| (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 | 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 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1.3 | 1.8 | 3.8 | 1.5 | 3.3 | 1.8 | 2.1 | 1.0 | 3.4 | 2.6 | 5.1 | 4.2 | 7.5 | 13.3 | 37.2 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 1.8 | 1.8 | 2.6 | 13.3 | 37.2 | 16.6 | - | - | 5.5 | 5.2 | 18.6 | 23.0 | 29.5 | 8.0 | 22.5 | 22.9 | 3.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.8 | 1.8 | 2.6 | 13.3 | 37.2 | 16.6 | - | - | 5.5 | 5.2 | 18.6 | 23.0 | 29.5 | 8.0 | 22.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 1.2 | 1.0 | 1.5 | 1.2 | 1.0 | 0.9 | 0.9 | 0.8 | 0.2 | 0.3 | 0.1 | 0.2 | 0.4 | 0.1 | 0.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 1.4 | 1.5 | 2.0 | 3.2 | 3.2 | 3.2 | 2.7 | 3.4 | 3.3 | 3.3 | 2.2 | 1.0 | 0.7 | 0.4 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 1.2 | 2.2 | 1.3 | 0.9 | 1.5 | 1.1 | 0.9 | 1.0 | 0.7 | 0.9 | 1.0 | 1.1 | 0.5 | 0.5 | 1.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 1.0 | 1.3 | 1.4 | 2.3 | 2.7 | 3.5 | 1.1 | 1.3 | 1.5 | 1.7 | - | - | - | - | - | 7.0 | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 1.3 | 1.5 | 1.6 | 2.7 | 2.9 | 4.1 | 1.3 | 1.5 | 1.7 | 1.8 | - | 1.1 | 1.1 | 1.1 | 7.0 | 7.0 | |
| 44.9 |
| 53.0 |
| 59.4 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 6.0 |
| 7.9 |
| 5.2 |
| 8.1 |
| 11.1 |
| 13.1 |
| 18.6 |
| 24.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.3 | 1.8 | 3.8 | 1.5 | 3.3 | 1.8 | 2.1 | 1.0 | 3.4 | 2.6 | 5.1 | 4.2 | 7.5 | 13.3 | 37.2 | 44.9 | 53.0 | 59.4 | 16.6 | - | - | - | - | - | - | - | - | - | - | - | - | 7.8 | 6.0 | 7.9 | 5.2 | 8.1 | 11.1 | 13.1 | 18.6 | 24.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1.4 | 1.2 | 1.3 | 1.3 | 1.1 | 1.0 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.2 | 1.0 | 1.1 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0.8 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Prepaid Expenses | 0.7 | 0.8 | 0.4 | 0.6 | 0.7 | 1.1 | 0.4 | 0.6 | 0.9 | 1.0 | 0.6 | 0.7 | 1.1 | 1.4 | 1.6 | 0.8 | 0.7 | 1.0 | ||||||||||||||||||||||
| Other Current Assets | 0.3 | 0.2 | 0.1 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3.8 | 4.1 | 5.8 | 3.7 | 5.4 | 4.2 | 4.1 | 3.3 | 6.1 | 5.3 | 7.6 | 6.9 | 10.5 | 16.3 | 40.0 | 47.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.9 | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.2 | 0.0 | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5.1 | 5.5 | 7.3 | 4.9 | 6.7 | 5.5 | 4.8 | 5.5 | 7.2 | 6.3 | 8.7 | 7.7 | 11.5 | 17.4 | 41.1 | 48.0 | 55.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2.0 | 1.2 | 1.8 | 1.7 | 1.5 | 2.2 | 2.6 | 1.9 | 1.6 | 1.3 | 1.4 | 1.1 | 0.9 | 0.9 | 1.5 | 1.2 | 1.4 | 1.6 | 1.1 | 1.3 | 1.1 | 1.6 | 1.2 | 0.9 | 0.8 | 1.2 | 1.0 | 0.5 | 0.8 | 0.8 | 0.7 | 0.5 | 0.3 | 0.6 | 0.9 | 0.5 | 0.5 | 0.7 | 1.0 | 0.8 |
