| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 3.0 | 1.7 | 5.4 | 27.1 | 32.1 | 38.5 | 1.5 | 0.3 | 1.4 | 2.4 | 2.1 | 2.2 | 0.8 | 2.2 | 3.1 | 2.9 | 58.1 | 6.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.1 | 2.3 | 7.6 | 7.1 | 16.2 | 15.9 | 7.3 | 1.5 | 0.7 | 3.5 | 6.8 | 14.0 | 17.4 | 27.2 | 26.2 | 32.7 | - | |
| Cash And Short Term Investments | 3.0 | 4.0 | 13.1 | 34.2 | 48.3 | 54.4 | 8.8 | 1.8 | 2.1 | 5.9 | 8.9 | 16.1 | 18.2 | 29.5 | 29.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 0.0 | - | 1.2 | 1.7 | - | 0.0 | 0.0 | 0.2 | 0.0 | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 2.2 | 6.3 | 15.7 | 15.7 | 15.6 | 16.2 | 16.2 | 17.2 | 9.6 | 9.4 | 9.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 1.6 | 6.4 | 6.4 | 0.4 | 0.2 | 0.4 | 0.5 | 0.7 | 0.7 | 0.9 | 1.2 | 2.1 | 1.3 | 2.2 | 1.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.9 | 2.8 | - | - | - | 1.9 | 2.1 | 2.3 | - | - | - | - | - | - | - | - | ||
| 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 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 4.5 | 5.1 | - | - | - | 2.1 | 2.3 | 2.5 | - | - | - | - | - | - | - | - | ||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 5.8 | 3.0 | 2.3 | 0.5 | 0.9 | 1.7 | 0.9 | 3.6 | 3.3 | 5.4 | 15.3 | 21.0 | 23.4 | 27.1 | 29.8 | |||||||||||||||||||||||||
| - |
| 35.6 |
| 58.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.2 | 0.2 | 0.3 | 0.5 | 0.3 | 0.2 | 0.8 | 0.9 | 0.6 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | 0.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 0.8 | 0.8 | - | - | - | - | - | - | - | - |
| Total Current Assets | 3.3 | 4.2 | 14.6 | 36.3 | 50.2 | 40.3 | 10.4 | 3.8 | 3.5 | 6.9 | 10.6 | 16.5 | 18.6 | 44.7 | 31.8 | 36.7 | - | - |
| 8.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 1.4 | 1.4 | 1.3 | 2.0 | 2.2 | 9.2 | 8.5 | 7.8 | 7.6 | 6.6 | 5.9 | 5.0 | 4.3 | 3.7 | 3.0 | - | - | - |
| Property,Plant & Equipment Net | 0.1 | 0.1 | 0.1 | 0.2 | 4.0 | 6.5 | 7.1 | 7.8 | 8.6 | 9.5 | 11.2 | 4.6 | 5.1 | 5.3 | 5.3 | 4.9 | - | - |
| Long Term Investments | - | - | - | - | - | 15.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 1.7 | 2.6 | 2.3 | 1.9 | 2.0 | 1.5 | 1.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.1 | 1.0 | 0.9 | 0.8 | - | - |
| Operating Lease Right Of Use Assets | 0.4 | 0.6 | 0.7 | 0.8 | 0.1 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.4 | 1.1 | 1.7 | 1.2 | 1.3 | 0.7 | 1.9 | 1.4 | 1.3 | 1.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5.8 | 8.6 | 19.4 | 40.5 | 57.7 | 64.6 | 20.8 | 13.8 | 14.2 | 18.9 | 22.8 | 29.4 | 31.9 | 57.7 | 43.5 | 51.7 | - | - |
| 1.3 |
| - |
| - |
| Short Term Debt | 3.5 | 2.3 | - | - | - | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.3 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.8 | 0.6 | 2.0 | 0.8 | 0.4 | 0.4 | 0.4 | 1.0 | 2.0 | 1.5 | 1.2 | 2.3 | 1.2 | 3.4 | 1.6 | 1.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6.2 | 9.5 | 8.7 | 1.4 | 0.7 | 1.1 | 1.1 | 5.3 | 2.7 | 2.4 | 2.4 | 4.4 | 2.5 | 12.6 | 5.1 | 2.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.4 | 0.5 | 0.7 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 15.6 | 9.9 | 9.1 | 2.0 | 0.8 | 3.3 | 7.3 | 8.3 | 5.5 | 3.4 | 2.4 | 4.4 | 2.6 | 13.0 | 5.5 | 5.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 431.0 | 425.5 | 419.0 | 418.3 | 417.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (440.8) | (426.8) | (409.5) | (380.5) | (361.1) | (342.0) | (327.6) | (318.6) | (308.8) | (300.5) | (293.0) | (277.8) | (260.3) | (244.1) | (226.7) | (217.7) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | (0.0) | - | - | - | - | - | (0.2) | (0.1) | (0.0) | (0.4) | (1.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (9.8) | (1.3) | 10.2 | 38.5 | 56.9 | 61.3 | 13.4 | 5.6 | 8.7 | 15.5 | 20.4 | 25.0 | 29.3 | 44.7 | 38.0 | 45.9 | 58.7 | 11.5 |
| Total Equity | (9.8) | (1.3) | 10.2 | 38.5 | 56.9 | 61.3 | 13.4 | 5.6 | 8.7 | 15.5 | 20.4 | 25.0 | 29.3 | 44.7 | 38.0 | 45.9 | 58.7 | 11.5 |
| - |
| - |
| Net debt | 1.4 | 1.1 | - | - | - | (52.3) | (6.5) | 0.7 | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (2.9) | (5.4) | 5.9 | 35.0 | 49.5 | 39.2 | 9.3 | (1.5) | 0.8 | 4.5 | 8.1 | 12.1 | 16.0 | 32.1 | 26.7 | 33.8 | - | - |
| Book Value | (9.8) | (1.3) | 10.2 | 38.5 | 56.9 | 61.3 | 13.4 | 5.6 | 8.7 | 15.5 | 20.4 | 25.0 | 29.3 | 44.7 | 38.0 | 45.9 | 58.7 | 11.5 |
| Tangible Book Value | (11.4) | (3.9) | 7.9 | 36.5 | 54.9 | 59.8 | 12.3 | 4.7 | 7.8 | 14.6 | 19.5 | 24.1 | 28.2 | 43.7 | 37.1 | 45.2 | - | - |
| 34.5 |
| 29.0 |
| 32.1 |
| 37.3 |
| 41.1 |
| 48.8 |
| 38.5 |
| 38.5 |
| 33.9 |
| 27.6 |
| - |
| 1.0 |
| 2.4 |
| 0.3 |
| 4.1 |
| 3.6 |
| 4.0 |
| 1.4 |
| 0.5 |
| 1.2 |
| 0.8 |
| 2.4 |
| 4.5 |
| 1.5 |
| 1.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.1 | 0.1 | 0.1 | 0.4 | 1.3 | 2.3 | 6.3 | 6.5 | 7.6 | 7.6 | 7.2 | 7.4 | 7.5 | 7.1 | 7.0 | 7.3 | 15.6 | 16.2 | 16.3 | 16.1 | 14.8 | 15.9 | 16.0 | 6.4 | 3.5 | - | 1.9 | 2.5 | 1.5 | 0.0 | 0.7 | 0.7 | 0.7 | 1.8 | 2.0 | 3.0 | 3.5 | 3.5 | 5.0 | 6.8 |
