| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 11.9 | 17.1 | 29.6 | 48.1 | 32.8 | 39.4 | 37.6 | 36.7 | 33.3 | 32.3 | 22.0 | 23.3 | 12.6 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 1.6 | 1.9 | 5.3 | 8.6 | 7.2 | 6.4 | 4.7 | 3.4 | 3.2 | 2.3 | 1.2 | 1.0 | 0.6 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 0.5 | 0.1 | 0.1 | 0.4 | 0.2 | 0.5 | 0.1 | 1.9 | 1.0 | 1.6 | 1.1 | 1.9 | 2.2 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 0.0 | 32.5 | 0.0 | 23.3 | 26.3 | 7.1 | 5.8 | 20.6 | 0.0 | 14.6 | 14.7 | 2.4 | 4.8 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 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 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 0.0 | 36.3 | 34.0 | 26.9 | 28.9 | 7.5 | 10.0 | 23.5 | 0.0 | 14.6 | 16.9 | 4.8 | 7.1 | - | - |
| 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 | 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 | 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 | 13.9 | 19.0 | 41.2 | 2.8 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||
| 1.1 |
| 1.6 |
| 3.0 |
| 2.3 |
| 2.2 |
| 1.2 |
| 1.0 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.6 |
| 1.5 |
| 0.6 |
| - |
| - |
| Other Current Assets | 1.5 | 2.2 | 7.2 | 2.4 | - | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.4 | 0.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 38.5 | 45.3 | 66.9 | 60.2 | 43.6 | 40.7 | 38.6 | 38.0 | 34.4 | 33.3 | 22.9 | 25.2 | 13.4 | - | - |
| - |
| Accumulated Depreciation | 1.3 | 1.3 | 4.1 | 4.3 | 3.7 | 2.8 | 2.1 | 1.4 | 1.3 | 0.9 | 0.6 | 0.5 | 0.3 | - | - |
| Property,Plant & Equipment Net | 0.2 | 0.6 | 1.2 | 4.3 | 3.5 | 3.5 | 2.6 | 2.0 | 1.9 | 1.5 | 0.7 | 0.5 | 0.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.1 | 1.1 | 59.6 | 29.1 | 27.1 | 20.2 | 18.0 | 18.0 | 9.2 | 9.2 | 6.4 | 5.9 | 4.9 | 4.8 | - |
| Intangible Assets | 3.0 | 4.4 | 30.4 | 33.6 | 32.1 | 33.8 | 33.0 | 37.3 | 23.5 | 29.8 | 13.7 | 18.2 | 18.2 | - | - |
| Operating Lease Right Of Use Assets | 0.6 | 1.1 | 5.4 | 3.9 | 5.6 | 4.4 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.5 | 7.8 | 7.3 | 4.5 | 5.8 | 4.1 | 4.9 | 6.4 | 9.5 | 8.4 | 7.7 | 7.3 | 0.0 | - | - |
| Other Non-Current Assets | 3.0 | 4.1 | 5.0 | 1.3 | 1.2 | 71.3 | 59.1 | 64.6 | 44.9 | 49.6 | 29.7 | 32.8 | 23.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 57.8 | 150.1 | 178.5 | 148.3 | 130.3 | 115.6 | 100.3 | 104.6 | 81.2 | 84.4 | 53.3 | 58.6 | 37.1 | 24.4 | - |
| Short Term Debt | 0.0 | 3.8 | 34.0 | 3.6 | 2.6 | 0.4 | 4.2 | 2.9 | 0.0 | 0.0 | 2.2 | 2.4 | 2.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.4 | 0.5 | 2.0 | 1.9 | 1.9 | 1.3 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.4 | 4.9 | 14.9 | 16.2 | 10.4 | 10.5 | 10.4 | 11.5 | 9.7 | 11.6 | 7.1 | 7.1 | 3.4 | - | - |
| Other Current Liabilities | - | - | 0.0 | 3.5 | 0.0 | 1.0 | 0.0 | 0.1 | 0.0 | 1.5 | 0.7 | 0.6 | 0.6 | - | - |
| Total Current Liabilities | 9.3 | 25.9 | 85.1 | 28.4 | 18.3 | 13.7 | 18.1 | 21.7 | 15.2 | 23.3 | 14.6 | 16.9 | 11.9 | - | - |
| Operating Lease Liabilities Non-Current |
| 0.3 |
| 0.7 |
| 3.8 |
| 2.7 |
| 4.6 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 0.0 | 3.6 | 7.4 | 0.0 | 0.7 | 0.5 | 0.3 | 0.3 | 2.9 | 3.7 | 3.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9.7 | 67.8 | 93.0 | 71.7 | 64.8 | 47.1 | 34.6 | 65.5 | 40.7 | 58.5 | 36.9 | 50.5 | 35.5 | - | - |
| Additional Paid In Capital |
| 71.4 |
| 70.3 |
| 68.6 |
| 61.9 |
| 60.5 |
| 59.6 |
| 57.6 |
| 37.7 |
| 36.1 |
| 20.4 |
| 10.7 |
| 1.1 |
| 0.0 |
| - |
| - |
| Retained Earnings | (21.9) | 12.0 | 16.9 | 14.6 | 5.0 | 8.8 | 8.0 | 1.4 | 4.3 | 5.4 | 5.6 | 7.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | 0.1 | (0.1) | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 48.1 | 82.3 | 85.5 | 76.6 | 65.5 | 68.5 | 65.7 | 39.1 | 40.5 | 25.9 | 16.4 | 8.1 | 1.7 | - | - |
| Total Equity | 48.1 | 82.3 | 85.5 | 76.6 | 65.5 | 68.5 | 65.7 | 39.1 | 40.5 | 25.9 | 16.4 | 8.1 | 1.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 23.5 |
| 0.0 |
| 14.6 |
| 16.9 |
| 4.8 |
| 7.1 |
| - |
| - |
| Working Capital | 29.1 | 19.4 | (18.1) | 31.8 | 25.4 | 27.0 | 20.6 | 16.3 | 19.2 | 10.0 | 8.3 | 8.4 | 1.5 | - | - |
| Book Value | 48.1 | 82.3 | 85.5 | 76.6 | 65.5 | 68.5 | 65.7 | 39.1 | 40.5 | 25.9 | 16.4 | 8.1 | 1.7 | - | - |
| Tangible Book Value | 44.0 | 76.8 | (4.4) | 13.9 | 6.3 | 14.5 | 14.7 | (16.2) | 7.8 | (13.0) | (3.8) | (15.9) | (21.4) | - | - |
| 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 |
| 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 5.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 18.9 | 19.0 | 41.2 | 2.8 | 2.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 11.6 | 11.9 | 15.1 | 13.6 | 42.6 | 17.1 | 0.0 | 0.0 | 0.1 | 66.3 | 0.1 | 0.1 | 64.3 | 50.1 | 47.7 | 48.1 | 54.1 | 46.7 | 42.9 | 41.5 | 41.8 | 37.8 | 42.6 | 39.4 | 40.4 | 38.4 | 35.7 | 37.6 | 39.7 | 35.0 | 36.7 | 40.6 | 39.9 | 31.4 | 33.3 | 35.5 | 31.6 | 33.3 | 32.3 | 29.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1.0 | 1.1 | 1.1 | 1.7 | 2.4 | 1.6 | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 | 0.0 | 1.6 | 1.8 | 2.7 | 2.3 | 1.8 | 2.7 | ||||||||||||||||||||||
