| (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 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q1 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 54.0 | 30.6 | 26.8 | 28.8 | 44.4 | 61.6 | 226.4 | 252.0 | 142.1 | 9.2 | 18.0 | 28.3 | 36.5 | 55.9 | 19.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 30.6 | 61.6 | 9.2 | 55.9 | 63.8 | 2.4 | 5.3 | 2.6 | 5.9 | 10.1 | 5.2 | 7.7 | 2.9 | 2.7 | 2.1 | 1.7 |
| Restricted Cash | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 114.1 | 165.3 | 0.0 | - | - | - | - | 0.8 | 3.0 | 2.2 | 9.4 | 10.0 | - | - | - | - |
| Cash And Short Term Investments | 144.7 | 226.9 | 9.2 | 55.9 | 63.8 | 2.4 | 5.3 | 3.4 | 9.0 | 12.4 | 14.6 | 17.7 | 2.9 | 2.7 | 2.1 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 0.0 | 0.1 | 1.2 | 1.6 | 2.0 | 2.0 | 1.2 | 1.2 | 0.7 | 0.6 | 1.0 | 0.9 | 0.9 | 0.9 | 0.8 | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | 1.4 | 1.0 | 0.6 | 0.5 | 0.5 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.7 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 82.8 | 60.3 | 6.2 | 9.5 | 9.2 | 9.3 | 9.0 | 9.0 | 8.6 | 8.1 | 7.7 | 7.6 | 7.6 | 7.6 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1.6 | 1.7 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1.6 | 1.7 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 58.9 |
| 60.4 |
| 61.7 |
| 64.8 |
| 2.4 |
| 1.9 |
| 2.4 |
| 5.3 |
| 4.6 |
| 4.1 |
| 2.6 |
| 2.2 |
| 2.4 |
| 5.9 |
| 4.0 |
| 5.1 |
| 10.1 |
| 8.5 |
| 5.7 |
| 5.2 |
| 1.6 |
| 1.1 |
| 7.7 |
| 2.1 |
| 23.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | 0.2 | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 217.0 | 114.1 | 147.4 | 162.7 | 167.3 | 165.3 | 41.4 | 40.9 | 38.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | 35.1 | - | - | - | - | - | - | - | - | - | 2.3 | 0.8 | 7.0 | 2.2 | 3.0 | 3.3 | 5.3 | 2.2 | 5.2 | 5.9 | 9.4 | 11.9 | 9.1 | 10.0 | 10.0 | - |
| Cash And Short Term Investments | 270.9 | 144.7 | 174.1 | 191.6 | 211.7 | 226.9 | 267.8 | 292.9 | 180.6 | 9.2 | 18.0 | 28.3 | 36.5 | 55.9 | 54.1 | 58.9 | 60.4 | 61.7 | 64.8 | 2.4 | 1.9 | 2.4 | 5.3 | 4.6 | 6.4 | 3.4 | 9.2 | 4.5 | 9.0 | 7.3 | 10.4 | 12.4 | 13.7 | 11.6 | 14.6 | 13.5 | 10.2 | 17.7 | 12.1 | 23.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.1 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 1.0 | 1.2 | 1.7 | 1.1 | - | 1.6 | 1.2 | 2.1 | 1.6 | 1.9 | 2.0 | 2.0 | 1.8 | 2.1 | 1.2 | 1.5 | 1.1 | 1.2 | 1.1 | 1.0 | 0.7 | 0.7 | 0.9 | 0.6 | 0.6 | 0.9 | 1.0 | 1.1 | 1.0 | 0.9 | 1.0 | 0.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.1 | 1.4 | 1.4 | 1.6 | 1.2 | 1.1 | 1.1 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.5 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 |
| Prepaid Expenses | 4.4 | 3.6 | 4.2 | 4.2 | 4.0 | 4.1 | 2.1 | 1.2 | 1.3 | 1.1 | 1.0 | 1.4 | 1.0 | 0.4 | 0.7 | 0.6 | 0.5 | 0.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 275.4 | 148.4 | 178.5 | 196.0 | 215.7 | 231.2 | 270.2 | 294.2 | 188.2 | 16.8 | 21.7 | 32.0 | 40.3 | 59.3 | 57.5 | 62.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 99.8 | 82.8 | 69.5 | 67.0 | 64.9 | 60.3 | 46.0 | 16.3 | 15.3 | 6.2 | 15.3 | 15.1 | 14.5 | 9.5 | 9.6 | 9.4 | 9.3 | 9.3 | 9.2 | 9.3 | 9.4 | 9.2 | 9.0 | 9.1 | 8.9 | 9.0 | 9.1 | 8.9 | 8.6 | 8.7 | 8.6 | 8.1 | 8.2 | 7.9 | 7.7 | 7.7 | - | 7.6 | - | - |
