| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 16.6 | 5.0 | 15.4 | 1.9 | 25.8 | 20.6 | 1.1 | 2.1 | 2.0 | 2.8 | 0.6 |
| Restricted Cash | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 16.6 | 5.0 | 15.4 | 1.9 | 25.8 | 20.6 | 1.1 | 2.1 | 2.0 | 2.8 | 0.6 |
| Receivables | |||||||||||
| Accounts Receivable | 8.8 | 7.2 | 5.0 | 3.2 | 1.0 | 1.0 | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | 3.1 | 4.3 | 3.1 | 2.0 | 1.2 | 1.3 | 0.3 | 0.1 | 0.2 | 0.0 | - |
| Prepaid Expenses | - | - | - | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 21.8 | 21.3 | 19.7 | 20.1 | 10.7 | 2.1 | 1.1 | 1.4 | 1.3 | 0.6 | - |
| Accumulated Depreciation | - | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 4.4 | 4.3 | 5.1 | 6.0 | 7.0 | 1.8 | 3.7 | 3.4 | 1.4 | 0.6 | - |
| Short Term Debt | - | - | - | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 15.0 | 15.9 | 26.0 | - | - | 0.5 | 0.0 | 1.0 | 1.4 | - | - |
| Operating Lease Liabilities Non-Current | 10.6 | 12.4 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 335.3 | 294.9 | 232.6 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 15.0 | 15.9 | 26.0 | - | - | 0.5 | 1.9 | 3.4 | 1.4 | - | - |
| Net debt | (1.6) | 10.9 | 10.6 | ||||||||
| (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 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 12.2 | 16.6 | 3.2 | 4.8 | 3.9 | 5.0 | 10.6 | 3.1 | 11.9 | 15.4 | 7.0 | 2.4 | 12.1 | 1.9 | 7.9 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 1.8 | 2.7 | 1.3 | 1.2 | 1.4 | 0.5 | 0.2 | 0.2 | 0.6 | 0.1 | - |
| Assets Held For Sale | - | - | 0.0 | 0.3 | 0.7 | 0.0 | 7.4 | 2.6 | - | - | - |
| Total Current Assets | 30.7 | 19.9 | 25.3 | 9.3 | 30.7 | 24.1 | 10.2 | 8.5 | 10.9 | 4.9 | - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.7 |
| 0.9 |
| 0.6 |
| 0.5 |
| - |
| Property,Plant & Equipment Net | 8.6 | 11.0 | 13.2 | 16.7 | 9.7 | 1.0 | 0.4 | 0.5 | 0.7 | 0.1 | - |
| Long Term Investments | - | - | - | - | - | 0.1 | 0.0 | - | - | - | - |
| Equity Method Investments | - | - | - | - | 0.0 | 0.1 | - | - | - | - | - |
| Goodwill | 24.3 | 24.3 | 20.6 | 20.6 | 53.5 | 6.3 | 6.3 | 1.4 | 3.1 | 0.0 | - |
| Intangible Assets | 13.3 | 14.5 | 17.2 | 21.3 | 21.3 | 7.0 | 8.2 | 3.5 | 5.5 | 0.0 | - |
| Operating Lease Right Of Use Assets | 4.7 | 9.3 | 9.6 | 9.7 | 6.1 | 0.4 | 0.3 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 0.0 | 0.2 | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 54.7 | 62.5 | 66.8 | 74.6 | 95.2 | 16.3 | 18.8 | - | - | - | - |
| Total Assets | 85.4 | 82.5 | 92.2 | 83.8 | 125.9 | 40.4 | 29.0 | 18.1 | 20.6 | 5.5 | - |
| - |
| - |
| - |
| 1.9 |
| 2.5 |
| - |
| - |
| - |
| Deferred Revenue Current | 4.6 | 3.4 | 3.6 | 3.0 | 2.4 | 1.1 | 0.7 | 0.2 | 0.1 | 0.0 | - |
| Operating Lease Liabilities Current | 2.7 | 2.3 | 1.3 | 1.1 | 0.2 | 0.3 | 0.1 | 0.0 | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 2.6 | 3.1 | 0.6 | - |
| Other Current Liabilities | 1.7 | 5.1 | 5.6 | 2.8 | 2.4 | 2.1 | - | - | - | - | - |
