| (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 | 8.7 | 9.3 | 13.5 | 14.9 | 10.3 | - | 6.0 | 9.7 | 5.1 | 5.7 | 9.4 | 6.6 | 20.4 | 0.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.7 | 9.3 | 13.5 | 14.9 | 10.3 | - | 6.0 | 9.7 | 5.1 | 5.7 | 9.4 | 6.6 | 20.4 | 0.9 |
| Receivables | ||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.0 | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 26.2 | 26.4 | 24.4 | 14.7 | 12.4 | - | 10.3 | 11.1 | 2.0 | 2.0 | 1.7 | 1.7 | 0.5 | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 0.9 | 0.8 | 1.6 | 1.7 | 1.1 | - | 0.5 | 0.4 | 0.6 | 1.1 | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | - | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 1.8 | - |
| 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 |
|---|
| 1.5 |
| 1.3 |
| 2.3 |
| 3.7 |
| 1.7 |
| - |
| 0.6 |
| 0.7 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.3 |
| - |
| Other Current Assets | 0.5 | 0.7 | 3.4 | 8.5 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10.7 | 11.3 | 19.2 | 27.0 | 15.0 | - | 6.7 | 10.4 | 5.4 | 6.3 | 10.0 | 7.0 | 20.7 | - |
| Accumulated Depreciation | 14.0 | 13.1 | 11.8 | 11.1 | 10.2 | - | 8.2 | 7.9 | 1.2 | 0.9 | 0.6 | 0.5 | 0.4 | - |
| Property,Plant & Equipment Net | 12.2 | 13.2 | 12.6 | 3.6 | 2.2 | - | 2.2 | 3.2 | 0.8 | 1.1 | 1.1 | 1.2 | 0.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | - | 3.5 | - | - | - | 7.6 | 7.6 | 7.6 | - |
| Intangible Assets | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | - | 10.3 | 2.7 | 4.7 | 10.5 | 12.4 | 12.4 | 12.4 | - |
| Operating Lease Right Of Use Assets | 33.9 | 41.7 | 44.7 | 43.0 | 35.9 | 11.0 | 2.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.0 | 1.0 | 2.5 | 2.4 | 1.8 | - | 0.1 | 0.1 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 76.9 | 86.4 | 98.4 | 95.8 | 69.8 | - | 25.5 | 14.5 | 11.1 | 18.2 | 31.5 | 28.6 | 41.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | - |
| Operating Lease Liabilities Current | 4.6 | 4.4 | 9.5 | 17.0 | 1.5 | - | 1.3 | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 1.4 | 1.1 | 0.9 | 0.7 | 0.5 | 0.0 | - |
| Other Current Liabilities | 0.5 | 0.5 | 0.5 | - | - | - | - | - | - | 0.2 | - | - | - | - |
| Total Current Liabilities | 8.9 | 48.2 | 16.5 | 24.9 | 4.8 | - | 4.9 | 2.0 | 2.0 | 3.5 | 2.4 | 1.9 | 2.4 | - |
| 26.5 |
| 27.7 |
| 28.6 |
| 31.8 |
| 36.5 |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | - | 3.1 | 0.8 | 1.1 | 2.4 | 3.0 | 3.1 | 3.1 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 295.5 | 134.5 | 130.4 | 59.8 | 44.4 | - | 10.9 | 6.9 | 3.4 | 8.4 | 6.9 | 23.2 | 63.1 | - |
| 282.6 |
| 279.4 |
| 276.4 |
| 275.5 |
| 228.0 |
| - |
| 172.0 |
| 145.7 |
| 401.8 |
| 391.1 |
| 375.2 |
| 365.4 |
| 358.8 |
| - |
| Retained Earnings | (501.5) | (327.7) | (308.8) | (239.8) | (202.9) | - | (157.5) | (138.0) | (394.2) | (381.4) | (362.5) | (362.0) | (385.1) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (218.6) | (48.0) | (32.1) | 36.1 | 25.4 | - | 14.6 | 7.7 | 24.3 | 9.7 | 12.7 | 3.4 | (22.6) | 12.9 |
| Total Equity | (218.6) | (48.0) | (32.1) | 36.1 | 25.4 | - | 14.6 | 7.7 | 24.3 | 9.7 | 12.7 | 3.4 | (22.6) | 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 1.7 | (36.9) | 2.7 | 2.2 | 10.2 | - | 1.8 | 8.3 | 3.4 | 2.8 | 7.6 | 5.2 | 18.3 | - |
| Book Value | (218.6) | (48.0) | (32.1) | 36.1 | 25.4 | - | 14.6 | 7.7 | 24.3 | 9.7 | 12.7 | 3.4 | (22.6) | 12.9 |
| Tangible Book Value | (232.3) | (61.8) | (45.8) | 22.3 | 11.7 | - | 0.8 | 5.0 | 19.7 | (0.7) | (7.3) | (16.6) | (42.6) | - |
| 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 |
|---|
| Q2 FY 16 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4.8 | 8.7 | 14.8 | 4.3 | 11.7 | 9.3 | 17.1 | 26.4 | 37.9 | 13.5 | 24.0 | 12.5 | 25.1 | - | 25.4 | 37.0 | 46.4 | 10.3 | 12.1 | 17.5 | 22.5 | - | 15.9 | 19.8 | 24.2 | 6.0 | 8.7 | 13.2 | 6.2 | 9.7 | 13.4 | 15.4 | 8.2 | 5.1 | 7.7 | 9.0 | 2.2 | 5.1 | 4.0 | 7.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 4.8 | 8.7 | 14.8 | 4.3 | 11.7 | 9.3 | 17.1 | 26.4 | 37.9 | 13.5 | 24.0 | 12.5 | 25.1 | - | 25.4 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 26.3 | 26.2 | 26.8 | 26.5 | 26.4 | 26.4 | 26.4 | 25.9 | 24.8 | 24.4 | 21.0 | 20.4 | 16.8 | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.7 | 0.9 | 1.3 | 1.0 | 1.0 | 0.8 | 1.8 | 1.7 | 2.1 | 1.6 | 3.8 | - | - | - | - | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | 0.4 | 0.4 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.0 |
| 46.4 |
| 10.3 |
| 12.1 |
| 17.5 |
| 22.5 |
| - |
| 15.9 |
| 19.8 |
| 24.2 |
| 6.0 |
| 8.7 |
| 13.2 |
| 6.2 |
| 9.7 |
| 13.4 |
| 15.4 |
| 8.2 |
| 5.1 |
| 7.7 |
| 9.0 |
| 2.2 |
| 5.1 |
| 4.0 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.1 | 1.5 | 1.4 | 1.0 | 1.2 | 1.3 | 3.0 | 3.3 | 2.1 | 2.3 | 4.1 | 5.7 | 12.2 | - | 6.0 | 2.4 | 1.1 | 1.7 | 0.9 | 1.0 | 0.5 | - | 0.8 | 0.9 | 0.6 | 0.6 | 0.7 | 1.0 | 0.4 | 0.7 | 0.6 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.6 |
| Other Current Assets | 0.0 | 0.5 | 0.8 | 2.2 | 0.2 | 0.7 | 2.2 | 1.2 | 1.7 | 3.4 | 8.5 | 8.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5.9 | 10.7 | 16.9 | 7.5 | 13.2 | 11.3 | 22.4 | 30.9 | 41.7 | 19.2 | 36.6 | 26.8 | 38.6 | - | 33.2 | 41.3 | 48.7 | 15.0 | 14.2 | 19.7 | 24.0 | - | 17.0 | 20.7 | 25.8 | 6.7 | 9.9 | 14.2 | 5.9 | 10.4 | 5.1 | 6.1 | 8.7 | 5.4 | 8.0 | 9.2 | 2.6 | 6.3 | 4.6 | 7.7 |
| 15.2 |
| 13.9 |
| 12.7 |
| 12.4 |
| 12.1 |
| 11.8 |
| 11.5 |
| - |
| 10.7 |
| 10.7 |
| 10.5 |
| 10.3 |
| 11.6 |
| 13.7 |
| - |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 14.5 | 14.0 | 14.3 | 13.9 | 13.5 | 13.1 | 12.8 | 12.5 | 12.1 | 11.8 | 11.8 | 11.6 | 11.3 | - | 10.9 | 10.6 | 10.5 | 10.2 | 9.9 | 9.6 | 9.3 | - | 8.8 | 8.7 | 8.5 | 8.2 | 9.1 | 10.3 | - | 7.9 | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 11.8 | 12.2 | 12.6 | 12.7 | 12.9 | 13.2 | 13.6 | 13.5 | 12.7 | 12.6 | 9.3 | 8.8 | 5.4 | - | 4.3 | 3.3 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | - | 2.0 | 2.0 | 2.0 | 2.2 | 2.5 | 3.4 | 0.4 | 3.2 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 | 1.2 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | - | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | - | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | - | - | - | - | - | - | - | - | - | - | 7.6 | 7.6 |
| Intangible Assets | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | - | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | - | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 2.7 | 2.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 10.5 | 10.5 | 12.4 | 12.4 |
| Operating Lease Right Of Use Assets | 33.4 | 33.9 | 39.9 | 40.5 | 41.1 | 41.7 | 42.3 | 43.7 | 44.2 | 44.7 | 44.9 | 43.7 | 42.8 | 33.8 | 34.6 | 35.0 | 35.4 | 35.9 | 10.5 | 10.6 | 10.7 | 11.0 | 10.9 | 11.0 | 1.8 | 2.0 | 2.3 | 2.7 | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.8 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 1.0 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | - | 1.0 | 1.7 | 1.7 | 1.8 | 0.9 | 0.9 | 1.0 | - | 0.9 | 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 69.8 | 76.9 | 89.5 | 80.8 | 87.3 | 86.4 | 98.2 | 108.3 | 120.4 | 98.4 | 112.8 | 101.2 | 108.8 | - | 92.9 | 101.0 | 107.8 | 69.8 | 42.7 | 48.3 | 52.8 | - | 45.7 | 49.5 | 44.1 | 25.5 | 29.3 | 34.9 | 9.6 | 14.5 | 10.6 | 11.7 | 14.4 | 11.1 | 13.8 | 15.1 | 14.3 | 18.2 | 26.0 | 29.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | - | 0.0 | 0.0 |
| Operating Lease Liabilities Current | 4.6 | 4.6 | 4.5 | 4.5 | 4.5 | 4.4 | 5.0 | 6.6 | 7.5 | 9.5 | 13.4 | 14.5 | 13.1 | - | 2.2 | 1.7 | 1.5 | 1.5 | 1.7 | 1.7 | 1.6 | - | 1.4 | 0.4 | 1.4 | 1.3 | 1.3 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.4 | 1.8 | 1.4 | 1.0 | 1.4 | 1.1 | 1.1 | 0.9 | 0.9 | 0.0 | 0.1 |
| Other Current Liabilities | 0.4 | 0.5 | 0.5 | 0.1 | 0.3 | 0.5 | 0.5 | 0.1 | 0.3 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.2 | 0.2 | - | - |
| Total Current Liabilities | 9.2 | 8.9 | 140.0 | 120.1 | 110.5 | 48.2 | 118.2 | 123.2 | 110.0 | 16.5 | 21.9 | 51.6 | 51.4 | - | 7.0 | 7.4 | 6.2 | 4.8 | 5.3 | 5.9 | 5.0 | - | 7.1 | 5.2 | 6.4 | 4.9 | 5.0 | 5.6 | 3.6 | 2.0 | 2.5 | 2.0 | 1.8 | 2.0 | 2.5 | 3.7 | 2.9 | 3.5 | 3.2 | 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 26.2 | 26.5 | 26.8 | 27.1 | 27.4 | 27.7 | 27.9 | 28.2 | 28.4 | 28.6 | 28.2 | 27.4 | 31.8 | - | 37.2 | 37.2 | 36.9 | 36.5 | 10.6 | 10.7 | 10.8 | - | 10.9 | 11.5 | 1.2 | 1.6 | 1.9 | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | - | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | - | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 0.8 | 0.8 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 2.4 | 2.4 | 3.0 | 3.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 381.4 | 295.5 | 185.1 | 150.3 | 141.0 | 134.5 | 149.2 | 154.4 | 176.9 | 130.4 | 125.1 | 82.1 | 86.3 | - | 47.3 | 47.7 | 46.2 | 44.4 | 18.9 | 19.7 | 18.8 | - | 21.1 | 19.8 | 10.6 | 10.9 | 11.2 | 12.3 | 4.7 | 6.9 | 3.8 | 3.4 | 3.1 | 3.4 | 4.0 | 5.2 | 7.7 | 8.4 | 7.8 | 7.8 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| Additional Paid In Capital | 304.9 | 282.6 | 281.3 | 280.7 | 280.1 | 279.4 | 279.0 | 278.4 | 277.0 | 276.4 | 276.2 | 276.6 | 276.4 | - | 274.7 | 273.8 | 272.8 | 228.0 | 220.3 | 219.8 | 219.0 | - | 197.5 | 196.8 | 195.9 | 172.0 | 171.0 | 168.5 | 414.6 | 145.7 | 408.7 | 408.6 | 408.5 | 401.8 | 401.5 | 400.9 | 391.1 | 391.1 | 390.0 | 390.9 |
| Retained Earnings | (616.9) | (501.5) | (377.2) | (350.6) | (334.3) | (327.7) | (330.3) | (324.9) | (333.8) | (308.8) | (289.0) | (257.8) | (254.3) | - | (229.5) | (220.8) | (211.6) | (202.9) | (196.8) | (191.4) | (185.2) | - | (173.1) | (167.3) | (162.6) | (157.5) | (152.9) | (146.0) | (409.9) | (138.0) | (402.0) | (400.4) | (397.3) | (394.2) | (391.9) | (391.1) | (384.6) | (381.4) | (371.9) | (369.5) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (311.6) | (218.6) | (95.6) | (69.5) | (53.8) | (48.0) | (51.0) | (46.1) | (56.5) | (32.1) | (12.4) | 19.1 | 22.4 | - | 45.6 | 53.3 | 61.5 | 25.4 | 23.8 | 28.6 | 34.0 | - | 24.6 | 29.6 | 33.5 | 14.6 | 18.1 | 22.6 | 4.0 | 7.7 | 8.8 | 11.6 | 14.7 | 24.3 | 9.8 | 9.9 | 6.6 | 9.7 | 18.2 | 21.5 |
| Total Equity | (311.6) | (218.6) | (95.6) | (69.5) | (53.8) | (48.0) | (51.0) | (46.1) | (56.5) | (32.1) | (12.4) | 19.1 | 22.4 | - | 45.6 | 53.3 | 61.5 | 25.4 | 23.8 | 28.6 | 34.0 | - | 24.6 | 29.6 | 33.5 | 14.6 | 18.1 | 22.6 | 4.0 | 7.7 | 8.8 | 11.6 | 14.7 | 24.3 | 9.8 | 9.9 | 6.6 | 9.7 | 18.2 | 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (3.3) | 1.7 | (123.0) | (112.6) | (97.4) | (36.9) | (95.8) | (92.3) | (68.3) | 2.7 | 14.7 | (24.7) | (12.8) | - | 26.2 | 33.9 | 42.5 | 10.2 | 8.9 | 13.8 | 19.1 | - | 10.0 | 15.5 | 19.4 | 1.8 | 5.0 | 8.6 | 2.4 | 8.3 | 2.6 | 4.1 | 7.0 | 3.4 | 5.5 | 5.5 | (0.3) | 2.8 | 1.4 | 4.4 |
| Book Value | (311.6) | (218.6) | (95.6) | (69.5) | (53.8) | (48.0) | (51.0) | (46.1) | (56.5) | (32.1) | (12.4) | 19.1 | 22.4 | - | 45.6 | 53.3 | 61.5 | 25.4 | 23.8 | 28.6 | 34.0 | - | 24.6 | 29.6 | 33.5 | 14.6 | 18.1 | 22.6 | 4.0 | 7.7 | 8.8 | 11.6 | 14.7 | 24.3 | 9.8 | 9.9 | 6.6 | 9.7 | 18.2 | 21.5 |
| Tangible Book Value | (325.3) | (232.3) | (109.3) | (83.2) | (67.5) | (61.8) | (64.7) | (59.8) | (70.3) | (45.8) | (26.1) | 5.4 | 8.7 | - | 31.8 | 39.5 | 47.8 | 11.7 | 10.0 | 14.9 | 20.3 | - | 10.9 | 15.9 | 19.7 | 0.8 | 4.4 | 8.9 | 1.2 | 5.0 | 4.1 | 6.9 | 10.0 | 19.7 | 5.1 | 5.2 | (3.8) | (0.7) | (1.8) | 1.5 |