| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 4.1 | 3.6 | 3.3 | 6.2 | 14.3 | 25.4 | 1.8 | 5.4 | 0.5 | 6.9 | 11.5 | 18.2 | 2.3 | 2.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.1 | 3.6 | 3.3 | 6.2 | 14.3 | 25.4 | 1.8 | 5.4 | 0.5 | 6.9 | 11.5 | 18.2 | 2.3 | 2.7 |
| Receivables | ||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 0.3 | 1.2 | 1.6 | 2.7 | 2.5 | 2.8 | - |
| Current Assets | ||||||||||||||
| Inventory | 0.8 | 0.5 | 0.9 | 0.7 | 0.6 | 0.5 | 0.6 | 0.7 | 0.7 | 7.2 | 9.1 | 11.7 | 10.1 | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 3.5 | 4.0 | 8.5 | 8.0 | 6.0 | 2.3 | 1.9 | 2.5 | 3.7 | 7.8 | 19.0 | 18.6 | 17.8 | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 0.4 | 0.3 | 0.6 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 1.7 | 0.7 | 0.6 | 0.8 | 3.4 | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | 0.4 | - | 0.3 | 0.0 | - | 3.0 | 11.9 | 21.6 | 3.1 | 17.9 | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.4 | 0.0 | - | 3.6 | 18.9 | 38.0 | 22.1 | 35.9 | - |
| Net debt | ||||||||||||||
| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1.9 | 4.1 | 6.3 | 4.3 | 0.0 | 3.6 | 4.8 | 4.6 | 5.8 | 3.3 | 6.2 | 9.3 | 12.6 | 6.2 | 4.8 | |||||||||||||||||||||||||
| 0.5 |
| 0.2 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.2 |
| 1.6 |
| - |
| Other Current Assets | - | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 1.6 | - | - | - | - | - |
| Total Current Assets | 5.7 | 4.5 | 5.5 | 7.2 | 15.0 | 27.6 | 4.1 | 7.0 | 3.7 | 16.0 | 23.5 | 33.7 | 19.9 | - |
| Accumulated Depreciation | 3.1 | 3.0 | 3.7 | 2.3 | 2.0 | 1.8 | 1.7 | 2.4 | 2.2 | 6.9 | 16.6 | 15.0 | 14.2 | - |
| Property,Plant & Equipment Net | 0.5 | 0.9 | 4.8 | 5.7 | 4.0 | 0.5 | 0.2 | 0.1 | 0.2 | 0.9 | 2.5 | 3.5 | 3.5 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.3 | - | - | - | - | - | - | - | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | - |
| Intangible Assets | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 3.2 | 3.7 | 4.2 | 4.7 | - |
| Operating Lease Right Of Use Assets | 2.5 | 3.2 | 4.1 | 2.3 | 2.4 | 1.9 | 2.3 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.3 | 0.6 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9.5 | 9.4 | 15.4 | 15.8 | 21.8 | 30.4 | 9.1 | 11.5 | 14.6 | 26.3 | 35.9 | 47.6 | 34.3 | - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.5 |
| 0.1 |
| 0.0 |
| - |
| 0.6 |
| 7.0 |
| 16.4 |
| 19.1 |
| 17.9 |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.4 | 0.5 | 0.5 | 0.7 | 0.5 | 0.4 | 0.4 | 0.2 | - | - | - | - | - | - |
