1.9) | (2.9) | (1.9) | (3.6) | (3.4) | (4.6) | - | - | ||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 2.9 |
| 3.1 |
| 2.5 |
| 2.3 |
| 4.5 |
| 3.7 |
| 2.4 |
| 2.5 |
| 1.1 |
| 2.8 |
| 1.0 |
| 1.4 |
| 1.1 |
| 1.9 |
| 1.1 |
| 1.6 |
| 1.7 |
| 1.1 |
| 0.5 |
| 1.0 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.0) |
| (0.1) |
| 0.2 |
| 0.1 |
| (0.3) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.1 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| (4.2) |
| (4.0) |
| (4.7) |
| (3.2) |
| (6.2) |
| (4.8) |
| (3.8) |
| (3.6) |
| (1.8) |
| (4.7) |
| (2.6) |
| (3.0) |
| (2.7) |
| (2.6) |
| (1.6) |
| (2.3) |
| (2.4) |
| (1.6) |
| (0.8) |
| (1.1) |
| (0.5) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| (4.2) |
| (4.0) |
| (4.7) |
| (3.2) |
| (6.2) |
| (4.8) |
| (3.8) |
| (3.6) |
| (1.8) |
| (4.7) |
| (2.6) |
| (3.0) |
| (2.7) |
| (2.6) |
| (1.6) |
| (2.3) |
| (2.4) |
| (1.6) |
| (0.8) |
| (1.1) |
| (0.5) |
| (0.7) |
| (3.7) |
| (4.4) |
| (4.2) |
| (4.0) |
| (4.7) |
| (3.2) |
| (6.2) |
| (4.8) |
| (3.8) |
| (3.6) |
| (1.8) |
| (4.7) |
| (2.6) |
| (3.0) |
| (2.7) |
| (2.6) |
| (1.6) |
| (2.3) |
| (2.4) |
| (1.6) |
| (0.8) |
| (1.1) |
| (0.5) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.1) |
| (3.7) |
| (4.4) |
| (4.2) |
| (4.0) |
| (4.7) |
| (3.2) |
| (6.2) |
| (4.8) |
| (3.8) |
| (3.6) |
| (1.8) |
| (4.7) |
| (2.6) |
| (3.0) |
| (2.7) |
| (2.6) |
| (1.6) |
| (2.3) |
| (2.4) |
| (1.6) |
| (0.8) |
| (1.1) |
| (0.5) |
| (0.7) |
| (0.16) |
| (0.15) |
| (0.18) |
| - |
| (0.24) |
| (0.21) |
| (0.19) |
| - |
| (0.09) |
| (0.24) |
| 0.14 |
| - |
| (0.14) |
| (0.14) |
| (0.09) |
| - |
| (0.15) |
| (0.11) |
| (0.06) |
| - |
| (0.04) |
| (0.06) |
| 26.0 |
| 26.0 |
| 26.0 |
| - |
| 25.6 |
| 23.4 |
| 19.9 |
| - |
| 19.9 |
| 19.9 |
| 19.9 |
| - |
| 19.0 |
| 18.6 |
| 18.4 |
| - |
| 15.7 |
| 14.2 |
| 13.6 |
| - |
| 13.6 |
| 12.8 |
| 26.0 |
| 26.0 |
| 26.0 |
| - |
| 25.6 |
| 23.4 |
| 19.9 |
| - |
| 19.9 |
| 19.9 |
| 19.9 |
| - |
| 19.0 |
| 18.6 |
| 18.4 |
| - |
| 15.7 |
| 14.2 |
| 13.6 |
| - |
| 13.6 |
| 12.8 |
| (3.9) |
| (4.9) |
| (3.3) |
| (5.9) |
| (4.8) |
| (3.8) |
| (3.7) |
| (1.9) |
| (4.8) |
| (2.7) |
| (3.1) |
| (2.8) |
| (2.7) |
| (1.8) |
| (2.5) |
| (2.2) |
| (1.5) |
| (0.8) |
| (1.1) |
| (0.6) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| (13.6) |
| (13.4) |
| (16.4) |
| (13.9) |
| (6.9) |
| (17.8) |
| (3.7) |
| (2.5) |
| (1.6) |
| (1.0) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| (13.6) |
| (13.4) |
| (16.4) |
| (13.9) |
| (6.9) |
| (17.8) |
| (3.7) |
| (2.5) |
| (1.6) |
| (1.0) |
| (0.4) |
| (7.8) |
| (3.0) |
| (13.6) |
| (13.4) |
| (16.4) |
| (13.9) |
| (6.9) |
| (17.8) |
| (3.7) |
| (2.5) |
| (1.6) |
| (1.0) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| (7.8) |
| (3.0) |
| (13.6) |
| (13.4) |
| (16.4) |
| (13.9) |
| (6.9) |
| (17.8) |
| (3.7) |
| (2.5) |
| (1.6) |
| (1.0) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |