| (in millions of USD) | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q4 FY 10 | Q3 FY 10 | Q2 FY 10 | Q4 FY 09 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 0.2 | 0.3 | 1.5 | 0.6 | 0.6 | 0.3 | 2.2 | 0.6 | 2.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.2 | - | - | - |
| Cash And Short Term Investments | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 0.2 | 0.3 | 1.7 | 0.8 | 0.6 | 0.4 | 2.2 | 0.6 | 2.1 |
| Receivables | |||||||||||||||
| Accounts Receivable | 0.2 | 0.1 | 0.1 | 0.3 | 0.1 | 0.6 | 0.9 | 0.1 | 1.1 | 2.7 | - | 1.8 | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 0.9 | 0.8 | 0.8 | 0.7 | 0.5 | 0.8 | 0.7 | 0.5 | 0.9 | 1.2 | - | 1.1 | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 2.0 | 2.0 | 1.9 | 1.9 | 1.3 | 1.3 | 4.0 | 4.0 | 5.3 | 5.3 | - | 5.4 | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.1 | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 5.1 | 4.9 | 5.2 | 5.2 | 5.3 | 5.4 | 5.6 | 5.6 | 5.4 | 5.5 | - | 5.8 | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 0.1 | 0.3 | 0.3 | 2.1 |
| Restricted Cash | - | - | - | - |
| Short Term Investments | 0.0 | 0.1 | 0.2 | - |
| Cash And Short Term Investments | 0.1 | 0.3 | 0.4 | 2.1 |
| Receivables | ||||
| Accounts Receivable | 0.3 | 0.1 | 1.8 | - |
| Current Assets | ||||
| Inventory | - | - | - | - |
| Prepaid Expenses | 0.2 | 0.2 | 0.8 | - |
| Other Current Assets | - | - | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | 6.5 | 6.7 | - | - |
| Accumulated Depreciation | 1.1 | 1.1 | - | - |
| Property,Plant & Equipment Net | 5.4 | 5.6 | 6.7 | |
| Current Liabilities | ||||
| Accounts Payable | 0.7 | 0.5 | 1.1 | - |
| Short Term Debt | 3.3 | 1.6 | 0.4 | - |
| Deferred Revenue Current | 0.3 | 0.1 | 1.0 | - |
| Non-Current Liabilities | ||||
| Long Term Debt | 1.9 | 4.0 | 5.4 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | 0.2 | 0.2 | 0.1 | - |
| Additional Paid In Capital | 87.8 | 86.8 | 85.0 | - |
| Retained Earnings | (86.4) | (76.5) | (71.8) | |
| Supplementary Data | ||||
| Total Debt | 5.2 | 5.6 | 5.8 | - |
| Net debt | 5.2 | 5.3 | 5.4 | - |
| Working Capital | (3.0) | (1.2) | 0.3 | - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.5 |
| - |
| 0.8 |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | 0.2 | - | 1.3 | - | - | - | - | - | - | - |
| Total Current Assets | 1.0 | 1.0 | 2.0 | 1.7 | 3.1 | 3.5 | 3.3 | 3.7 | 3.4 | 4.2 | - | 3.2 | - | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 4.9 | 4.9 | 5.4 | 5.4 | 5.5 | 5.5 | 5.6 | 5.6 | 6.6 | 6.6 | - | 6.7 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | - | 0.3 | - | - | - |
| Goodwill | - | - | - | - | - | - | 6.2 | 3.4 | 6.4 | 6.4 | - | 6.4 | - | - | - |
| Intangible Assets | 0.2 | 0.3 | 0.3 | 0.3 | 2.6 | 3.1 | 4.9 | 3.2 | 5.6 | 5.6 | - | 6.2 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6.5 | 6.5 | 7.7 | 8.5 | 12.5 | 15.0 | 20.2 | 20.8 | 24.1 | 25.0 | - | 24.7 | - | - | - |
| Short Term Debt | 3.2 | 3.0 | 3.3 | 3.3 | 4.0 | 4.2 | 1.6 | 1.6 | 0.1 | 0.2 | - | 0.4 | - | - | - |
| Deferred Revenue Current | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 1.0 | 0.1 | 1.0 | 1.0 | - | 1.0 | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.6 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.9 | 0.4 | 0.6 | 0.6 | - | 0.4 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4.9 | 4.6 | 4.8 | 4.7 | 7.0 | 8.1 | 5.5 | 5.0 | 4.8 | 4.6 | - | 2.9 | - | - | - |
| Operating Lease Liabilities Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 1.0 | 0.2 | 1.2 | 1.2 | - | 1.2 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7.0 | 6.6 | 6.7 | 6.7 | 8.5 | 9.9 | 10.5 | 10.0 | 11.3 | 12.3 | - | 10.6 | - | - | - |
| Additional Paid In Capital |
| 88.0 |
| 87.9 |
| 87.8 |
| 87.8 |
| 87.4 |
| 87.3 |
| 86.9 |
| 86.8 |
| 86.7 |
| 86.6 |
| - |
| 85.0 |
| - |
| - |
| - |
| Retained Earnings | (88.9) | (88.4) | (87.2) | (86.4) | (84.0) | (82.6) | (77.8) | (76.5) | (74.6) | (74.7) | - | (71.8) | - | - | - |
| Accumulated Other Comprehensive Income | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | - | 0.1 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | - | 0.5 | - | - | - |
| Total Stockholders Equity | (0.7) | (0.3) | 0.8 | 1.5 | 3.8 | 4.9 | 9.4 | 10.6 | 12.4 | 12.1 | - | 13.5 | - | - | - |
| Total Equity | (0.5) | (0.1) | 1.0 | 1.7 | 4.0 | 5.1 | 9.7 | 10.8 | 12.9 | 12.7 | - | 14.0 | - | - | - |
| 5.1 |
| 4.9 |
| 5.1 |
| 5.2 |
| 5.0 |
| 4.9 |
| 5.4 |
| 5.3 |
| 3.7 |
| 4.7 |
| - |
| 5.4 |
| - |
| - |
| - |
| Working Capital | (3.9) | (3.6) | (2.7) | (3.0) | (3.9) | (4.6) | (2.2) | (1.2) | (1.4) | (0.4) | - | 0.3 | - | - | - |
| Book Value | (0.7) | (0.3) | 0.8 | 1.5 | 3.8 | 4.9 | 9.4 | 10.6 | 12.4 | 12.1 | - | 13.5 | - | - | - |
| Tangible Book Value | (1.0) | (0.6) | 0.5 | 1.2 | 1.2 | 1.8 | (1.7) | 4.0 | 0.4 | 0.1 | - | 0.9 | - | - | - |
| Assets Held For Sale | - | 1.3 | - | - |
| Total Current Assets | 1.7 | 3.7 | 3.2 | - |
| - |
| Long Term Investments | - | - | - | - |
| Equity Method Investments | 0.1 | 0.1 | 0.3 | - |
| Goodwill | - | 6.1 | 6.4 | - |
| Intangible Assets | 0.3 | 3.2 | 6.2 | - |
| Operating Lease Right Of Use Assets | - | - | - | - |
| Deferred Tax Assets | - | - | - | - |
| Other Non-Current Assets | - | - | - | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 8.5 | 20.8 | 24.7 | - |
| Operating Lease Liabilities Current | - | - | - | - |
| Accrued Expenses | 0.5 | 0.4 | 0.4 | - |
| Other Current Liabilities | - | - | - | - |
| Total Current Liabilities | 4.7 | 5.0 | 2.9 | - |
| - |
| Deferred Tax Liabilities | 0.0 | 0.2 | 1.2 | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - |
| Total Liabilities | 6.7 | 10.0 | 10.6 | - |
| - |
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | 0.1 | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | 0.2 | 0.2 | 0.5 | - |
| Total Stockholders Equity | 1.5 | 10.6 | 13.5 | 28.6 |
| Total Equity | 1.7 | 10.8 | 14.0 | 28.6 |
| Book Value | 1.5 | 10.6 | 13.5 | 28.6 |
| Tangible Book Value | 1.2 | 1.3 | 0.9 | - |