| Accrued Expenses | 0.4 | 1.0 | 1.4 | 1.6 | 1.2 | 0.9 | 1.3 | 0.8 | 2.7 | 3.2 | 3.4 | 3.1 | 3.7 | - |
| Other Current Liabilities | 1.7 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Total Current Liabilities | 3.7 | 2.0 | 2.9 | 8.1 | 2.7 | 2.9 | 2.1 | 2.4 | 8.3 | 14.0 | 20.4 | 23.0 | 25.0 | - |
| 2.8 |
| 3.5 |
| 3.7 |
| 1.6 |
| 1.9 |
| 1.5 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.0 | - | - | - | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6.6 | 5.5 | 6.6 | 10.1 | 4.6 | 4.6 | 3.9 | 3.1 | 9.2 | 15.0 | 21.6 | 40.7 | 187.4 | - |
| 295.1 |
| 285.6 |
| 279.5 |
| 268.2 |
| 267.6 |
| 266.7 |
| 239.3 |
| 237.7 |
| 226.0 |
| 222.5 |
| 210.8 |
| 179.4 |
| - |
| - |
| Retained Earnings | (292.1) | (281.7) | (270.7) | (262.5) | (250.4) | (241.1) | (234.1) | (229.3) | (220.6) | (211.3) | (196.5) | (172.5) | (139.9) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2.9 | 3.9 | 8.8 | 5.7 | 17.2 | 25.8 | 5.2 | 8.4 | 5.4 | 11.2 | 14.3 | 6.9 | (153.1) | (148.3) |
| Total Equity | 2.9 | 3.9 | 8.8 | 5.7 | 17.2 | 25.8 | 5.2 | 8.4 | 5.4 | 11.2 | 14.3 | 6.9 | (153.1) | (148.3) |
| (4.1) |
| (3.6) |
| (3.3) |
| (5.7) |
| (13.8) |
| (25.0) |
| (1.8) |
| - |
| 3.0 |
| 12.0 |
| 26.5 |
| 3.9 |
| 33.6 |
| - |
| Working Capital | 1.9 | 2.5 | 2.6 | (0.9) | 12.3 | 24.7 | 2.0 | 4.6 | (4.6) | 2.0 | 3.1 | 10.7 | (5.1) | - |
| Book Value | 2.9 | 3.9 | 8.8 | 5.7 | 17.2 | 25.8 | 5.2 | 8.4 | 5.4 | 11.2 | 14.3 | 6.9 | (153.1) | (148.3) |
| Tangible Book Value | 2.5 | 3.9 | 8.8 | 5.7 | 17.2 | 25.8 | 5.2 | 8.4 | (3.4) | 1.9 | 4.5 | (3.4) | (163.9) | - |
| 7.7 |
| 10.9 |
| 14.3 |
| 17.2 |
| 22.2 |
| 23.5 |
| 25.4 |
| 27.1 |
| 18.1 |
| 8.2 |
| 1.8 |
| 2.9 |
| 3.2 |
| 4.2 |
| 5.4 |
| 6.8 |
| 8.8 |
| 0.4 |
| 0.5 |
| 6.9 |
| 10.6 |
| 5.2 |
| 7.9 |
| 11.5 |
| 11.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.9 | 4.1 | 6.3 | 4.3 | 0.0 | 3.6 | 4.8 | 4.6 | 5.8 | 3.3 | 6.2 | 9.3 | 12.6 | 6.2 | 4.8 | 7.7 | 10.9 | 14.3 | 17.2 | 22.2 | 23.5 | 25.4 | 27.1 | 18.1 | 8.2 | 1.8 | 2.9 | 3.2 | 4.2 | 5.4 | 6.8 | 8.8 | 0.4 | 0.5 | 6.9 | 10.6 | 5.2 | 7.9 | 11.5 | 11.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.0 | 0.3 | 1.2 | 1.2 | 1.6 | 1.2 | 1.6 | 1.3 | 2.0 | 1.8 | 2.7 | 2.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.4 | 0.8 | 0.4 | 0.4 | 0.0 | 0.5 | 0.5 | 1.0 | 1.2 | 0.9 | 1.1 | 0.9 | 0.6 | 0.7 | 0.7 | 0.8 | 0.6 | 0.6 | 0.7 | 0.8 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 2.5 | 2.5 | 2.4 | 2.4 | 7.2 | 7.9 | 8.1 | 8.5 | 9.1 | 9.7 |
| Prepaid Expenses | 0.7 | 0.5 | 0.6 | 0.7 | - | 0.5 | 0.6 | 0.4 | 0.4 | 0.5 | 0.5 | 0.7 | 0.8 | 0.3 | 0.7 | 0.8 | 0.7 | 0.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | 0.0 | - | 0.0 | 0.1 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4.3 | 5.7 | 7.4 | 5.5 | - | 4.8 | 6.3 | 5.9 | 7.5 | 5.5 | 7.9 | 11.1 | 14.3 | 7.2 | 6.0 | 9.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.7 | - | - | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.4 | 0.5 | 0.5 | 0.5 | 0.2 | 0.9 | 1.0 | 4.8 | 5.1 | 4.8 | 5.5 | 5.7 | 5.8 | 5.7 | 5.5 | 5.1 | 4.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 0.1 | 0.1 | 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 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.4 | 2.5 | 2.5 | 2.6 | 0.4 | 3.2 | 3.3 | 3.8 | 3.9 | 4.1 | 1.8 | 2.1 | 2.2 | 2.3 | 2.5 | 2.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.3 | 0.3 | 0.1 | 0.1 | - | 0.1 | 0.2 | 0.2 | 0.6 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7.8 | 9.5 | 11.4 | 9.2 | 0.7 | 9.4 | 11.3 | 15.3 | 17.6 | 15.4 | 15.5 | 19.1 | 22.7 | 15.8 | 14.6 | 17.5 | 18.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.6 | 0.4 | 0.2 | 0.2 | 0.0 | 0.3 | 0.2 | 0.3 | 0.4 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.5 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.7 | 0.9 | 2.0 | 1.7 | 0.7 | 0.7 | 2.0 | 1.0 | 0.6 | 0.9 |
| Short Term Debt | 0.1 | 0.0 | 0.1 | 0.1 | - | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.5 | 0.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | ||||||||||||||||||||||||
| Accrued Expenses | 0.9 | 0.4 | 1.1 | 0.6 | 0.3 | 1.0 | 1.1 | 1.6 | 2.0 | 1.4 | 1.7 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 0.8 | 1.2 | ||||||||||||||||||||||
| Other Current Liabilities | 1.7 | 1.7 | 1.8 | 0.8 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4.2 | 3.7 | 4.3 | 2.2 | - | 2.0 | 2.1 | 3.0 | 4.1 | 2.9 | 3.8 | 3.9 | 5.1 | 8.1 | 2.9 | 3.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | - | - | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | 2.5 | 4.5 | 3.0 | - | 8.4 | 0.5 | 14.8 | 16.4 | 0.0 |
| Operating Lease Liabilities Non-Current | 2.7 | 2.8 | 2.9 | 3.0 | - | 3.5 | 3.6 | 3.4 | 3.5 | 3.7 | 1.0 | 1.3 | 1.5 | 1.6 | 1.8 | 2.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6.9 | 6.6 | 7.3 | 5.2 | - | 5.5 | 5.7 | 6.5 | 7.6 | 6.6 | 4.8 | 5.3 | 6.7 | 10.1 | 5.1 | 5.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.8 |
| Additional Paid In Capital | 295.9 | 295.1 | 294.1 | 290.4 | - | 285.6 | 285.6 | 282.6 | 281.0 | 279.5 | 279.0 | 279.0 | 278.7 | 268.2 | 267.7 | 267.6 | 267.5 | |||||||||||||||||||||||