| Other Current Assets | 1.3 | 1.5 | 1.6 | 2.0 | 2.5 | 2.2 | 0.0 | 0.0 | 0.0 | 7.5 | 0.0 | 0.0 | 4.9 | 4.8 | 4.8 | 2.4 | 0.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 34.3 | 38.5 | 64.0 | 47.6 | 49.5 | 45.3 | 0.1 | 0.1 | 0.1 | 76.2 | 0.1 | 0.1 | 70.8 | 56.7 | 55.2 | 60.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | 7.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1.4 | 1.3 | 1.3 | 1.3 | 2.9 | 1.3 | 0.0 | 0.0 | 0.0 | 4.9 | 0.0 | 0.0 | 4.8 | 4.6 | 4.5 | 4.3 | 4.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.2 | 0.2 | 0.3 | 0.3 | 0.9 | 0.6 | 0.0 | 0.0 | 0.0 | 2.1 | 0.0 | 0.0 | 1.6 | 6.3 | 6.2 | 4.3 | 3.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1.1 | 1.1 | 1.1 | 1.1 | 59.2 | 1.1 | 0.1 | 0.1 | 0.1 | 55.2 | 0.1 | 0.1 | 29.1 | 29.1 | 29.1 | 29.1 | 34.2 | 34.2 | ||||||||||||||||||||||
| Intangible Assets | 2.9 | 3.0 | 3.1 | 3.9 | 23.0 | 4.4 | 0.0 | 0.0 | 0.0 | 47.6 | 0.0 | 0.0 | 34.1 | 32.4 | 32.8 | 33.6 | 36.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.5 | 0.6 | 0.7 | 0.9 | 4.6 | 1.1 | 0.0 | 0.0 | 0.0 | 4.5 | 0.0 | 0.0 | 2.7 | 3.1 | 3.5 | 3.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.6 | 9.5 | 9.3 | 9.2 | 8.6 | 7.8 | 0.0 | 0.0 | 0.0 | 2.2 | 0.0 | 0.0 | 3.3 | 3.3 | 3.5 | 4.5 | 4.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 2.9 | 3.0 | 3.1 | 3.7 | 4.3 | 4.1 | 0.0 | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 | 4.5 | 1.7 | 1.1 | 1.3 | 1.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 53.4 | 57.8 | 83.6 | 149.7 | 152.3 | 150.1 | 0.2 | 0.2 | 0.2 | 194.7 | 0.2 | 0.2 | 149.3 | 136.0 | 135.5 | 148.3 | 144.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.5 | 0.5 | 2.0 | 1.4 | 1.6 | 0.1 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.6 | 0.6 | 1.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.4 | 0.1 | 0.2 | 0.5 | 0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.8 | 1.9 | 1.9 | 2.0 | 1.3 | 1.0 | 1.2 | 1.2 | 1.0 | 1.6 | 1.2 |
| Short Term Debt | - | - | 0.0 | 3.8 | 3.7 | 3.8 | 0.0 | 0.0 | 0.0 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 3.4 | 3.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.4 | 0.4 | 0.4 | 0.5 | 1.6 | 0.5 | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 1.6 | 1.8 | 1.9 | 1.9 | ||||||||||||||||||||||||
| Accrued Expenses | 4.6 | 4.4 | 5.3 | 7.1 | 13.5 | 4.9 | 0.0 | 0.0 | 0.0 | 19.2 | 0.0 | 0.0 | 16.6 | 15.6 | 15.5 | 16.2 | 15.5 | 14.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | 0.0 | - | 1.0 | 0.0 | 0.0 | 3.5 | 3.8 | 3.8 | 3.5 | 3.5 | |||||||||||||||||||||||