| Accumulated Depreciation | 7.3 | 6.2 | 5.2 | 4.4 | 3.7 | 3.0 | 2.3 | 1.6 | 1.0 | 0.7 | 8.3 | 8.0 | 7.8 | 7.5 | 7.6 | 7.4 | 7.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 92.5 | 76.6 | 64.4 | 62.6 | 61.2 | 57.3 | 43.8 | 14.7 | 14.3 | 5.6 | 7.0 | 7.0 | 6.7 | 2.0 | 2.0 | 1.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | 24.1 | 24.1 | 24.1 | 24.1 | 27.3 | 27.3 | 27.3 | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 40.0 | 40.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 0.1 | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.4 | 1.5 | 1.5 | 1.8 | 2.0 | 2.2 | 2.4 | 2.0 | 1.1 | 0.7 | 1.5 | 0.8 | 0.3 | 0.5 | 0.4 | 0.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 410.8 | 267.0 | 294.8 | 310.7 | 329.3 | 341.1 | 391.2 | 385.9 | 278.3 | 97.9 | 110.5 | 120.1 | 127.6 | 64.4 | 62.5 | 66.1 | 67.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.1 | 0.6 | 0.7 | 0.8 | 1.0 | 1.0 | 0.9 | 0.7 | 0.1 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Accrued Expenses | 3.9 | 7.5 | 6.7 | 5.0 | 2.9 | 5.5 | 4.0 | 2.3 | - | 3.6 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Current Liabilities | 31.5 | 28.7 | 20.6 | 13.0 | 12.7 | 18.2 | 28.1 | 10.6 | 14.5 | 15.7 | 8.1 | 8.6 | 7.2 | 2.3 | 4.0 | 2.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1.6 | - | 1.6 | 1.7 | 1.7 | - | 1.7 | 1.7 | 1.7 | - | 1.7 | 1.8 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.6 | 1.0 | 1.0 | 1.1 | 1.2 | 1.4 | 1.7 | 1.5 | 1.0 | 0.8 | 1.3 | 0.5 | 0.0 | 0.3 | 0.2 | 0.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.7 | 1.7 | 2.5 | 2.5 | 2.5 | 2.5 | 4.6 | 4.6 | 4.6 | 4.6 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 63.3 | 59.9 | 52.6 | 45.0 | 44.7 | 50.4 | 62.7 | 44.9 | 48.4 | 22.7 | 11.7 | 11.5 | 9.6 | 3.2 | 4.8 | 2.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.0 | 0.3 | 0.3 | 0.3 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (361.0) | (334.8) | (297.4) | (271.4) | (249.9) | (231.7) | (191.6) | (176.4) | (164.7) | (152.4) | (127.8) | (117.4) | (106.3) | (98.6) | (102.7) | (96.5) | (95.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.2) | 0.1 | 0.1 | 0.0 | 0.0 | (0.1) | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 347.4 | 207.0 | 242.2 | 265.7 | 284.6 | 290.7 | 328.5 | 341.0 | 229.9 | 75.2 | 98.8 | 108.7 | 118.0 | 61.3 | 57.7 | 63.2 | 64.4 | |||||||||||||||||||||||
| Total Equity | 347.4 | 207.0 | 242.2 | 265.7 | 284.6 | 290.7 | 328.5 | 341.0 | 229.9 | 75.2 | 98.8 | 108.7 | 118.0 | 61.3 | 57.7 | 63.2 | 64.4 | 65.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1.6 | - | 1.6 | 1.7 | 1.7 | - | 1.7 | 1.7 | 1.7 | - | 1.7 | 1.8 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (269.3) | - | (172.5) | (189.9) | (210.0) | - | (266.2) | (291.2) | (178.9) | - | (16.2) | (26.5) | (34.7) | - | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 243.9 | 119.7 | 157.9 | 183.0 | 203.1 | 212.9 | 242.0 | 283.6 | 173.7 | 1.2 | 13.6 | 23.4 | 33.1 | 57.1 | 53.5 | 60.8 | 61.8 | 63.2 | ||||||||||||||||||||||