| Short Term Debt | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.4 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Accrued Expenses | 1.3 | 1.3 | 2.0 | 1.8 | 1.7 | 2.4 | 2.5 | 2.9 | 2.8 | 2.9 | 3.1 | 3.5 | 4.0 | 3.4 | 5.3 | 5.0 | 3.9 | 3.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5.6 | 3.5 | 4.2 | 4.1 | 3.8 | 5.5 | 5.5 | 5.5 | 5.3 | 5.1 | 5.2 | 5.4 | 5.9 | 5.5 | 7.8 | 6.4 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.2 | 1.3 | 2.2 | 2.3 | 2.7 | 2.8 | 2.8 | 2.7 | 3.5 | 1.7 | 1.6 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.6 | 1.7 | 1.7 | 1.8 | - | - | - |
| Operating Lease Liabilities Non-Current | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 | 1.2 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11.3 | 12.4 | 11.6 | 7.6 | 6.8 | 8.1 | 7.3 | 7.7 | 8.5 | 8.6 | 9.3 | 8.2 | 10.7 | 10.4 | 10.9 | 9.5 | ||||||||||||||||||||||||
| 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 | 0.1 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | 514.5 | 506.7 | 505.8 | 508.6 | 501.8 | 501.2 | 499.8 | |||||||||||||||||||||||
| Retained Earnings | (543.5) | (544.2) | (540.8) | (535.9) | (533.3) | (531.4) | (530.0) | (526.5) | (522.9) | (518.3) | (515.2) | (507.3) | (505.0) | (501.6) | (471.7) | (462.8) | (453.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | (535.9) | (533.3) | (531.4) | (530.0) | - | - | (518.3) | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (6.2) | (6.9) | (4.3) | (2.7) | (0.1) | (2.6) | (2.5) | (3.7) | (1.4) | (2.4) | (0.7) | (0.5) | 0.8 | 7.0 | 30.2 | 38.5 | 46.8 | |||||||||||||||||||||||
| Total Equity | (6.2) | (6.9) | (4.3) | (2.7) | (0.1) | (2.6) | (2.5) | (3.7) | (1.4) | (2.4) | (0.7) | (0.5) | 0.8 | 7.0 | 30.2 | 38.5 | 46.8 | 52.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 2.6 | 2.7 | 2.9 | 3.0 | 3.0 | 2.9 | 4.1 | 2.2 | 2.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.9 | 1.9 | - | - | - |
| Net debt | (0.1) | (0.5) | (2.5) | (0.2) | (1.9) | (0.3) | (0.6) | 0.6 | (1.8) | (1.0) | (3.5) | (2.7) | (4.9) | (10.6) | (34.3) | (41.9) | (50.0) | (56.5) | ||||||||||||||||||||||
| Working Capital | (1.8) | 0.6 | 1.6 | (0.4) | 1.6 | (1.3) | (1.4) | (2.2) | 0.8 | 0.2 | 2.4 | 1.5 | 4.6 | 10.8 | 32.2 | 40.8 | 49.1 | 55.2 | ||||||||||||||||||||||
| Book Value | (6.2) | (6.9) | (4.3) | (2.7) | (0.1) | (2.6) | (2.5) | (3.7) | (1.4) | (2.4) | (0.7) | (0.5) | 0.8 | 7.0 | 30.2 | 38.5 | 46.8 | 52.3 | ||||||||||||||||||||||
| Tangible Book Value | (6.5) | (7.2) | (4.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 22.9 |
| 3.4 |
| 0.1 |
| - |
| - |
| Prepaid Expenses | 0.8 | 1.1 | 1.0 | 1.4 | 1.6 | 1.1 | 0.8 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 0.8 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4.1 | 4.2 | 5.3 | 16.3 | 40.0 | 18.6 | 13.4 | 10.8 | 6.3 | 6.1 | 19.4 | 23.7 | 30.2 | 8.5 | 22.9 | 23.8 | - |
| 0.5 |
| - |
| - |
