| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 38.9 | 56.5 | 159.7 | 257.7 | 277.5 | 84.3 | 10.6 | 9.5 | 53.3 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | - |
| Cash And Short Term Investments | 38.9 | 56.5 | 159.7 | 257.7 | 277.5 | 84.3 | 10.6 | 9.5 | 53.3 | 0.0 |
| Receivables | ||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2.4 | 3.8 | 2.6 | 3.4 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 43.9 | 43.8 | 41.6 | 37.5 | 21.0 | 7.7 | 5.8 | 0.4 | 0.0 | - |
| Accumulated Depreciation | 27.4 | 21.3 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 4.7 | 4.8 | 2.6 | 4.4 | 3.3 | 1.6 | 1.1 | 3.0 | 1.5 | - |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.9 | 14.1 | 17.7 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | - | - | - | - | ||||||
| Supplementary Data | ||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - |
| 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 |
|---|
| 4.7 |
| 5.7 |
| 1.8 |
| 1.5 |
| 0.8 |
| - |
| Other Current Assets | 0.3 | 0.7 | 0.5 | 0.3 | 0.0 | 0.2 | 0.2 | 0.0 | 0.1 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 160.9 | 180.1 | 162.3 | 261.0 | 282.4 | 100.3 | 64.2 | 109.5 | 55.2 | - |
| 14.8 |
| 8.8 |
| 6.3 |
| 4.9 |
| 3.6 |
| 0.1 |
| 0.0 |
| - |
| Property,Plant & Equipment Net | 16.5 | 22.5 | 26.8 | 28.7 | 14.6 | 2.8 | 2.1 | 0.3 | 0.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 19.5 | 19.5 | 20.1 | - | - | - | - |
| Intangible Assets | - | - | - | - | 0.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 10.9 | 14.2 | 17.4 | 20.3 | 20.4 | 23.1 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.4 | 0.8 | 1.2 | 1.9 | 1.8 | 0.4 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 192.4 | 220.2 | 207.3 | 330.7 | 338.9 | 153.8 | 81.6 | 109.9 | 55.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | 0.0 | 4.8 | 14.0 | 11.0 | - | - | - |
| Operating Lease Liabilities Current | 2.8 | 3.1 | 3.2 | 2.5 | 1.6 | 1.2 | - | - | - | - |
| Accrued Expenses | 5.6 | 7.1 | 6.5 | 5.7 | 4.0 | 3.8 | 5.5 | 2.7 | 4.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 21.5 | 19.4 | 19.3 | 19.7 | 16.3 | 22.5 | 14.9 | 5.7 | 5.5 | - |
| 18.5 |
| 19.4 |
| 20.4 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 10.9 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 0.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 33.1 | 33.6 | 37.1 | 38.4 | 35.8 | 44.0 | 27.9 | 5.7 | 5.5 | - |
| - |
| - |
| - |
| 175.6 |
| 1.8 |
| - |
| Retained Earnings | (614.7) | (497.9) | (380.8) | (238.1) | (168.3) | (106.3) | (69.6) | (71.4) | (33.8) | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 159.2 | 186.6 | 170.2 | 292.3 | 303.1 | 109.8 | (60.4) | (33.5) | (26.9) | 0.0 |
| Total Equity | 159.2 | 186.6 | 170.2 | 292.3 | 303.1 | 109.8 | (60.4) | (33.5) | (26.9) | 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 139.4 | 160.7 | 143.0 | 241.3 | 266.1 | 77.9 | 49.3 | 103.8 | 49.7 | - |
| Book Value | 159.2 | 186.6 | 170.2 | 292.3 | 303.1 | 109.8 | (60.4) | (33.5) | (26.9) | 0.0 |
| Tangible Book Value | - | - | 170.2 | 272.9 | 283.7 | 89.7 | - | - | - | - |
| 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 |
|---|
| Q4 FY 16 |
|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 36.2 | 38.9 | 29.1 | 34.7 | 28.1 | 56.5 | 105.5 | 224.1 | 159.7 | 159.7 | 183.3 | 205.5 | 231.6 | 257.7 | 282.7 | 260.6 | 277.9 | 277.5 | 192.2 | 208.7 | 221.7 | 84.3 | 85.0 | 18.3 | 6.7 | 10.6 | 23.0 | 21.4 | 7.2 | 7.0 | 22.9 | 51.4 | 135.7 | 53.3 | 4.0 | 3.3 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | 96.6 | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash And Short Term Investments | 36.2 | 38.9 | 29.1 | 34.7 | 28.1 | 56.5 | 202.1 | 224.1 | 159.7 | 159.7 | 183.3 | 205.5 | 231.6 | 257.7 | 282.7 | ||||||||||||||||||||||
| Receivables | |||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Current Assets | |||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 43.9 | 43.9 | 43.9 | 43.9 | 44.1 | 43.8 | 43.8 | 42.1 | 41.9 | 41.6 | 41.4 | 41.1 | 39.9 | 37.5 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2.9 | 4.7 | 4.3 | 3.3 | 4.4 | 4.8 | 2.5 | 1.9 | 2.5 | 2.6 | 4.1 | 3.1 | 2.7 | 4.4 | 4.6 | ||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 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 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.5 |
| 74.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| 260.6 |
| 277.9 |
| 277.5 |
| 192.2 |
| 208.7 |
| 221.7 |
| 84.3 |
| 85.0 |
| 18.3 |
| 6.7 |
| 10.6 |
| 23.0 |
| 21.4 |
| 7.2 |
| 7.0 |
| 115.4 |
| 125.9 |
| 135.7 |
| 53.3 |
| 4.0 |
| 3.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2.5 | 2.4 | 3.4 | 2.8 | 3.1 | 3.8 | 4.3 | 4.3 | 2.8 | 2.6 | 2.6 | 3.2 | 3.2 | 3.4 | 3.0 | 3.4 | 3.6 | 4.7 | 6.8 | 7.6 | 5.7 | 5.7 | 9.3 | 2.9 | 1.2 | 1.8 | 4.0 | 3.3 | 1.6 | 1.5 | 1.6 | 2.4 | 1.0 | 0.8 | - | - | - |
| Other Current Assets | 0.3 | 0.3 | 0.6 | 0.7 | 0.5 | 0.4 | 0.5 | 0.4 | 0.6 | 0.5 | 0.4 | 0.5 | 0.5 | 0.3 | 0.4 | 0.7 | 0.0 | 0.0 | 0.0 | 0.4 | 0.1 | 0.2 | 0.1 | - | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 140.1 | 160.9 | 106.5 | 127.7 | 153.6 | 180.1 | 206.3 | 228.4 | 250.4 | 162.3 | 185.9 | 208.7 | 234.8 | 261.0 | 285.7 | 264.1 | 281.5 | 282.4 | 199.0 | 216.3 | 229.1 | 100.3 | 117.4 | 73.7 | 77.6 | 64.2 | 121.3 | 136.1 | 144.7 | 109.5 | 117.0 | 128.4 | 136.8 | 55.2 | - | - | - |
| 34.5 |
| 30.2 |
| 24.4 |
| 21.0 |
| 17.4 |
| 10.4 |
| 8.3 |
| 7.7 |
| 6.6 |
| 0.6 |
| 0.6 |
| 5.8 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 28.7 | 27.4 | 25.9 | 24.3 | 23.0 | 21.3 | 19.7 | 18.1 | 16.5 | 14.8 | 13.2 | 11.5 | 10.0 | 8.8 | 7.7 | 7.0 | 6.6 | 6.3 | 6.0 | 5.6 | 5.2 | 4.9 | 4.5 | 0.2 | 0.2 | 3.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - |
| Property,Plant & Equipment Net | 15.2 | 16.5 | 18.0 | 19.5 | 21.1 | 22.5 | 24.1 | 24.0 | 25.4 | 26.8 | 28.3 | 29.6 | 29.9 | 28.7 | 26.8 | 23.2 | 17.7 | 14.6 | 11.4 | 11.4 | 3.1 | 2.8 | 2.0 | 0.3 | 0.4 | 2.1 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | 0.0 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 19.9 | 20.1 | 20.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 10.2 | 10.9 | 11.9 | 12.6 | 13.4 | 14.2 | 15.1 | 15.9 | 16.6 | 17.4 | 18.2 | 18.9 | 19.7 | 20.3 | 21.0 | 21.4 | 19.7 | 20.4 | 20.9 | 21.7 | 22.4 | 23.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 | 1.3 | 1.8 | 1.9 | 1.9 | 1.9 | 2.0 | 2.1 | 1.8 | 2.2 | - | - | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 169.4 | 192.4 | 140.5 | 163.0 | 191.3 | 220.2 | 246.0 | 268.8 | 293.1 | 207.3 | 233.3 | 277.6 | 305.0 | 330.7 | 354.3 | 329.9 | 340.5 | 338.9 | 257.2 | 268.8 | 282.1 | 153.8 | 150.4 | 74.3 | 78.2 | 81.6 | 122.0 | 136.7 | 145.1 | 109.9 | 117.4 | 128.8 | 137.2 | 55.2 | - | - | - |
| 4.1 |
| 3.5 |
| 3.3 |
| 4.6 |
| 2.3 |
| 1.7 |
| 1.6 |
| 3.8 |
| 2.5 |
| 1.2 |
| 1.1 |
| 10.0 |
| 8.2 |
| 3.4 |
| 3.0 |
| 4.2 |
| 4.5 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 4.8 | 10.1 | 13.1 | 18.0 | 14.0 | 19.4 | - | - | 11.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.7 | 2.8 | 2.9 | 3.0 | 3.0 | 3.1 | 3.3 | 3.4 | 3.3 | 3.2 | 3.1 | 3.0 | 2.9 | 2.5 | 2.4 | 2.3 | 1.7 | 1.6 | 0.7 | 1.1 | 1.2 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3.7 | 5.6 | 6.2 | 4.9 | 4.9 | 7.1 | 6.1 | 4.7 | 4.1 | 6.5 | 5.7 | 4.0 | 3.8 | 5.7 | 4.6 | 3.0 | 2.3 | 4.0 | 3.3 | 2.8 | 2.0 | 3.8 | 4.5 | 1.1 | 1.4 | 5.5 | 2.2 | 1.5 | 1.2 | 2.7 | 3.4 | 6.6 | 4.9 | 4.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 18.3 | 21.5 | 18.9 | 17.1 | 16.4 | 19.4 | 19.4 | 17.9 | 17.5 | 19.3 | 19.8 | 18.8 | 18.1 | 19.7 | 17.2 | 16.4 | 10.4 | 16.3 | 20.0 | 20.9 | 25.2 | 22.5 | 30.1 | 3.6 | 2.6 | 14.9 | 12.2 | 9.7 | 4.6 | 5.7 | 8.1 | 11.6 | 6.8 | 5.5 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10.2 | 10.9 | 11.6 | 12.4 | 13.3 | 14.1 | 14.9 | 15.7 | 16.7 | 17.7 | 18.7 | 19.6 | 20.5 | 18.5 | 19.3 | 20.1 | 18.9 | 19.4 | 19.8 | 19.5 | 20.0 | 20.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 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 | 0.1 | 0.1 | 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 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 29.3 | 33.1 | 31.3 | 29.6 | 29.8 | 33.6 | 34.4 | 33.7 | 34.3 | 37.1 | 38.6 | 38.6 | 38.8 | 38.4 | 36.6 | 36.6 | 29.4 | 35.8 | 40.0 | 40.4 | 45.8 | 44.0 | 33.5 | 3.6 | 2.6 | 27.9 | 12.2 | 9.7 | 4.6 | 5.7 | 8.1 | 11.6 | 6.9 | 5.5 | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 175.0 | 174.4 | 174.0 | 1.8 | - | - | - |
| Retained Earnings | (634.9) | (614.7) | (584.2) | (557.3) | (526.1) | (497.9) | (469.2) | (438.7) | (408.8) | (380.8) | (351.3) | (301.4) | (269.0) | (238.1) | (208.2) | (186.2) | (163.7) | (168.3) | (152.5) | (138.5) | (127.6) | (106.3) | (97.4) | (166.8) | (161.2) | (69.6) | (125.2) | (100.8) | (82.5) | (71.4) | (65.6) | (57.2) | (43.6) | (33.8) | - | - | - |
| Accumulated Other Comprehensive Income | (0.0) | 0.1 | 0.1 | (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 | 0.1 | - | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | (0.0) | (0.1) | (0.0) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 140.1 | 159.2 | 109.1 | 133.4 | 161.4 | 186.6 | 211.5 | 235.1 | 258.8 | 170.2 | 194.7 | 239.1 | 266.2 | 292.3 | 317.7 | 293.3 | 311.1 | 303.1 | 217.2 | 228.3 | 236.3 | 109.8 | 116.9 | (72.4) | (64.5) | (60.4) | (54.1) | (39.7) | (37.3) | (33.5) | 109.3 | 117.2 | 130.4 | (31.9) | - | - | 0.0 |
| Total Equity | 140.1 | 159.2 | 109.1 | 133.4 | 161.4 | 186.6 | 211.5 | 235.1 | 258.8 | 170.2 | 194.7 | 239.1 | 266.2 | 292.3 | 317.7 | 293.3 | 311.1 | 303.1 | 217.2 | 228.3 | 236.3 | 109.8 | 116.9 | (72.4) | (64.5) | (60.4) | (54.1) | (39.7) | (37.3) | (33.5) | 109.3 | 117.2 | 130.4 | (31.9) | - | - | 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 121.8 | 139.4 | 87.6 | 110.7 | 137.1 | 160.7 | 186.9 | 210.4 | 232.9 | 143.0 | 166.1 | 189.8 | 216.7 | 241.3 | 268.5 | 247.7 | 271.1 | 266.1 | 179.0 | 195.4 | 203.9 | 77.9 | 87.3 | 70.2 | 75.0 | 49.3 | 109.1 | 126.4 | 140.1 | 103.8 | 109.0 | 116.8 | 130.0 | 49.7 | - | - | - |
| Book Value | 140.1 | 159.2 | 109.1 | 133.4 | 161.4 | 186.6 | 211.5 | 235.1 | 258.8 | 170.2 | 194.7 | 239.1 | 266.2 | 292.3 | 317.7 | 293.3 | 311.1 | 303.1 | 217.2 | 228.3 | 236.3 | 109.8 | 116.9 | (72.4) | (64.5) | (60.4) | (54.1) | (39.7) | (37.3) | (33.5) | 109.3 | 117.2 | 130.4 | (31.9) | - | - | 0.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 194.7 | 219.6 | 246.8 | 272.9 | 298.2 | 273.8 | 291.6 | 283.7 | 197.8 | 208.9 | 216.4 | 89.7 | 96.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |