| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 31.0 | 20.0 | 23.0 | 19.4 | 49.6 | 48.1 | 11.0 | 7.0 | 0.8 | 8.1 | 7.4 | 2.6 | 2.9 | - | - | - | - | ||||
| Restricted Cash | - | - | - | 0.0 | 0.3 | 48.3 | 11.3 | 7.1 | 0.9 | 8.1 | - | - | - | - | - | - | - | - | |||
| Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | 1.0 | 0.0 | - | - | - | - | - | - | ||||
| Cash And Short Term Investments | 31.0 | 20.0 | 23.0 | 19.4 | 49.6 | 48.1 | 11.0 | 7.0 | 0.8 | 9.1 | 7.4 | 2.6 | 2.9 | - | - | ||||||
| Receivables | |||||||||||||||||||||
| Accounts Receivable | 31.2 | 23.5 | 28.9 | 21.7 | 28.2 | 5.6 | 1.7 | 0.6 | 0.5 | 0.2 | 0.2 | - | - | - | - | ||||||
| Current Assets | |||||||||||||||||||||
| Inventory | 11.4 | 12.1 | 12.0 | 10.8 | 16.3 | 10.0 | 1.4 | 1.3 | 1.3 | 0.5 | 0.0 | - | - | - | - | - | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | 1.2 | 2.8 | 5.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 10.6 | 10.3 | 13.5 | - | 19.3 | 11.6 | 2.1 | 2.1 | 2.2 | 2.3 | - | - | - | 0.0 | - | ||||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | 10.9 | 10.9 | 14.7 | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| 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 | - | 0.4 | - | - | |||||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | 12.8 | 12.7 | 14.8 | 18.8 | - | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 26.7 | 30.0 | 32.6 | 31.0 | 18.2 | 20.4 | 20.1 | 20.0 | 19.8 | 19.5 | 20.0 | 23.0 | 19.2 | 19.5 | 23.8 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.6 | 5.1 | 7.2 | 7.4 | 9.8 | 5.7 | 1.0 | 0.4 | 0.3 | 0.2 | 0.4 | 0.5 | - | 0.0 | - | - | - | - | - | - | - |
| Other Current Assets | - | 61.9 | 71.1 | 0.6 | 1.0 | 5.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 79.2 | 61.9 | 72.8 | 59.9 | 105.2 | 75.4 | 15.4 | 9.5 | 3.0 | 10.1 | 8.0 | 3.3 | - | 0.0 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 0.7 | 2.1 | 3.7 | - | - | 0.5 | 0.4 | 0.5 | 0.2 | 0.1 | 0.1 | - | - | (0.0) | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 0.5 | 0.7 | 1.8 | - | - | 0.3 | 0.2 | 0.2 | 0.6 | 0.2 | 0.0 | 0.1 | - | 0.0 | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 0.0 | 65.8 | 28.1 | 0.0 | - | 0.2 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 42.2 | 52.5 | 59.0 | 70.6 | 85.5 | 48.9 | 19.1 | 0.2 | 0.3 | 0.3 | 0.6 | 0.7 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.1 | 0.8 | 2.1 | 3.3 | 3.6 | 0.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.2 | 2.2 | 2.5 | 0.8 | 0.5 | 0.0 | 18.9 | 11.1 | 9.2 | 10.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 45.0 | 56.2 | 65.4 | 77.7 | 160.4 | 77.9 | 19.3 | 11.6 | 12.0 | 14.2 | 10.1 | 8.7 | - | - | - | - | - | - | - | - | - |