| Accumulated Depreciation | 1.3 | 1.4 | 1.8 | 2.8 | 2.8 | 2.6 | 2.4 | 2.8 | 2.1 | 1.4 | 0.7 | 0.5 | 0.3 | 0.3 | 0.3 | - | - |
| Property,Plant & Equipment Net | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 | 0.6 | 0.4 | 0.6 | 1.2 | 1.9 | 1.5 | 0.5 | 0.4 | 0.1 | 0.2 | 0.2 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.0 | 1.2 | 0.5 | 0.3 | 0.3 | 0.4 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5.5 | 5.5 | 6.3 | 17.4 | 41.1 | 19.6 | 13.8 | 11.4 | 7.5 | 8.0 | 21.0 | 24.2 | 30.6 | 8.6 | 23.1 | 24.0 | - |
| 1.0 |
| - |
| Short Term Debt | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | - | 1.1 | 1.1 | 1.1 | 7.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.6 | 0.5 | 0.6 | 1.0 | - |
| Operating Lease Liabilities Current | 0.2 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1.3 | 2.4 | 2.9 | 3.4 | 5.3 | 3.6 | 2.6 | 1.8 | 1.7 | 1.5 | 2.2 | 2.2 | 1.3 | 1.1 | 2.6 | 3.1 | - |
| Other Current Liabilities | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.2 | - | - | - | - | - | - |
| Total Current Liabilities | 3.5 | 5.5 | 5.1 | 5.5 | 7.8 | 6.0 | 4.0 | 3.0 | 2.6 | 2.6 | 3.4 | 4.9 | 3.6 | 3.2 | 11.5 | 10.1 | - |
| - |
| Operating Lease Liabilities Non-Current | 1.0 | 1.2 | 0.4 | 0.3 | 0.3 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.8 | 1.2 | 1.7 | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.1 | - | - | - | 0.1 | 0.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12.4 | 8.1 | 8.6 | 10.4 | 10.9 | 9.9 | 5.1 | 4.3 | 4.1 | 4.3 | 3.4 | 4.9 | 3.9 | 4.0 | 12.8 | 19.4 | - |
| - |
| Additional Paid In Capital | - | - | 515.9 | 508.6 | 501.9 | 449.7 | 430.8 | 414.0 | 399.4 | 389.3 | 388.1 | 370.7 | 359.0 | 328.1 | 326.8 | 303.3 | - |
| Retained Earnings | (544.2) | (531.4) | (518.3) | (501.6) | (471.7) | (440.1) | (422.2) | (406.9) | (396.1) | (385.6) | (370.6) | (351.5) | (332.3) | (323.4) | (316.3) | (298.5) | - |
| Accumulated Other Comprehensive Income | - | (531.4) | (518.3) | - | - | - | - | - | - | - | - | - | - | - | (0.2) | (0.2) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (6.9) | (2.6) | (2.4) | 7.0 | 30.2 | 9.7 | 8.7 | 7.2 | 3.4 | 3.8 | 17.5 | 19.3 | 26.8 | 4.7 | 10.4 | 4.6 | (27.3) |
| Total Equity | (6.9) | (2.6) | (2.4) | 7.0 | 30.2 | 9.7 | 8.7 | 7.2 | 3.4 | 3.8 | 17.5 | 19.3 | 26.8 | 4.7 | 10.4 | 4.6 | (27.3) |
| - |
| Net debt | (0.5) | (0.3) | (1.0) | (10.6) | (34.3) | (12.5) | - | - | (3.9) | (3.4) | - | (21.9) | (28.4) | (6.9) | (15.5) | (15.9) | - |
| Working Capital | 0.6 | (1.3) | 0.2 | 10.8 | 32.2 | 12.6 | 9.4 | 7.8 | 3.7 | 3.5 | 16.0 | 18.7 | 26.7 | 5.3 | 11.4 | 13.7 | - |
| Book Value | (6.9) | (2.6) | (2.4) | 7.0 | 30.2 | 9.7 | 8.7 | 7.2 | 3.4 | 3.8 | 17.5 | 19.3 | 26.8 | 4.7 | 10.4 | 4.6 | (27.3) |
| Tangible Book Value | (7.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.1 |
| 0.5 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.7 |
| 0.6 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.9 |