| Cash And Short Term Investments | 5.9 | 3.0 | 2.4 | 0.8 | 2.2 | 4.0 | 7.2 | 10.1 | 10.9 | 13.1 | 22.4 | 28.4 | 30.8 | 34.2 | 36.7 | 41.8 | 44.5 | 48.3 | 53.7 | 57.3 | 63.6 | 54.4 | 54.5 | 40.3 | 31.1 | - | 2.9 | 4.9 | 1.8 | 4.1 | 4.2 | 4.6 | 2.1 | 2.3 | 3.2 | 3.7 | 5.9 | 8.0 | 6.5 | 7.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | 0.0 | - | - | - | - | - | - | - | 1.2 | 0.0 | 0.0 | 1.8 | 1.7 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.8 | 0.4 | 0.3 | 0.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.6 | 3.9 | 3.9 | - | ||||||||||||||||||||||
| Total Current Assets | 6.2 | 3.3 | 2.6 | 1.0 | 2.6 | 4.2 | 7.6 | 10.4 | 11.3 | 14.6 | 22.7 | 28.9 | 33.2 | 36.3 | 41.2 | 46.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 1.5 | 1.4 | 1.4 | 1.4 | 1.6 | - | - | 2.2 | 2.4 | 2.4 | 2.4 | 6.3 | 13.0 | 13.0 | 15.7 | 15.7 | 15.7 | 15.7 | 15.7 | - | 15.7 | 15.6 | 15.6 | 15.6 | 15.5 | 15.6 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 | 17.1 |
| Accumulated Depreciation | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | - | - | 2.0 | 2.2 | 2.2 | 2.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 1.7 | 1.7 | 2.0 | 2.2 | 2.3 | 2.6 | 2.5 | 2.5 | 2.3 | 2.3 | 2.2 | 2.0 | 1.9 | 1.9 | 2.0 | 2.0 | 2.0 | 2.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.3 | 0.4 | 0.4 | 0.4 | 0.7 | 1.1 | 2.7 | 2.1 | 1.7 | 1.7 | 2.1 | 1.8 | 1.5 | 1.2 | 2.1 | 1.8 | 1.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8.6 | 5.8 | 5.5 | 4.1 | 6.2 | 8.6 | 13.6 | 15.7 | 16.2 | 19.4 | 27.9 | 33.6 | 37.5 | 40.5 | 46.3 | 50.9 | 54.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.2 | 1.6 | 1.3 | 7.3 | 6.9 | 6.4 | 6.3 | 5.5 | 6.6 | 6.4 | 2.8 | 2.2 | 1.0 | 0.4 | 1.0 | 0.7 | 0.4 | 0.2 | 0.4 | 0.5 | 0.2 | 0.4 | 0.2 | 0.3 | 0.2 | - | 0.7 | 0.8 | 0.7 | 0.8 | 0.7 | 0.9 | 0.7 | 0.5 | 1.0 | 0.9 | 0.9 | 1.0 | 1.4 | 1.4 |
| Short Term Debt | 4.0 | 3.5 | 1.9 | 2.3 | 2.0 | - | 2.6 | 2.4 | 1.6 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Accrued Expenses | 0.7 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 1.0 | 0.8 | 1.4 | 2.0 | 1.7 | 0.5 | 0.7 | 0.8 | 1.8 | 0.5 | 0.3 | 0.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 6.1 | 6.2 | 4.0 | 10.4 | 9.8 | 9.5 | 10.1 | 8.8 | 9.9 | 8.7 | 4.7 | 2.9 | 1.8 | 1.4 | 2.9 | 1.4 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 0.2 | 0.9 | - | 2.7 | 2.4 | - | 0.1 | 0.3 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.9 | 1.9 | 2.0 | 2.1 | - | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6.5 | 15.6 | 11.6 | 10.7 | 10.1 | 9.9 | 10.7 | 9.6 | 11.4 | 9.1 | 5.3 | 3.5 | 2.5 | 2.0 | 3.6 | 2.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 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 | 0.2 | 0.2 |