| Total Assets | 124.2 | 118.1 | 136.5 | 137.6 | 265.7 | 153.3 | 34.7 | 21.1 | 15.0 | 24.3 | 18.2 | 12.0 | - | 0.0 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1.9 | 1.9 | 0.1 | 3.8 | - | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | 0.3 | 0.0 | - | - | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.1 | 0.7 | 1.3 | 1.2 | 0.9 | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 38.2 | 38.1 | 46.8 | 44.2 | 57.2 | 8.8 | 1.3 | 0.2 | 0.8 | 1.2 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 3.4 | 9.0 | 7.1 | 5.4 | 8.3 | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 63.1 | 62.2 | 69.0 | 64.4 | 109.4 | 28.8 | 5.4 | 3.4 | 3.6 | 10.1 | 1.5 | 6.1 | - | 0.1 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.0 | 0.6 | 0.8 | 2.1 | 2.6 | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 0.5 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.9 | 4.5 | 7.0 | 12.8 | 18.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 42.1 | 28.2 | 28.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 105.2 | 90.4 | 97.1 | 93.3 | 128.1 | 58.3 | 27.6 | 7.6 | 11.0 | 14.3 | 2.6 | 6.6 | - | 0.1 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 352.5 | 347.7 | 343.5 | - | 315.9 | 215.0 | 113.5 | 92.7 | 73.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (333.5) | (320.0) | (304.1) | (287.1) | (178.3) | (120.0) | (106.4) | (79.3) | (69.1) | (46.6) | (18.4) | (10.7) | - | (0.0) | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 19.0 | 27.7 | 39.4 | 44.3 | 137.6 | 95.0 | 7.1 | 13.4 | 4.0 | 10.1 | 15.6 | 5.4 | 9.8 | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Total Equity | 19.0 | 27.7 | 39.4 | 44.3 | 137.6 | 95.0 | 7.1 | 13.4 | 4.0 | 10.1 | 15.6 | 5.4 | 9.8 | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| - |
| - |
| - |
| - |
| - |
| Net debt | (18.2) | (7.3) | (8.2) | (0.5) | - | (47.1) | (11.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 16.1 | (0.3) | 3.8 | (4.5) | (4.2) | 46.7 | 10.1 | 6.1 | (0.6) | 0.0 | 6.6 | (2.8) | - | (0.1) | - | - | - | - | - | - | - |
| Book Value | 19.0 | 27.7 | 39.4 | 44.3 | 137.6 | 95.0 | 7.1 | 13.4 | 4.0 | 10.1 | 15.6 | 5.4 | 9.8 | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Tangible Book Value | (23.2) | (24.7) | (19.6) | (26.3) | (13.7) | 18.1 | (12.0) | 13.2 | 3.5 | 9.6 | 14.9 | 4.7 | - | - | - | - | - | - | - | - | - |
| 19.4 |
| 27.6 |
| 35.3 |
| 40.3 |
| 49.6 |
| 46.5 |
| 62.0 |
| 37.9 |
| 48.1 |
| 62.3 |
| 5.3 |
| 7.0 |
| 11.0 |
| 14.6 |
| 17.8 |
| 4.0 |
| 7.0 |
| 12.0 |
| 3.9 |
| 7.0 |
| 0.8 |
| 3.5 |
| 5.2 |
| 2.7 |