| Total Current Liabilities | 29.1 | 18.2 | 17.2 | 15.4 | 13.8 | 5.9 | 10.3 | 8.6 | 8.2 | 1.2 | - |
| 13.4 |
| 14.2 |
| 10.0 |
| 0.2 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1.4 | 1.3 | 1.4 | 1.0 | 0.8 | 1.0 | 0.8 | 0.0 | - | - | - |
| Deferred Tax Liabilities | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.6 | 0.6 | 1.4 | 0.0 | - | - | - | - | - | - |
| Total Non-Current Liabilities | 13.4 | 30.1 | 41.5 | 19.1 | 11.0 | 2.6 | 21.9 | 1.0 | 1.5 | 0.5 | - |
| Total Liabilities | 42.5 | 48.3 | 58.8 | 34.5 | 24.8 | 8.5 | 32.2 | 9.5 | 9.7 | 1.7 | - |
| 202.7 |
| 171.3 |
| 68.2 |
| 19.4 |
| 15.5 |
| 12.3 |
| 2.0 |
| - |
| Retained Earnings | (291.6) | (260.1) | (198.7) | (153.0) | (69.9) | (43.1) | (28.4) | (12.1) | (5.8) | (0.4) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | 0.4 | 0.3 | 0.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 42.9 | 34.1 | 33.4 | 49.3 | 101.1 | 25.2 | (9.0) | 3.5 | 6.5 | 1.5 | 1.5 |
| Total Equity | 42.9 | 34.1 | 33.4 | 49.3 | 101.1 | 25.2 | (9.0) | 3.5 | 6.5 | 1.5 | 1.5 |
| - |
| - |
| (20.1) |
| 0.8 |
| 1.4 |
| (0.6) |
| - |
| - |
| Working Capital | 1.6 | 1.7 | 8.1 | (6.2) | 16.9 | 18.2 | (0.1) | (0.0) | 2.7 | 3.7 | - |
| Book Value | 42.9 | 34.1 | 33.4 | 49.3 | 101.1 | 25.2 | (9.0) | 3.5 | 6.5 | 1.5 | 1.5 |
| Tangible Book Value | 5.3 | (4.6) | (4.5) | 7.4 | 26.4 | 11.8 | (23.6) | (1.4) | (2.1) | 1.5 | - |
| 14.0 |
| 14.6 |
| 25.8 |
| 35.1 |
| 69.0 |
| 62.8 |
| 20.6 |
| 24.2 |
| 1.9 |
| 1.1 |
| 1.1 |
| 0.9 |
| 2.7 |
| 4.1 |
| 2.1 |
| 1.4 |
| 1.3 |
| 2.2 |
| 2.0 |
| 3.8 |
| 2.9 |
| 3.2 |
| 2.8 |
| 0.8 |
| 0.6 |
| Restricted Cash | 0.4 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.5 | 0.5 | 0.6 | 0.8 | 1.1 | 0.9 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.0 | 24.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 12.2 | 16.6 | 3.2 | 4.8 | 3.9 | 5.0 | 10.6 | 3.1 | 11.9 | 15.4 | 7.0 | 2.4 | 12.1 | 1.9 | 7.9 | 14.0 | 14.6 | 25.8 | 35.1 | 82.0 | 86.8 | 20.6 | 24.2 | 1.9 | 1.1 | 1.1 | 0.9 | 2.7 | 4.1 | 2.1 | 1.4 | 1.3 | 2.2 | 2.0 | 3.8 | 2.9 | 3.2 | 2.8 | 0.8 | 0.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 7.7 | 8.8 | 12.3 | 8.0 | 7.6 | 7.2 | 6.7 | 9.0 | 7.5 | 5.0 | 7.0 | 5.7 | 4.3 | 3.2 | 4.3 | 4.8 | 1.5 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2.9 | 3.1 | 3.9 | 4.6 | 4.2 | 4.3 | 3.9 | 3.6 | 3.8 | 3.1 | 3.5 | 2.7 | 2.0 | 2.0 | 3.1 | 3.2 | 1.2 | 1.2 | 1.8 | 1.4 | 1.1 | 1.3 | 0.6 | 0.7 | 0.5 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | - | - | 0.0 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2.4 | 1.8 | 2.6 | 3.3 | 3.5 | 2.7 | 1.2 | 1.4 | 1.6 | 1.3 | 1.7 | 1.4 | 1.7 | 1.2 | 1.3 | 1.8 | 2.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.6 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Total Current Assets | 25.7 | 30.7 | 22.5 | 21.4 | 20.0 | 19.9 | 23.2 | 17.8 | 25.6 | 25.3 | 19.9 | 12.9 | 21.3 | 9.3 | 17.7 | 25.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | 2.8 | 2.4 | 2.3 | 1.8 | 1.3 | 1.3 | 2.3 | - | - | 0.6 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 8.2 | 8.6 | 10.2 | 9.8 | 10.4 | 11.0 | 12.7 | 13.2 | 13.9 | 13.2 | 14.1 | 15.0 | 16.0 | 16.7 | 16.7 | 16.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 24.3 | 24.3 | 24.3 | 24.3 | 24.3 | 24.3 | 24.3 | 24.3 | 23.7 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.5 | 58.5 | 53.5 | 53.5 | ||||||||||||||||||||||