| Retained Earnings | (294.9) | (292.1) | (289.9) | (286.3) | - | (281.7) | (280.0) | (273.8) | (271.6) | (270.7) | (268.4) | (265.2) | (262.7) | (262.5) | (258.5) | (255.8) | (253.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 0.9 | 2.9 | 4.1 | 4.0 | - | 3.9 | 5.6 | 8.8 | 9.9 | 8.8 | 10.7 | 13.8 | 15.9 | 5.7 | 9.4 | 12.1 | 14.5 | |||||||||||||||||||||||
| Total Equity | 0.9 | 2.9 | 4.1 | 4.0 | - | 3.9 | 5.6 | 8.8 | 9.9 | 8.8 | 10.7 | 13.8 | 15.9 | 5.7 | 9.4 | 12.1 | 14.5 | 17.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.1 | 0.0 | 0.1 | 0.1 | - | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | - | - | - | - | 2.5 | 6.6 | 3.6 | 7.0 | 16.9 | 11.2 | 29.6 | 32.7 | 20.0 |
| Net debt | (1.8) | (4.1) | (6.2) | (4.2) | - | (3.6) | (4.7) | (4.3) | (5.5) | (3.3) | (6.1) | (9.2) | (12.5) | (5.7) | (4.4) | (7.3) | (10.3) | (13.8) | ||||||||||||||||||||||
| Working Capital | 0.2 | 1.9 | 3.0 | 3.4 | - | 2.8 | 4.3 | 2.8 | 3.4 | 2.6 | 4.1 | 7.2 | 9.2 | (0.9) | 3.2 | 6.3 | 9.3 | 12.3 | ||||||||||||||||||||||
| Book Value | 0.9 | 2.9 | 4.1 | 4.0 | - | 3.9 | 5.6 | 8.8 | 9.9 | 8.8 | 10.7 | 13.8 | 15.9 | 5.7 | 9.4 | 12.1 | 14.5 | 17.2 | ||||||||||||||||||||||
| Tangible Book Value | 0.5 | 2.5 | 3.6 | 4.0 | - | 3.9 | 5.6 | 8.8 | 9.9 | 8.8 | 10.7 | 13.8 | 15.9 | 5.7 | 9.4 | 12.0 | 14.4 | |||||||||||||||||||||||
| 0.4 |
| 0.7 |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.7 |
| 0.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 15.0 |
| 18.1 |
| 23.2 |
| 25.8 |
| 27.6 |
| 29.6 |
| 20.8 |
| 11.0 |
| 4.1 |
| 4.9 |
| 5.1 |
| 5.6 |
| 7.0 |
| 11.0 |
| 11.5 |
| 3.6 |
| 4.3 |
| 16.0 |
| 20.1 |
| 15.8 |
| 19.0 |
| 23.5 |
| 24.5 |
| - |
| 1.9 |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.8 |
| 1.0 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 1.2 |
| 1.3 |
| 0.3 |
| 0.9 |
| 1.8 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 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 |
| 2.4 |
| 2.6 |
| 2.7 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.6 |
| 3.7 |
| 3.8 |
| 2.3 |
| 2.4 |
| 2.5 |
| 1.7 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.8 |
| 24.9 |
| 26.4 |
| 28.7 |
| 30.4 |
| 32.6 |
| 24.6 |
| 15.4 |
| 9.1 |
| 10.6 |
| 11.3 |
| 10.3 |
| 11.5 |
| 14.4 |
| 22.6 |
| 14.8 |
| 14.6 |
| 26.3 |
| 31.4 |
| 27.5 |
| 31.1 |
| 35.9 |
| 37.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 0.6 |
| 7.0 |
| 8.4 |
| 10.7 |
| 14.8 |