| Total Current Liabilities | 6.1 | 9.3 | 32.5 | 29.0 | 28.1 | 25.9 | 0.0 | 0.0 | 0.0 | 28.2 | 0.0 | 0.0 | 23.8 | 23.1 | 26.9 | 28.4 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 36.0 | - | - | 0.0 | 0.0 | 0.0 | 23.3 | 24.1 | 24.8 | 25.6 | 26.3 | 26.9 | 27.4 | 24.7 | 7.1 | 0.0 | 0.0 | 4.6 | 5.8 | 7.0 | 19.7 | 20.6 | 21.5 | 17.8 | - | 0.0 | 0.0 | 0.0 | 14.7 | 14.6 | 15.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | 3.0 | - | - | 1.6 | 1.9 | 2.2 | 2.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 3.6 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6.4 | 9.7 | 32.9 | 71.4 | 70.4 | 67.8 | 0.1 | 0.1 | 0.1 | 93.9 | 0.1 | 0.1 | 52.4 | 42.7 | 44.3 | 71.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 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 | 0.1 | 0.1 |
| Additional Paid In Capital | 71.7 | 71.4 | 71.3 | 70.7 | 70.5 | 70.3 | 0.1 | 0.1 | 0.1 | 67.0 | 0.1 | 0.1 | 63.3 | 62.8 | 62.3 | 61.9 | 61.5 | |||||||||||||||||||||||
| Retained Earnings | (22.3) | (21.9) | (20.7) | 7.5 | 11.2 | 12.0 | 0.0 | 0.0 | 0.0 | 33.7 | 0.0 | 0.0 | 33.5 | 30.4 | 28.8 | 14.6 | 10.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.1 | ||||||||||||||||||||||||
| Treasury Stock | 2.5 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 47.0 | 48.1 | 50.7 | 78.3 | 81.8 | 82.3 | 82.9 | 83.2 | 83.6 | 100.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 72.0 | |||||||||||||||||||||||
| Total Equity | 47.0 | 48.1 | 50.7 | 78.3 | 81.8 | 82.3 | 82.9 | 83.2 | 83.6 | 100.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 72.0 | 68.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 0.0 | 3.8 | 3.7 | 3.8 | 0.0 | 0.0 | 0.0 | 40.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.9 | 27.4 | 28.0 | 28.6 | 28.9 | 29.3 | 29.7 | 26.0 | 7.5 | 0.0 | 0.0 | 8.2 | 10.0 | 10.9 | 22.9 | 23.5 | 24.1 | 19.7 | - | 0.0 | 0.0 | 0.0 | 14.7 | 14.6 | 15.0 |
| Net debt | - | - | (41.2) | 1.0 | 1.7 | 3.8 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 26.8 | - | - | - | |||||||||||||||||||||
| Working Capital | 28.2 | 29.1 | 31.5 | 18.6 | 21.4 | 19.4 | 0.0 | 0.0 | 0.0 | 48.0 | 0.0 | 0.0 | 47.0 | 33.6 | 28.3 | 31.8 | 29.3 | 23.3 | ||||||||||||||||||||||
| Book Value | 47.0 | 48.1 | 50.7 | 78.3 | 81.8 | 82.3 | 82.9 | 83.2 | 83.6 | 100.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 72.0 | 68.1 | ||||||||||||||||||||||
| Tangible Book Value | 43.0 | 44.0 | 46.5 | 73.3 | (0.4) | 76.8 | 82.9 | 83.1 | 83.5 | (2.0) | (0.0) | 0.0 | (63.2) | (61.5) | (61.9) | (62.7) | 1.9 | |||||||||||||||||||||||
| 2.7 |
| 2.2 |
| 1.0 |
| 1.8 |
| 2.5 |
| 1.2 |
| 1.7 |
| 1.7 |
| 2.5 |
| 1.0 |
| 1.3 |
| 1.8 |
| 0.9 |
| 0.5 |
| 0.7 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.6 |
| 1.0 |
| 0.9 |
| 0.4 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.5 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.9 |
| 49.3 |
| 45.6 |
| 43.6 |
| 42.8 |
| 40.1 |
| 45.6 |
| 40.7 |
| 42.1 |
| 40.1 |
| 38.2 |
| 38.6 |
| 41.7 |
| 37.0 |
| 38.0 |
| 41.2 |
| 40.8 |
| 32.6 |
| 34.4 |
| 36.2 |
| 32.3 |
| 34.4 |
| 33.3 |
| 30.9 |
| 4.7 |
| 4.5 |
| 4.3 |
| 4.1 |
| 3.9 |
| 3.6 |
| 2.8 |
| 2.7 |
| 2.5 |
| 2.3 |
| 2.1 |
| 1.9 |
| 1.5 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.4 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.7 |
| 2.8 |
| 4.1 |
| 3.7 |
| 3.7 |
| 4.2 |
| 4.8 |
| 3.5 |
| 3.1 |
| 2.4 |
| 2.3 |
| 2.6 |
| 2.5 |
| 2.2 |
| 2.0 |
| 1.7 |
| 1.8 |
| 2.1 |
| 1.9 |
| 1.7 |
| 1.7 |
| 1.9 |
| 1.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| 32.1 |
| 31.4 |
| 31.4 |
| 31.4 |
| 25.2 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 17.8 |
| 16.1 |
| 9.2 |
| 9.2 |
| 9.2 |
| 9.2 |
| 9.2 |
| 9.2 |
| 7.1 |
| 37.0 |
| 36.5 |
| 33.8 |
| 35.4 |
| 36.4 |
| 43.9 |
| 33.8 |
| 30.5 |
| 31.4 |
| 32.3 |
| 33.0 |
| 34.1 |
| 36.2 |
| 37.3 |
| 38.8 |
| 35.2 |
| 22.3 |
| 23.5 |
| 24.9 |
| 26.5 |
| 23.5 |
| 29.8 |
| 18.5 |
| 4.7 |
| 5.1 |
| 5.6 |
| 6.0 |
| 6.2 |
| 6.3 |
| 5.7 |
| 4.4 |
| 4.1 |
| 4.0 |
| 3.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 5.9 |
| 5.8 |
| 4.5 |
| 4.5 |
| 2.8 |
| 4.1 |
| 4.4 |
| 4.4 |
| 4.3 |
| 4.9 |
| 5.3 |
| 6.3 |
| 6.4 |
| 9.9 |
| 9.9 |
| 9.5 |
| 9.5 |
| 9.5 |
| 9.2 |
| 8.7 |
| 8.4 |
| 7.7 |
| 1.4 |
| 87.2 |
| 1.2 |
| 82.6 |
| 82.7 |
| 87.7 |
| 71.3 |
| 60.7 |
| 61.4 |
| 62.1 |
| 59.1 |
| 60.6 |
| 63.5 |
| 64.6 |
| 69.3 |
| 63.9 |
| 43.7 |
| 44.9 |
| 46.2 |
| 47.3 |
| 44.9 |
| 49.6 |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.3 |
| 136.9 |
| 130.3 |
| 129.1 |
| 127.0 |
| 138.1 |
| 115.6 |
| 106.0 |
| 104.0 |
| 102.7 |
| 100.3 |
| 104.8 |
| 102.7 |
| 104.6 |
| 112.3 |
| 106.5 |
| 78.4 |
| 81.2 |
| 84.1 |
| 81.3 |
| 81.2 |
| 84.4 |
| 68.3 |
| 3.0 |
| 2.6 |
| 2.4 |
| 2.3 |
| 1.3 |
| 0.4 |
| 0.0 |
| 0.0 |
| 3.6 |
| 4.2 |
| 3.9 |
| 3.2 |
| 2.9 |
| 2.6 |
| 1.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.6 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 11.4 |
| 12.8 |
| 12.8 |
| 13.7 |
| 10.5 |
| 12.0 |
| 11.6 |
| 10.9 |
| 10.4 |
| 11.7 |
| 11.2 |
| 11.5 |
| 12.6 |
| 12.6 |
| 10.4 |
| 9.7 |
| 12.6 |
| 12.0 |
| 9.7 |
| 11.6 |
| 10.3 |
| 3.5 |
| 3.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.4 |
| - |
| 0.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 1.5 |
| 0.5 |
| 26.6 |
| 26.1 |
| 26.4 |
| 18.3 |
| 17.8 |
| 18.5 |
| 19.5 |
| 13.7 |
| 14.3 |
| 16.3 |
| 19.2 |
| 18.1 |
| 20.3 |
| 20.7 |
| 21.7 |
| 24.0 |
| 23.5 |
| 17.1 |
| 15.2 |
| 19.6 |
| 18.9 |
| 15.2 |
| 23.3 |
| 15.8 |
| 3.4 |
| 3.9 |
| 4.4 |
| 4.9 |
| 5.2 |
| 5.4 |
| 5.1 |
| 4.1 |
| 3.9 |
| 3.7 |
| 3.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.6 |
| 7.4 |
| 5.2 |
| 2.9 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.1 |
| 71.2 |
| 71.5 |
| 64.8 |
| 65.1 |
| 65.2 |
| 71.1 |
| 47.1 |
| 38.4 |
| 37.9 |
| 37.4 |
| 34.6 |
| 42.0 |
| 63.3 |
| 65.5 |
| 70.2 |
| 65.4 |
| 38.7 |
| 40.7 |
| 43.8 |
| 41.5 |
| 40.7 |
| 58.5 |
| 43.0 |
| 60.9 |
| 60.7 |
| 60.5 |
| 60.2 |
| 60.0 |
| 59.8 |
| 59.6 |
| 58.4 |
| 58.1 |
| 57.9 |
| 57.6 |
| 56.6 |
| 37.7 |
| 37.7 |
| 37.6 |
| 37.5 |
| 36.2 |
| 36.1 |
| 36.1 |
| 35.8 |
| 36.1 |
| 20.4 |
| 19.4 |
| 7.1 |
| 4.7 |
| 5.0 |
| 3.9 |
| 1.8 |
| 7.2 |
| 8.8 |
| 9.1 |
| 8.0 |
| 7.2 |
| 8.0 |
| 6.2 |
| 1.6 |
| 1.4 |
| 4.4 |
| 3.5 |
| 3.4 |
| 4.3 |
| 4.1 |
| 3.9 |
| 4.3 |
| 5.4 |
| 5.7 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.2) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.1 |
| 65.4 |
| 65.5 |
| 64.0 |
| 61.7 |
| 67.1 |
| 68.5 |
| 67.6 |
| 66.2 |
| 65.2 |
| 65.7 |
| 62.9 |
| 39.5 |
| 39.1 |
| 42.1 |
| 41.1 |
| 39.7 |
| 40.5 |
| 40.3 |
| 39.8 |
| 40.5 |
| 25.9 |
| 25.3 |
| 65.4 |
| 65.5 |
| 64.0 |
| 61.7 |
| 67.1 |
| 68.5 |
| 67.6 |
| 66.2 |
| 65.2 |
| 65.7 |
| 62.9 |
| 39.5 |
| 39.1 |
| 42.1 |
| 41.1 |
| 39.7 |
| 40.5 |
| 40.3 |
| 39.8 |
| 40.5 |
| 25.9 |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 8.2 |
| 10.0 |
| 10.9 |
| 22.9 |
| 23.5 |
| 24.1 |
| 19.7 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 14.7 |
| 14.6 |
| 14.9 |
| 19.2 |
| 25.4 |
| 24.9 |
| 21.6 |
| 26.1 |
| 27.0 |
| 27.8 |
| 23.8 |
| 19.0 |
| 20.6 |
| 21.4 |
| 16.3 |
| 16.3 |
| 17.2 |
| 17.3 |
| 15.5 |
| 19.2 |
| 16.6 |
| 13.5 |
| 19.2 |
| 10.0 |
| 15.1 |
| 65.4 |
| 65.5 |
| 64.0 |
| 61.7 |
| 67.1 |
| 68.5 |
| 67.6 |
| 66.2 |
| 65.2 |
| 65.7 |
| 62.9 |
| 39.5 |
| 39.1 |
| 42.1 |
| 41.1 |
| 39.7 |
| 40.5 |
| 40.3 |
| 39.8 |
| 40.5 |
| 25.9 |
| 25.3 |
| (3.1) |
| (5.2) |
| (0.4) |
| (2.8) |
| (6.1) |
| (8.2) |
| 9.5 |
| 19.1 |
| 16.8 |
| 14.9 |
| 14.7 |
| 10.8 |
| (14.7) |
| (16.2) |
| (14.5) |
| (10.2) |
| 8.2 |
| 7.8 |
| 6.2 |
| 4.1 |
| 7.8 |
| (13.0) |
| (0.3) |