| 8.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 38.2 | 48.3 | 62.5 | 5.5 | 7.3 | 11.3 | 14.7 | 17.9 | 4.1 | 7.1 | 12.1 | 4.0 | 7.1 | 0.9 | 0.1 | 0.1 | 0.1 | 0.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.3 | 1.8 | 1.0 |
| Cash And Short Term Investments | 26.7 | 30.0 | 32.6 | 31.0 | 18.2 | 20.4 | 20.1 | 20.0 | 19.8 | 19.5 | 20.0 | 23.0 | 19.2 | 19.5 | 23.8 | 19.4 | 27.6 | 35.3 | 40.3 | 49.6 | 46.5 | 62.0 | 37.9 | 48.1 | 62.3 | 5.3 | 7.0 | 11.0 | 14.6 | 17.8 | 4.0 | 7.0 | 12.0 | 3.9 | 7.0 | 0.8 | 3.5 | 6.5 | 4.5 | 9.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 24.5 | 30.9 | 33.2 | 31.2 | 35.8 | 25.4 | 23.2 | 23.5 | 29.9 | 29.4 | 29.9 | 28.9 | 34.0 | 25.5 | 27.9 | 21.7 | 27.6 | 23.0 | 21.6 | 28.2 | 28.2 | 7.0 | 6.1 | 5.6 | 10.2 | 5.2 | 1.7 | 1.7 | 1.4 | 1.5 | 0.8 | 0.6 | 0.7 | 1.4 | 1.2 | 0.5 | 0.3 | 0.6 | 0.5 | 0.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 7.5 | 8.7 | 10.1 | 11.4 | 11.1 | 11.1 | 11.7 | 12.1 | 13.2 | 13.0 | 13.0 | 12.0 | 13.6 | 13.0 | 12.9 | 10.8 | 13.9 | 16.6 | 16.3 | 16.3 | 16.6 | 6.6 | 11.5 | 10.0 | 3.9 | 2.5 | 1.4 | 1.4 | 1.5 | 1.6 | 1.3 | 1.3 | 0.9 | 1.4 | 1.2 | 1.3 | 0.2 | 0.4 | 0.6 | 0.5 |
| Prepaid Expenses | 8.7 | 6.6 | 5.2 | 5.6 | 7.5 | 6.2 | 5.7 | 5.1 | 7.2 | 8.1 | 7.0 | 8.0 | 10.4 | 12.0 | 9.0 | 7.4 | 7.9 | 11.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | 63.1 | 60.7 | 61.9 | 1.0 | 1.3 | 0.7 | 0.9 | 1.2 | 0.6 | 0.8 | 0.6 | 0.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 67.3 | 76.2 | 81.1 | 79.2 | 72.5 | - | - | 61.9 | 71.1 | 71.4 | 70.6 | 72.8 | 78.5 | 70.6 | 74.4 | 59.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1.2 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 2.6 | 2.8 | 3.8 | 4.2 | - | 5.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 1.9 | 2.1 | 2.9 | 3.1 | - | 3.7 | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 1.0 | 1.1 | - | 1.8 | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.6 | 46.3 | 46.3 | |||||||||||||||||||||
| Intangible Assets | 42.5 | 43.6 | 41.4 | 42.2 | 48.7 | 50.0 | 51.2 | 52.5 | 54.1 | 55.7 | 57.3 | 59.0 | 63.5 | 65.0 | 69.1 | 70.6 | 74.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.9 | 1.0 | 1.0 | 1.1 | 1.1 | 1.2 | 1.2 | 0.8 | 1.8 | 2.1 | 2.5 | 2.1 | 2.4 | 2.7 | 3.0 | 3.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.6 | 0.7 | 0.9 | 1.2 | 1.3 | 1.5 | 2.0 | 2.2 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | |||||||||||||||||||||||
| Total Non-Current Assets | 44.4 | 45.8 | 43.9 | 45.0 | 51.7 | 53.2 | 55.1 | 56.2 | 57.7 | 59.9 | 62.3 | 63.6 | 68.8 | 70.8 | 75.6 | 77.7 | 90.9 | |||||||||||||||||||||||