| Intangible Assets | 13.0 | 13.3 | 13.6 | 13.9 | 14.2 | 14.5 | 25.8 | 27.0 | 28.2 | 17.2 | 18.2 | 19.2 | 20.3 | 21.3 | 22.5 | 21.2 | 20.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.4 | 4.7 | 7.7 | 7.7 | 7.7 | 9.3 | 9.3 | 9.5 | 9.6 | 9.6 | 9.5 | 9.3 | 9.5 | 9.7 | 9.8 | 9.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 52.8 | 54.7 | 58.5 | 58.7 | 59.8 | 62.5 | 78.0 | 80.1 | 81.6 | 66.8 | 68.3 | 71.0 | 72.4 | 74.6 | 75.7 | 111.9 | 99.5 | |||||||||||||||||||||||
| Total Assets | 78.5 | 85.4 | 81.0 | 80.1 | 79.8 | 82.5 | 101.2 | 97.9 | 106.7 | 92.2 | 88.2 | 83.9 | 93.8 | 83.8 | 93.5 | 137.0 | 120.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5.9 | 4.4 | 3.8 | 4.1 | 4.5 | 4.3 | 5.8 | 6.3 | 6.9 | 5.1 | 5.6 | 5.4 | 6.2 | 6.0 | 8.2 | 7.4 | 4.3 | 7.1 | 6.5 | 4.1 | 4.7 | 1.8 | 3.8 | 4.2 | 3.3 | 3.7 | 5.6 | 5.2 | 1.9 | 3.4 | 2.2 | 1.9 | 2.0 | 1.4 | 1.4 | - | - | 0.6 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 4.5 | 4.6 | 4.1 | 3.8 | 4.6 | 3.4 | 3.2 | 3.6 | 4.6 | 3.6 | 4.5 | 3.6 | 4.2 | 3.0 | 3.6 | 2.0 | 2.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.2 | 2.7 | 2.1 | 1.4 | 0.8 | 2.3 | 1.9 | 1.7 | 1.4 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 2.4 | 1.7 | 4.6 | 4.9 | 4.9 | 5.1 | 5.5 | 5.8 | 5.8 | 5.6 | 3.4 | 3.1 | 2.2 | 2.8 | 4.9 | 6.4 | 3.1 | |||||||||||||||||||||||
| Total Current Liabilities | 29.5 | 29.1 | 15.5 | 15.2 | 16.9 | 18.2 | 30.6 | 21.2 | 20.3 | 17.2 | 16.3 | 14.6 | 14.4 | 15.4 | 18.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 15.0 | - | 15.0 | 14.9 | 15.9 | - | 15.8 | 16.8 | 16.7 | - | 11.2 | 10.7 | 10.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.4 | 3.4 | 0.9 | 1.4 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 12.1 | 10.6 | 11.2 | 11.7 | 11.9 | 12.4 | 12.5 | 12.8 | 13.2 | 13.4 | 13.4 | 13.5 | 13.9 | 14.2 | 14.5 | 14.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.2 | 1.4 | 1.5 | 1.4 | 1.2 | 1.3 | 1.2 | 1.3 | 1.4 | 1.4 | 1.5 | 1.5 | 1.3 | 1.0 | 1.0 | 0.9 | 0.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 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 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 2.1 | 2.1 | 2.0 | 1.4 | 1.3 | 2.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 14.6 | 13.4 | 29.0 | 29.5 | 29.6 | 30.1 | 30.3 | 30.6 | 31.9 | 41.5 | 28.3 | 27.4 | 27.4 | 19.1 | 19.2 | 19.7 | ||||||||||||||||||||||||
| Total Liabilities | 44.0 | 42.5 | 44.5 | 44.7 | 46.4 | 48.3 | 60.9 | 51.7 | 53.8 | 58.8 | 44.6 | 42.0 | 41.8 | 34.5 | 38.2 | 37.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | - | - |
| Additional Paid In Capital | 336.3 | 335.3 | 321.1 | 315.9 | 305.1 | 294.9 | 280.8 | 273.9 | 270.9 | 232.6 | 231.5 | 219.2 | 218.2 | 202.7 | 201.5 | 197.5 | 176.3 | |||||||||||||||||||||||
| Retained Earnings | (300.9) | (291.6) | (283.8) | (279.6) | (271.0) | (260.1) | (239.7) | (227.1) | 52.9 | (198.7) | (187.4) | (176.8) | (165.7) | (153.0) | (146.2) | (98.1) | (82.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.3 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.4 | 0.4 | 0.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 34.5 | 42.9 | 36.5 | 35.4 | 33.4 | 34.1 | 40.3 | 46.2 | 52.9 | 33.4 | 43.6 | 41.9 | 52.0 | 49.3 | 55.3 | 99.3 | 93.5 | |||||||||||||||||||||||
| Total Equity | 34.5 | 42.9 | 36.5 | 35.4 | 33.4 | 34.1 | 40.3 | 46.2 | 52.9 | 33.4 | 43.6 | 41.9 | 52.0 | 49.3 | 55.3 | 99.3 | 93.5 | 101.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15.0 | - | 15.0 | 14.9 | 15.9 | - | 15.8 | 16.8 | 16.7 | - | 11.2 | 10.7 | 10.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | - | - | 19.5 | 3.4 | (1.5) | 1.4 | - | - | - | - | - | - | - |
| Net debt | 2.8 | - | 11.8 | 10.1 | 12.1 | - | 5.2 | 13.7 | 4.8 | - | 4.2 | 8.3 | (1.8) | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (3.7) | 1.6 | 7.0 | 6.2 | 3.1 | 1.7 | (7.4) | (3.4) | 5.2 | 8.1 | 3.6 | (1.7) | 7.0 | (6.2) | (1.2) | 7.2 | 9.2 | 16.9 | ||||||||||||||||||||||
| Book Value | 34.5 | 42.9 | 36.5 | 35.4 | 33.4 | 34.1 | 40.3 | 46.2 | 52.9 | 33.4 | 43.6 | 41.9 | 52.0 | 49.3 | 55.3 | 99.3 | 93.5 | 101.1 | ||||||||||||||||||||||
| Tangible Book Value | (2.8) | 5.3 | (1.4) | (2.8) | (5.1) | (4.6) | (9.8) | (5.2) | 1.0 | (4.5) | 4.8 | 2.1 | 11.1 | 7.4 | 12.3 | 19.7 | 19.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 2.2 |
| 1.3 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.4 |
| 0.5 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.3 |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 7.4 |
| 7.4 |
| 3.5 |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.6 |
| 30.7 |
| 42.9 |
| 87.8 |
| 92.4 |
| 24.1 |
| 26.9 |
| 5.5 |
| 10.5 |
| 10.2 |
| 10.7 |
| 11.5 |
| 12.9 |
| 8.5 |
| 8.8 |
| 9.8 |
| 8.6 |
| 11.0 |
| 7.8 |
| 0.0 |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.6 |
| 2.0 |
| - |
| - |
| 0.5 |
| - |
| - |
| 10.2 |
| 9.9 |
| 8.6 |
| 1.6 |
| 1.3 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.3 |
| 1.4 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.4 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.9 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 8.0 |
| 3.1 |
| 1.4 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 2.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 21.4 |
| 22.8 |
| 6.2 |
| 6.6 |
| 7.0 |
| 7.4 |
| 7.8 |
| 8.0 |
| 8.2 |
| 7.3 |
| 9.6 |
| 16.3 |
| 2.6 |
| 5.1 |
| 5.3 |
| 5.6 |
| 5.5 |
| 2.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| 9.5 |
| 6.2 |
| 6.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.8 |
| 1.1 |