| Book Value | 347.4 | 207.0 | 242.2 | 265.7 | 284.6 | 290.7 | 328.5 | 341.0 | 229.9 | 75.2 | 98.8 | 108.7 | 118.0 | 61.3 | 57.7 | 63.2 | 64.4 | 65.8 | ||||||||||||||||||||||
| Tangible Book Value | 307.4 | 167.0 | 192.2 | 215.7 | 234.6 | 240.7 | 254.4 | 266.9 | 155.8 | 1.1 | 21.5 | 31.3 | 40.7 | 61.2 | - | - | - | |||||||||||||||||||||||
| 1.7 |
| - |
| Prepaid Expenses | 3.6 | 4.1 | 1.1 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | - |
| Other Current Assets | 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 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 148.4 | 231.2 | 16.8 | 59.3 | 67.3 | 5.5 | 7.3 | 5.4 | 10.3 | 13.6 | 16.3 | 19.2 | 4.4 | 4.1 | 4.2 | - |
| 7.5 |
| - |
| Accumulated Depreciation | 6.2 | 3.0 | 0.7 | 7.5 | 7.2 | 7.5 | 7.4 | 7.7 | 7.6 | 7.5 | 7.1 | 6.5 | 5.9 | 5.2 | 4.3 | - |
| Property,Plant & Equipment Net | 76.6 | 57.3 | 5.6 | 2.0 | 2.0 | 1.7 | 1.6 | 1.3 | 1.1 | 0.6 | 0.6 | 1.0 | 1.7 | 2.4 | 3.2 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | 0.0 | 3.0 | 5.1 | 5.4 | - | - | - | - |
| Equity Method Investments | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 0.0 | 24.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.4 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - |
| Operating Lease Right Of Use Assets | 1.5 | 2.2 | 0.7 | 0.5 | 0.8 | 1.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.5 | 0.4 | 0.5 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 267.0 | 341.1 | 97.9 | 64.4 | 70.4 | 8.7 | 9.4 | 7.5 | 12.3 | 18.1 | 23.0 | 26.5 | 7.1 | 7.5 | 7.9 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 1.0 | 0.0 | 0.3 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 7.5 | 5.5 | 3.6 | - | - | - | - | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - |
| Other Current Liabilities | - | - | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Total Current Liabilities | 28.7 | 18.2 | 15.7 | 2.3 | 1.8 | 1.6 | 1.1 | 1.8 | 1.1 | 1.1 | 1.1 | 1.2 | 0.8 | 0.6 | 0.8 | - |
| Operating Lease Liabilities Non-Current | 1.0 | 1.4 | 0.8 | 0.3 | 0.5 | 0.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.7 | 2.5 | 4.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 59.9 | 50.4 | 22.7 | 3.2 | 3.0 | 3.0 | 1.7 | 2.4 | 1.7 | 1.7 | 2.2 | 2.6 | 1.7 | 1.7 | 1.4 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | 82.5 | 82.0 | 57.4 | 54.0 | 51.2 | - |
| Retained Earnings | (334.8) | (231.7) | (152.4) | (98.6) | (91.3) | (87.9) | (84.5) | (79.3) | (72.6) | (66.4) | (61.7) | (58.1) | (52.1) | (48.2) | (44.7) | - |
| Accumulated Other Comprehensive Income | 0.1 | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 207.0 | 290.7 | 75.2 | 61.3 | 67.4 | 5.7 | 7.7 | 5.0 | 10.6 | 16.4 | 20.8 | 24.0 | 5.4 | 5.8 | 6.5 | 6.2 |
| Total Equity | 207.0 | 290.7 | 75.2 | 61.3 | 67.4 | 5.7 | 7.7 | 5.0 | 10.6 | 16.4 | 20.8 | 24.0 | 5.4 | 5.8 | 6.5 | 6.2 |
| Net debt | (143.1) | (225.2) | (7.5) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 119.7 | 212.9 | 1.2 | 57.1 | 65.5 | 3.9 | 6.2 | 3.6 | 9.2 | 12.5 | 15.2 | 18.1 | 3.7 | 3.5 | 3.4 | - |