| Total Assets | 111.7 | 122.0 | 125.0 | 124.2 | 124.2 | 116.2 | 115.8 | 118.1 | 128.9 | 131.2 | 132.9 | 136.5 | 147.2 | 141.4 | 150.0 | 137.6 | 168.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 13.2 | 14.3 | 12.3 | 10.6 | 12.0 | 11.7 | 13.5 | 10.3 | 10.5 | 10.5 | - | 13.5 | - | - | - | - | - | - | - | - | 16.5 | 7.2 | 5.8 | 11.8 | 7.0 | 9.6 | 2.6 | 2.1 | 2.1 | 2.4 | 2.1 | 2.1 | 3.2 | 3.4 | 1.7 | 2.2 | 1.4 | - | - | 2.3 |
| Short Term Debt | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | 1.9 | 15.1 | 0.0 | 1.2 | 0.1 | 10.4 | 7.4 | - | 3.8 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.4 | 0.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.5 | 0.7 | 1.1 | - | 1.3 | 1.3 | 1.3 | 1.2 | 1.3 | 1.2 | ||||||||||||||||||||||||
| Accrued Expenses | 34.3 | 40.2 | 36.7 | 38.2 | 41.7 | 39.4 | 33.7 | 38.1 | 44.1 | 43.4 | 40.7 | 46.8 | 49.6 | 41.2 | 41.4 | 44.2 | 53.5 | 50.7 | ||||||||||||||||||||||
| Other Current Liabilities | 0.2 | 0.2 | 0.2 | 3.4 | 5.1 | 7.1 | 7.9 | 9.0 | 9.1 | 9.2 | 9.0 | 7.1 | 7.5 | 7.8 | 8.1 | 5.4 | 2.8 | |||||||||||||||||||||||
| Total Current Liabilities | 60.0 | 65.6 | 66.0 | 63.1 | 70.7 | 64.0 | 61.3 | 62.2 | 83.7 | 64.2 | 65.5 | 69.0 | 85.4 | 67.2 | 73.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9.5 | 10.0 | 10.4 | - | 9.5 | 10.0 | 10.4 | 10.9 | 0.0 | 15.0 | 15.0 | 14.7 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | - | - | - | - | - | - | - | 8.2 | 23.4 | - | 0.0 | 5.1 | 5.0 | - | 0.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 0.6 | 0.8 | - | 1.2 | 0.8 | 1.2 | 1.5 | 1.8 | 2.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.8 | 4.9 | 5.0 | 4.9 | 4.9 | 5.0 | 4.9 | 4.5 | 5.8 | 6.3 | 8.1 | 7.0 | 7.9 | 9.8 | 9.3 | 12.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 16.6 | 42.2 | 35.8 | 42.1 | 18.6 | 21.4 | 24.8 | 28.2 | 14.4 | 34.2 | - | 28.1 | - | - | - | - | ||||||||||||||||||||||||
| Total Liabilities | 76.5 | 107.8 | 101.8 | 105.2 | 89.3 | 85.5 | 86.0 | 90.4 | 98.1 | 98.4 | 100.7 | 97.1 | 106.3 | 95.6 | 101.7 | 93.3 | ||||||||||||||||||||||||
| 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 | 0.0 | - | - | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 382.9 | 356.4 | 354.7 | 352.5 | 348.6 | 348.5 | 348.3 | 347.7 | 346.1 | 345.3 | - | 343.5 | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (347.8) | (342.2) | (331.6) | (333.5) | (313.7) | (317.7) | (318.5) | (320.0) | (315.4) | (312.5) | (312.2) | (304.1) | (301.7) | (294.5) | (287.8) | (287.1) | (271.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 35.1 | 14.2 | 23.2 | 19.0 | 34.9 | 30.8 | 29.8 | 27.7 | 30.8 | 32.9 | 32.2 | 39.4 | 40.9 | 45.8 | 48.3 | 44.3 | 61.1 | |||||||||||||||||||||||
| Total Equity | 35.1 | 14.2 | 23.2 | 19.0 | 34.9 | 30.8 | 29.8 | 27.7 | 30.8 | 32.9 | 32.2 | 39.4 | 40.9 | 45.8 | 48.3 | 44.3 | 57.7 | 105.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 11.4 | 11.9 | 12.3 | - | 11.4 | 11.8 | 12.3 | 12.7 | 15.1 | 15.0 | 16.2 | 14.8 | 25.4 | 22.4 | 15.0 | 18.8 | 15.0 | - | - | - | - | - | 0.9 | 1.0 | 25.6 | 26.1 | - | 0.0 | 5.1 | 5.0 | - | 0.0 | - | - | - | - | - | - | - | - |
| Net debt | (15.3) | (18.2) | (20.3) | - | (6.8) | (8.6) | (7.8) | (7.3) | (4.6) | (4.5) | (3.7) | (8.2) | 6.2 | 2.9 | (8.8) | (0.5) | (12.6) | - | ||||||||||||||||||||||
| Working Capital | 7.4 | 10.7 | 15.1 | 16.1 | 1.8 | - | - | (0.3) | (12.6) | 7.2 | 5.1 | 3.8 | (7.0) | 3.5 | 1.2 | (4.5) | (2.4) | (13.0) | ||||||||||||||||||||||
| Book Value | 35.1 | 14.2 | 23.2 | 19.0 | 34.9 | 30.8 | 29.8 | 27.7 | 30.8 | 32.9 | 32.2 | 39.4 | 40.9 | 45.8 | 48.3 | 44.3 | 61.1 | 105.5 | ||||||||||||||||||||||
| Tangible Book Value | (7.3) | (29.4) | (18.3) | (23.2) | (13.8) | (19.2) | (21.4) | (24.7) | (23.3) | (22.9) | (25.2) | (19.6) | (22.6) | (19.2) | (20.8) | (26.3) | (21.9) | |||||||||||||||||||||||
| 9.3 |
| 9.8 |
| 6.8 |
| 6.1 |
| 3.7 |
| 5.7 |
| 4.8 |
| 2.4 |
| 0.6 |
| 1.0 |
| 0.8 |
| 0.9 |
| 0.7 |
| 0.4 |
| 0.9 |
| 1.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.2 |
| 1.4 |
| 1.2 |
| 1.0 |
| 1.6 |
| 10.6 |
| 6.0 |
| 5.7 |
| 1.8 |
| 1.4 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.9 |
| 87.5 |
| 89.0 |
| 105.2 |
| 100.0 |
| 92.5 |
| 65.5 |
| 75.4 |
| 83.3 |
| 18.3 |
| 12.0 |
| 15.4 |
| 18.5 |
| 22.0 |
| 6.9 |
| 9.5 |
| 14.6 |
| 7.7 |
| 9.7 |
| 3.0 |
| 4.4 |
| 8.2 |
| 6.4 |
| 10.1 |
| - |
| - |
| - |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 1.2 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| 5.6 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.8 |
| 65.8 |
| 28.1 |
| 28.1 |
| 28.1 |
| 24.1 |
| 15.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 81.3 |
| 83.4 |
| 85.5 |
| 96.2 |
| 45.7 |
| 47.3 |
| 48.9 |
| 11.7 |
| 0.2 |
| 0.2 |
| 48.9 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 3.6 |
| 3.8 |
| 3.8 |
| 3.6 |
| 3.8 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.2 |
| - |
| 16.0 |
| 0.0 |
| 17.2 |
| 17.7 |
| 18.3 |
| 18.9 |
| 19.4 |
| 20.0 |
| 10.7 |
| 11.1 |
| 8.2 |
| 8.6 |
| 8.9 |
| 9.2 |
| 9.6 |
| 9.9 |
| 10.2 |
| 10.5 |
| 136.3 |
| 138.7 |
| 160.4 |
| 171.5 |
| 74.2 |
| 75.8 |
| 77.9 |
| 75.7 |
| 56.1 |
| 19.0 |
| 19.3 |
| 19.9 |
| 20.4 |
| 11.1 |
| 11.6 |
| 8.8 |
| 11.1 |
| 11.5 |
| 12.0 |
| 11.5 |
| 13.3 |
| 13.8 |
| 14.2 |
| 223.8 |
| 227.7 |
| 265.7 |
| 271.6 |
| 166.7 |
| 141.3 |
| 153.3 |
| 159.0 |
| 74.5 |
| 31.0 |
| 34.7 |
| 38.3 |
| 42.4 |
| 18.0 |
| 21.1 |
| 23.4 |
| 18.9 |
| 21.2 |
| 15.0 |
| 15.9 |
| 21.5 |
| 15.0 |