| 0.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.2 |
| 89.7 |
| 16.7 |
| 16.0 |
| 16.3 |
| 16.1 |
| 17.1 |
| - |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.9 |
| 132.6 |
| 104.6 |
| 108.4 |
| 40.4 |
| 43.0 |
| 22.6 |
| 29.1 |
| 29.0 |
| 30.8 |
| 32.1 |
| 34.9 |
| 18.1 |
| 18.7 |
| 19.5 |
| 18.2 |
| 20.6 |
| 15.4 |
| 0.0 |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| 0.0 |
| 0.0 |
| (2.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.7 |
| 1.8 |
| 1.5 |
| 1.1 |
| 1.2 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.7 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.6 |
| 3.2 |
| 3.0 |
| 3.5 |
| 3.1 |
| 1.9 |
| - |
| - |
| 0.6 |
| - |
| - |
| 2.9 |
| 3.5 |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 11.4 |
| 13.8 |
| 14.8 |
| 8.1 |
| 8.1 |
| 5.9 |
| 5.8 |
| 5.7 |
| 10.1 |
| 10.3 |
| 10.8 |
| 9.1 |
| 8.1 |
| 8.6 |
| 7.6 |
| 10.4 |
| 7.8 |
| 8.2 |
| 3.4 |
| 0.0 |
| - |
| 1.2 |
| - |
| - |
| 14.3 |
| 10.1 |
| 10.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.0 |
| 1.1 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 11.0 |
| 11.1 |
| 1.3 |
| 1.5 |
| 2.6 |
| 2.5 |
| 21.6 |
| - |
| 21.9 |
| - |
| - |
| 20.1 |
| 1.0 |
| 3.4 |
| 1.0 |
| 1.5 |
| 1.5 |
| 1.5 |
| - |
| - |
| 0.5 |
| - |
| - |
| 26.6 |
| 24.8 |
| 25.9 |
| 9.4 |
| 9.6 |
| 8.5 |
| 8.3 |
| 27.2 |
| 33.5 |
| 32.2 |
| 32.5 |
| 30.3 |
| 28.3 |
| 9.5 |
| 11.1 |
| 11.4 |
| 9.3 |
| 9.7 |
| 4.8 |
| 0.0 |
| - |
| 1.7 |
| - |
| - |
| 171.3 |
| 169.9 |
| 148.8 |
| 147.6 |
| 68.2 |
| 68.1 |
| 22.2 |
| 22.0 |
| 19.4 |
| 16.5 |
| 16.5 |
| 16.5 |
| 15.5 |
| 12.6 |
| 10.2 |
| 10.2 |
| 12.3 |
| 8.9 |
| - |
| - |
| 2.0 |
| - |
| - |
| (69.9) |
| (62.9) |
| (53.3) |
| (48.5) |
| (43.1) |
| (39.8) |
| (33.0) |
| (32.3) |
| (28.4) |
| (23.8) |
| (20.1) |
| (15.1) |
| (12.1) |
| (9.9) |
| (9.2) |
| (8.2) |
| (5.8) |
| (2.6) |
| 0.0 |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.1 |
| 106.8 |
| 95.2 |
| 98.8 |
| 25.2 |
| 28.3 |
| (10.9) |
| (10.4) |
| (9.0) |
| (7.3) |
| (3.6) |
| 1.5 |
| 3.5 |
| 2.7 |
| 3.4 |
| 4.4 |
| 6.5 |
| 6.3 |
| 0.0 |
| - |
| 1.5 |
| - |
| - |
| 106.8 |
| 95.2 |
| 98.8 |
| 25.2 |
| 28.3 |
| (10.9) |
| (10.4) |
| (9.0) |
| (7.3) |
| (3.6) |
| 1.5 |
| 3.5 |
| 2.7 |
| 3.4 |
| 4.4 |
| 6.5 |
| 6.3 |
| 0.0 |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| 17.4 |
| 2.0 |
| (2.7) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.1 |
| 79.8 |
| 84.2 |
| 18.2 |
| 21.1 |
| (0.2) |
| 0.4 |
| (0.1) |
| (0.1) |
| 2.4 |
| 4.8 |
| (0.0) |
| 1.2 |
| (0.6) |
| 0.7 |
| 2.8 |
| 4.4 |
| 0.0 |
| - |
| 3.7 |
| - |
| - |
| 106.8 |
| 95.2 |
| 98.8 |
| 25.2 |
| 28.3 |
| (10.9) |
| (10.4) |
| (9.0) |
| (7.3) |
| (3.6) |
| 1.5 |
| 3.5 |
| 2.7 |
| 3.4 |
| 4.4 |
| 6.5 |
| 6.3 |
| 0.0 |
| - |
| 1.5 |
| - |
| - |
| 26.2 |
| 34.1 |
| 82.6 |
| 85.8 |
| 11.8 |
| 14.5 |
| (24.9) |
| (24.7) |
| (23.6) |
| (20.9) |
| (21.3) |
| (17.9) |
| (0.6) |
| (5.4) |
| (5.0) |
| (4.3) |
| (2.1) |
| 2.2 |
| - |
| - |
| 1.5 |
| - |
| - |