| 16.4 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.3 |
| 1.1 |
| 0.9 |
| 0.9 |
| 1.3 |
| 1.0 |
| 1.3 |
| 1.1 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 1.0 |
| 1.1 |
| 2.7 |
| 3.2 |
| 3.9 |
| 3.5 |
| 3.2 |
| 3.4 |
| 3.1 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.5 |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.7 |
| 3.2 |
| 3.2 |
| 3.2 |
| 2.9 |
| 3.4 |
| 3.5 |
| 2.4 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.9 |
| 2.4 |
| 5.5 |
| 10.4 |
| 7.9 |
| 8.3 |
| 14.0 |
| 18.8 |
| 16.1 |
| 19.0 |
| 20.4 |
| 24.0 |
| 1.8 |
| 1.9 |
| 2.0 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.6 |
| 5.6 |
| 4.9 |
| 5.1 |
| 4.6 |
| 5.1 |
| 5.4 |
| 4.2 |
| 3.9 |
| 4.6 |
| 4.8 |
| 3.5 |
| 3.1 |
| 6.3 |
| 11.3 |
| 8.8 |
| 9.2 |
| 15.0 |
| 19.9 |
| 17.8 |
| 20.1 |
| 21.6 |
| 38.9 |
| 267.4 |
| 267.3 |
| 267.2 |
| 267.1 |
| 266.7 |
| 266.7 |
| 255.9 |
| 244.0 |
| 239.3 |
| 239.1 |
| 238.1 |
| 237.5 |
| 237.7 |
| 237.5 |
| 237.6 |
| 230.0 |
| 226.0 |
| 222.5 |
| 221.7 |
| - |
| 210.7 |
| 210.8 |
| 191.6 |
| (250.4) |
| (248.3) |
| (245.9) |
| (243.7) |
| (241.1) |
| (239.4) |
| (236.9) |
| (232.9) |
| (234.1) |
| (233.1) |
| (231.6) |
| (230.9) |
| (229.3) |
| (229.6) |
| (226.3) |
| (224.0) |
| (220.6) |
| (211.3) |
| (210.2) |
| (205.0) |
| (199.9) |
| (196.5) |
| (194.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.2 |
| 19.2 |
| 21.5 |
| 23.6 |
| 25.8 |
| 27.5 |
| 19.2 |
| 11.2 |
| 5.2 |
| 6.0 |
| 6.4 |
| 6.8 |
| 0.0 |
| 8.1 |
| 11.3 |
| 6.0 |
| 5.4 |
| 11.2 |
| 11.5 |
| 9.8 |
| 10.9 |
| 14.2 |
| (1.7) |
| 19.2 |
| 21.5 |
| 23.6 |
| 25.8 |
| 27.5 |
| 19.2 |
| 11.2 |
| 5.2 |
| 6.0 |
| 6.4 |
| 6.8 |
| 0.0 |
| 8.1 |
| 11.3 |
| 6.0 |
| 5.4 |
| 11.2 |
| 11.5 |
| 9.8 |
| 10.9 |
| 14.2 |
| (1.7) |
| (16.7) |
| (21.7) |
| (23.0) |
| (25.0) |
| (26.7) |
| (17.7) |
| (8.2) |
| (1.8) |
| (2.9) |
| - |
| - |
| - |
| - |
| (6.4) |
| 6.2 |
| 3.0 |
| 0.1 |
| 6.3 |
| 6.0 |
| 21.6 |
| 21.2 |
| 8.7 |
| 15.0 |
| 20.0 |
| 22.6 |
| 24.7 |
| 26.2 |
| 17.4 |
| 8.6 |
| 2.0 |
| 2.8 |
| 2.9 |
| 2.7 |
| 4.6 |
| 5.5 |
| 1.1 |
| (4.4) |
| (3.9) |
| 2.0 |
| 1.3 |
| (0.3) |
| 0.0 |
| 3.1 |
| 0.5 |
| 19.2 |
| 21.5 |
| 23.6 |
| 25.8 |
| 27.5 |
| 19.2 |
| 11.2 |
| 5.2 |
| 6.0 |
| 6.4 |
| 6.8 |
| 0.0 |
| 8.1 |
| 11.3 |
| 6.0 |
| 5.4 |
| 11.2 |
| 11.5 |
| 9.8 |
| 10.9 |
| 14.2 |
| (1.7) |
| 17.2 |
| 19.2 |
| 21.4 |
| 23.6 |
| 25.8 |
| 27.5 |
| 19.2 |
| 11.2 |
| 5.2 |
| 6.0 |
| 6.4 |
| 6.7 |
| (0.0) |
| 8.0 |
| 2.7 |
| (2.7) |
| (3.4) |
| 1.9 |
| 2.0 |
| 0.2 |
| 1.2 |
| 4.4 |
| (11.7) |