| 24.3 |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 17.4 |
| 2.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.5 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.1 |
| 0.9 |
| 0.9 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.4 |
| 51.3 |
| 43.2 |
| 8.9 |
| 8.7 |
| 8.6 |
| 9.8 |
| 2.1 |
| 1.2 |
| 1.3 |
| 0.8 |
| 0.9 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.9 |
| 0.8 |
| 1.1 |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.4 |
| 80.4 |
| 100.6 |
| 98.0 |
| 109.4 |
| 83.7 |
| 25.8 |
| 21.5 |
| 28.8 |
| 42.0 |
| 15.9 |
| 6.1 |
| 5.4 |
| 4.5 |
| 4.7 |
| 3.6 |
| 3.4 |
| 4.3 |
| 4.8 |
| 3.5 |
| 3.6 |
| 3.4 |
| 7.0 |
| 8.7 |
| 10.1 |
| 2.4 |
| 2.7 |
| 2.8 |
| 2.6 |
| 2.9 |
| 0.2 |
| 0.2 |
| 0.7 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.7 |
| 118.3 |
| 116.2 |
| 128.1 |
| 128.4 |
| 54.0 |
| 50.2 |
| 58.3 |
| 73.2 |
| 57.4 |
| 28.7 |
| 27.6 |
| 22.3 |
| 22.5 |
| 7.9 |
| 7.6 |
| 10.6 |
| 15.8 |
| 14.9 |
| 11.0 |
| 7.4 |
| 11.1 |
| 13.0 |
| 14.3 |
| - |
| - |
| - |
| 302.4 |
| 246.5 |
| 215.4 |
| 215.0 |
| 202.6 |
| 128.6 |
| 113.6 |
| 113.5 |
| 107.9 |
| 107.3 |
| 92.8 |
| 92.7 |
| 92.6 |
| 80.0 |
| 79.7 |
| 73.1 |
| - |
| - |
| - |
| - |
| (217.7) |
| (206.2) |
| (178.3) |
| (159.3) |
| (133.8) |
| (124.3) |
| (120.0) |
| (116.9) |
| (111.5) |
| (111.3) |
| (106.4) |
| (91.9) |
| (87.4) |
| (82.7) |
| (79.3) |
| (79.8) |
| (77.0) |
| (73.3) |
| (69.1) |
| (62.3) |
| (57.1) |
| (52.3) |
| (46.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.5 |
| 111.5 |
| 137.6 |
| 143.2 |
| 112.7 |
| 91.1 |
| 95.0 |
| 85.7 |
| 17.1 |
| 2.3 |
| 7.1 |
| 16.0 |
| 19.9 |
| 10.1 |
| 13.4 |
| 12.8 |
| 3.0 |
| 6.4 |
| 4.0 |
| 8.5 |
| 10.4 |
| 7.2 |
| 10.1 |
| 111.5 |
| 137.6 |
| 143.2 |
| 112.7 |
| 91.1 |
| 95.0 |
| 85.7 |
| 17.1 |
| 2.3 |
| 7.1 |
| 16.0 |
| 19.9 |
| 10.1 |
| 13.4 |
| 12.8 |
| 3.0 |
| 6.4 |
| 4.0 |
| 8.5 |
| 10.4 |
| 7.2 |
| 10.1 |
| - |
| - |
| - |
| - |
| (37.0) |
| (47.1) |
| (36.7) |
| 20.8 |
| - |
| (11.0) |
| (9.5) |
| (12.8) |
| - |
| (7.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.0) |
| (4.2) |
| 16.3 |
| 66.7 |
| 43.9 |
| 46.7 |
| 41.2 |
| 2.4 |
| 5.9 |
| 10.1 |
| 14.0 |
| 17.3 |
| 3.3 |
| 6.1 |
| 10.3 |
| 2.9 |
| 6.2 |
| (0.6) |
| 1.1 |
| 1.2 |
| (2.4) |
| 0.0 |
| 111.5 |
| 137.6 |
| 143.2 |
| 112.7 |
| 91.1 |
| 95.0 |
| 85.7 |
| 17.1 |
| 2.3 |
| 7.1 |
| 16.0 |
| 19.9 |
| 10.1 |
| 13.4 |
| 12.8 |
| 3.0 |
| 6.4 |
| 4.0 |
| 8.5 |
| 10.4 |
| 7.2 |
| 10.1 |
| (22.2) |
| (18.2) |
| (13.7) |
| (18.9) |
| 38.9 |
| 15.7 |
| 18.1 |
| 49.9 |
| 1.5 |
| 2.1 |
| (41.8) |
| 15.8 |
| 19.7 |
| 9.9 |
| 13.2 |
| 12.5 |
| 2.5 |
| 5.8 |
| 3.5 |
| 8.2 |
| 9.9 |
| 6.7 |
| 9.6 |