| Book Value | 207.0 | 290.7 | 75.2 | 61.3 | 67.4 | 5.7 | 7.7 | 5.0 | 10.6 | 16.4 | 20.8 | 24.0 | 5.4 | 5.8 | 6.5 | 6.2 |
| Tangible Book Value | 206.7 | 290.4 | 50.8 | 61.2 | 67.3 | 5.6 | 7.5 | 4.8 | 10.4 | 16.3 | 20.6 | 23.7 | 5.2 | 5.6 | 6.2 | - |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.6 |
| 65.0 |
| 68.1 |
| 5.5 |
| 4.7 |
| 5.7 |
| 7.3 |
| 6.8 |
| 8.4 |
| 5.4 |
| 11.3 |
| 6.3 |
| 10.3 |
| 8.9 |
| 11.9 |
| 13.6 |
| 14.9 |
| 13.2 |
| 16.3 |
| 15.3 |
| 11.9 |
| 19.2 |
| 13.7 |
| 25.1 |
| 7.3 |
| 7.3 |
| 7.5 |
| 7.6 |
| 7.5 |
| 7.4 |
| 7.4 |
| 7.3 |
| 7.7 |
| 7.7 |
| 7.6 |
| 7.6 |
| 7.6 |
| 7.6 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.1 |
| 7.3 |
| - |
| 6.5 |
| - |
| - |
| 2.0 |
| 2.0 |
| 1.9 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.6 |
| 1.3 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.6 |
| 0.4 |
| 0.7 |
| 1.0 |
| 0.9 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 3.0 |
| 0.0 |
| 5.2 |
| 5.1 |
| 5.1 |
| 10.1 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.0 |
| 1.1 |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.7 |
| 71.3 |
| 8.7 |
| 8.0 |
| 9.0 |
| 9.4 |
| 10.1 |
| 10.6 |
| 7.5 |
| 13.3 |
| 8.3 |
| 12.3 |
| 10.8 |
| 13.9 |
| 18.1 |
| 16.7 |
| 19.8 |
| 23.0 |
| 21.9 |
| 23.6 |
| 26.5 |
| 25.5 |
| 27.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.6 |
| 1.5 |
| 1.7 |
| 1.1 |
| 1.7 |
| 1.4 |
| 1.8 |
| 1.6 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.1 |
| 0.9 |
| 0.9 |
| 1.2 |
| 1.0 |
| 1.0 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.7 |
| 0.8 |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 3.0 |
| 3.2 |
| 3.0 |
| 2.9 |
| 3.1 |
| 1.7 |
| 3.2 |
| 2.0 |
| 2.4 |
| 2.2 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.7 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.0 |
| 2.6 |
| 2.1 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.5 |
| 82.5 |
| 82.2 |
| 82.0 |
| 82.2 |
| 81.0 |
| (93.6) |
| (90.3) |
| (87.9) |
| (88.7) |
| (86.8) |
| (84.5) |
| (85.3) |
| (83.4) |
| (79.3) |
| (80.9) |
| (76.9) |
| (72.6) |
| (74.2) |
| (70.7) |
| (66.4) |
| (67.9) |
| (65.3) |
| (61.7) |
| (62.8) |
| (60.7) |
| (58.1) |
| (58.8) |
| (56.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.8 |
| 68.1 |
| 5.7 |
| 5.1 |
| 5.8 |
| 7.7 |
| 7.0 |
| 8.6 |
| 5.0 |
| 11.1 |
| 6.6 |
| 10.6 |
| 9.1 |
| 12.2 |
| 16.4 |
| 15.0 |
| 17.5 |
| 20.8 |
| 19.8 |
| 21.6 |
| 24.0 |
| 23.4 |
| 24.7 |
| 68.1 |
| 5.7 |
| 5.1 |
| 5.8 |
| 7.7 |
| 7.0 |
| 8.6 |
| 5.0 |
| 11.1 |
| 6.6 |
| 10.6 |
| 9.1 |
| 12.2 |
| 16.4 |
| 15.0 |
| 17.5 |
| 20.8 |
| 19.8 |
| 21.6 |
| 24.0 |
| 23.4 |
| 24.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.2 |
| 3.9 |
| 3.2 |
| 4.0 |
| 6.2 |
| 5.1 |
| 7.1 |
| 3.6 |
| 9.6 |
| 5.2 |
| 9.2 |
| 7.8 |
| 10.8 |
| 12.5 |
| 13.8 |
| 12.0 |
| 15.2 |
| 14.4 |
| 11.0 |
| 18.1 |
| 12.7 |
| 24.1 |
| 68.1 |
| 5.7 |
| 5.1 |
| 5.8 |
| 7.7 |
| 7.0 |
| 8.6 |
| 5.0 |
| 11.1 |
| 6.6 |
| 10.6 |
| 9.1 |
| 12.2 |
| 16.4 |
| 15.0 |
| 17.5 |
| 20.8 |
| 19.8 |
| 21.6 |
| 24.0 |
| 23.4 |
| 24.7 |
| - |
| - |
| 5.6 |
| - |
| - |
| 7.5 |
| - |
| - |
| 4.8 |
| - |
| - |
| 10.4 |
| - |
| - |
| 16.3 |
| - |
| - |
| 20.6 |
| - |
| - |
| 23.7 |
| - |
| - |