| Additional Paid In Capital | 445.9 | 431.0 | 430.5 | 426.8 | 426.6 | 425.5 | 423.7 | 423.2 | 419.4 | 419.0 | 418.8 | 418.5 | 418.5 | 418.3 | 418.1 | - | - | |||||||||||||||||||||||
| Retained Earnings | (443.8) | (440.8) | (436.6) | (433.3) | (430.5) | (426.8) | (420.9) | (417.2) | (415.3) | (409.5) | (396.9) | (389.1) | (384.2) | (380.5) | (376.2) | (369.8) | (364.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2.1 | (9.8) | (6.1) | (6.5) | (3.9) | (1.3) | 2.9 | 6.1 | 4.8 | 10.2 | 22.6 | 30.1 | 35.0 | 38.5 | 42.7 | 48.8 | 53.3 | |||||||||||||||||||||||
| Total Equity | 2.1 | (9.8) | (6.1) | (6.5) | (3.9) | (1.3) | 2.9 | 6.1 | 4.8 | 10.2 | 22.6 | 30.1 | 35.0 | 38.5 | 42.7 | 48.8 | 53.3 | 56.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4.2 | 4.5 | 1.9 | 5.0 | 4.3 | - | 2.7 | 2.6 | 2.6 | - | - | - | - | - | - | - | - | - | - | - | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | - | 2.4 | 2.5 | 2.5 | 2.6 | 2.6 | 2.7 | - | - | - | - | - | - | - | - |
| Net debt | (1.7) | 1.4 | (0.5) | 4.2 | 2.1 | - | (4.5) | (7.4) | (8.4) | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 0.1 | (2.9) | (1.5) | (9.4) | (7.2) | (5.4) | (2.5) | 1.5 | 1.4 | 5.9 | 18.0 | 26.0 | 31.3 | 35.0 | 38.3 | 44.7 | 49.6 | 49.5 | ||||||||||||||||||||||
| Book Value | 2.1 | (9.8) | (6.1) | (6.5) | (3.9) | (1.3) | 2.9 | 6.1 | 4.8 | 10.2 | 22.6 | 30.1 | 35.0 | 38.5 | 42.7 | 48.8 | 53.3 | 56.9 | ||||||||||||||||||||||
| Tangible Book Value | 0.5 | (11.4) | (8.1) | (8.7) | (6.1) | (3.9) | 0.4 | 3.6 | 2.5 | 7.9 | 20.4 | 28.1 | 33.1 | 36.5 | 40.7 | 46.8 | 51.3 | |||||||||||||||||||||||
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.8 |
| - |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.8 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.6 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| 50.4 |
| 50.2 |
| 38.0 |
| 41.3 |
| 51.2 |
| 40.3 |
| 39.8 |
| 35.2 |
| 29.7 |
| - |
| 3.8 |
| 5.9 |
| 3.8 |
| 4.9 |
| 5.3 |
| 5.7 |
| 3.5 |
| 3.7 |
| 4.7 |
| 5.2 |
| 6.9 |
| 9.3 |
| 10.7 |
| 9.5 |
| 2.2 |
| 7.0 |
| 6.8 |
| 9.4 |
| 9.2 |
| 9.0 |
| 8.9 |
| 8.7 |
| - |
| 8.2 |
| 8.0 |
| 7.8 |
| 7.6 |
| 7.4 |
| (7.3) |
| 7.6 |
| (7.4) |
| (7.2) |
| (6.9) |
| (6.6) |
| 6.4 |
| 6.1 |
| 6.1 |
| 4.0 |
| 6.0 |
| 6.1 |
| 6.3 |
| 6.5 |
| 6.6 |
| 6.8 |
| 7.0 |
| - |
| 7.5 |
| 7.6 |
| 7.8 |
| 8.0 |
| 8.1 |
| 8.4 |
| 8.6 |
| 8.8 |
| 9.0 |
| 9.3 |
| 9.5 |
| 9.8 |
| 10.1 |
| 10.9 |
| - |
| 15.8 |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.2 |
| - |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.2 |
| 1.2 |
| 0.9 |
| 0.7 |
| 1.3 |
| 1.4 |
| 1.4 |
| - |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.7 |
| 63.1 |
| 66.7 |
| 74.1 |
| 64.6 |
| 64.2 |
| 50.1 |
| 42.4 |
| - |
| 13.8 |
| 16.0 |
| 13.8 |
| 15.2 |
| 15.7 |
| 16.3 |
| 14.2 |
| 14.7 |
| 16.1 |
| 16.9 |
| 18.9 |
| 21.6 |
| 21.9 |
| 21.5 |
| - |
| - |
| 0.2 |
| 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 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.8 |
| 1.1 |
| 1.0 |
| 0.6 |
| 1.2 |
| 1.6 |
| 2.0 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.4 |
| 3.0 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.8 |
| 0.8 |
| 0.7 |
| - |
| 1.7 |
| 2.1 |
| 5.3 |
| 5.0 |
| 2.1 |
| 2.7 |
| 2.7 |
| 2.2 |
| 2.7 |
| 2.6 |
| 2.4 |
| 2.4 |
| 4.4 |
| 3.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.8 |
| 1.0 |
| 1.2 |
| 3.1 |
| 3.3 |
| 3.1 |
| 3.1 |
| 7.3 |
| - |
| 7.3 |
| 12.0 |
| 8.7 |
| 8.7 |
| 6.6 |
| 6.1 |
| 5.5 |
| 4.7 |
| 5.8 |
| 3.9 |
| 3.4 |
| 4.9 |
| 4.4 |
| 3.1 |
| 417.2 |
| - |
| - |
| 416.0 |
| 402.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (361.1) |
| (355.3) |
| (351.4) |
| (345.6) |
| (342.0) |
| (338.6) |
| (335.3) |
| (331.9) |
| - |
| (324.0) |
| (321.9) |
| (318.6) |
| (317.0) |
| (313.9) |
| (311.5) |
| (308.8) |
| (306.8) |
| (306.0) |
| (303.3) |
| (300.5) |
| (299.3) |
| (296.5) |
| (295.2) |
| - |
| - |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.0) |
| (0.0) |
| 0.1 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.9 |
| 62.0 |
| 65.5 |
| 71.0 |
| 61.3 |
| 61.1 |
| 47.0 |
| 35.1 |
| 13.4 |
| 6.5 |
| 3.9 |
| 5.2 |
| 6.4 |
| 9.1 |
| 10.2 |
| 8.7 |
| 10.0 |
| 10.3 |
| 12.9 |
| 15.5 |
| 16.6 |
| 17.5 |
| 18.4 |
| 62.0 |
| 65.5 |
| 71.0 |
| 61.3 |
| 61.1 |
| 47.0 |
| 35.1 |
| 13.4 |
| 6.5 |
| 3.9 |
| 5.2 |
| 6.4 |
| 9.1 |
| 10.2 |
| 8.7 |
| 10.0 |
| 10.3 |
| 12.9 |
| 15.5 |
| 16.6 |
| 17.5 |
| 18.4 |
| - |
| (61.6) |
| (52.3) |
| (52.3) |
| (38.1) |
| (28.8) |
| - |
| (0.4) |
| (2.4) |
| 0.7 |
| (1.5) |
| (1.6) |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.3 |
| 40.4 |
| 50.2 |
| 39.2 |
| 39.0 |
| 34.3 |
| 29.0 |
| - |
| 2.0 |
| 3.8 |
| (1.5) |
| (0.0) |
| 3.2 |
| 3.0 |
| 0.8 |
| 1.5 |
| 1.9 |
| 2.6 |
| 4.5 |
| 6.9 |
| 6.3 |
| 6.4 |
| 62.0 |
| 65.5 |
| 71.0 |
| 61.3 |
| 61.1 |
| 47.0 |
| 35.1 |
| 13.4 |
| 6.5 |
| 3.9 |
| 5.2 |
| 6.4 |
| 9.1 |
| 10.2 |
| 8.7 |
| 10.0 |
| 10.3 |
| 12.9 |
| 15.5 |
| 16.6 |
| 17.5 |
| 18.4 |
| 54.9 |
| 60.2 |
| 63.7 |
| 69.2 |
| 59.8 |
| 59.7 |
| 45.6 |
| 33.9 |
| - |
| 5.5 |
| 2.9 |
| 4.3 |
| 5.6 |
| 8.2 |
| 9.3 |
| 7.8 |
| 9.2 |
| 9.5 |
| 12.1 |
| 14.6 |
| 15.7 |
| 16.6 |
| 17.5 |