| 61.4 |
| 18.6 |
| 20.3 |
| 12.7 |
| 10.0 |
| 13.4 |
| 16.1 |
| 17.6 |
| 7.6 |
| 10.8 |
| 12.8 |
| 15.3 |
| 4.4 |
| 6.3 |
| 8.3 |
| 6.6 |
| 8.7 |
| 6.1 |
| 8.6 |
| 11.8 |
| 13.9 |
| 19.4 |
| 24.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.7 |
| 1.9 |
| 2.1 |
| 2.1 |
| 1.9 |
| 1.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.3 |
| 19.6 |
| 21.3 |
| 13.1 |
| 10.4 |
| 13.8 |
| 16.5 |
| 18.2 |
| 8.3 |
| 11.4 |
| 13.5 |
| 16.1 |
| 5.4 |
| 7.5 |
| 9.7 |
| 8.2 |
| 10.4 |
| 8.0 |
| 10.7 |
| 13.9 |
| 15.9 |
| 21.0 |
| 25.4 |
| 0.6 |
| 0.5 |
| 0.6 |
| 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 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 2.8 |
| 2.5 |
| 2.2 |
| 2.6 |
| 2.4 |
| 2.5 |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.9 |
| 1.9 |
| 2.1 |
| 2.2 |
| 2.2 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 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 |
| 0.2 |
| 0.2 |
| 0.2 |
| 5.8 |
| 6.1 |
| 6.0 |
| 4.6 |
| 4.2 |
| 4.0 |
| 4.0 |
| 3.5 |
| 3.6 |
| 3.3 |
| 3.0 |
| 2.4 |
| 2.7 |
| 2.8 |
| 2.6 |
| 2.2 |
| 2.1 |
| 2.3 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.9 |
| 3.4 |
| 3.2 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 10.0 |
| 9.9 |
| 6.7 |
| 5.8 |
| 5.1 |
| 5.1 |
| 4.7 |
| 4.8 |
| 4.6 |
| 4.3 |
| 3.8 |
| 4.1 |
| 4.2 |
| 4.1 |
| 3.8 |
| 3.6 |
| 3.9 |
| 4.3 |
| 4.4 |
| 4.4 |
| 3.0 |
| 3.4 |
| 3.3 |
| 498.2 |
| 449.7 |
| 448.4 |
| 436.9 |
| 431.1 |
| 430.8 |
| 430.5 |
| 428.2 |
| 414.2 |
| 414.0 |
| 413.7 |
| 413.4 |
| 399.6 |
| 399.4 |
| 399.0 |
| 395.1 |
| 394.7 |
| 389.3 |
| 388.9 |
| 388.7 |
| 388.3 |
| 388.1 |
| 387.7 |
| (446.0) |
| (440.1) |
| (434.0) |
| (429.7) |
| (425.9) |
| (422.2) |
| (418.8) |
| (415.0) |
| (410.6) |
| (406.9) |
| (404.1) |
| (401.5) |
| (398.4) |
| (396.1) |
| (393.1) |
| (390.6) |
| (388.2) |
| (385.6) |
| (382.7) |
| (379.2) |
| (375.5) |
| (370.6) |
| (365.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.3 |
| 9.7 |
| 14.6 |
| 7.3 |
| 5.3 |
| 8.7 |
| 11.8 |
| 13.4 |
| 3.6 |
| 7.2 |
| 9.7 |
| 12.1 |
| 1.2 |
| 3.4 |
| 5.9 |
| 4.5 |
| 6.5 |
| 3.8 |
| 6.3 |
| 9.5 |
| 12.9 |
| 17.5 |
| 22.1 |
| 9.7 |
| 14.6 |
| 7.3 |
| 5.3 |
| 8.7 |
| 11.8 |
| 13.4 |
| 3.6 |
| 7.2 |
| 9.7 |
| 12.1 |
| 1.2 |
| 3.4 |
| 5.9 |
| 4.5 |
| 6.5 |
| 3.8 |
| 6.3 |
| 9.5 |
| 12.9 |
| 17.5 |
| 22.1 |
| (12.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.0) |
| (4.3) |
| (6.1) |
| (3.4) |
| (6.2) |
| (9.1) |
| - |
| - |
| - |
| 12.6 |
| 15.6 |
| 8.5 |
| 6.0 |
| 9.4 |
| 12.5 |
| 14.0 |
| 4.2 |
| 7.8 |
| 10.3 |
| 12.6 |
| 1.7 |
| 3.7 |
| 6.1 |
| 4.6 |
| 6.4 |
| 3.5 |
| 5.9 |
| 9.2 |
| 11.0 |
| 16.0 |
| 21.3 |
| 9.7 |
| 14.6 |
| 7.3 |
| 5.3 |
| 8.7 |
| 11.8 |
| 13.4 |
| 3.6 |
| 7.2 |
| 9.7 |
| 12.1 |
| 1.2 |
| 3.4 |
| 5.9 |
| 4.5 |
| 6.5 |
| 3.8 |
| 6.3 |
| 9.5 |
| 12.9 |
| 17.5 |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |