| (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 | 45.9 | 20.1 | 23.1 | 27.6 | 54.1 | 20.1 | 5.7 | 3.1 | 9.3 | 3.3 | 5.4 | 9.2 | 3.5 | 1.6 | 0.1 | 1.6 | 2.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 9.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 45.9 | 20.1 | 23.1 | 37.5 | 54.1 | 20.1 | 5.7 | 3.1 | 9.3 | 3.3 | 5.4 | 9.2 | 3.5 | 1.6 | 0.1 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 6.5 | 4.7 | 3.2 | 2.7 | 2.3 | 1.9 | 1.1 | 1.2 | 0.9 | 0.9 | 1.2 | 0.5 | 0.8 | 0.4 | 0.4 | ||
| Current Assets | |||||||||||||||||
| Inventory | 8.4 | 6.9 | 7.9 | 9.3 | 4.9 | 3.2 | 3.2 | 2.1 | 2.3 | 1.8 | 1.8 | 2.0 | 1.5 | 0.9 | 1.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 4.3 | 3.3 | 2.3 | 2.6 | 2.4 | 2.1 | 2.2 | 2.1 | 1.9 | 2.0 | 2.2 | 2.2 | 2.4 | 2.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 1.3 | 1.3 | 0.4 | 0.3 | 0.4 | 0.3 | 1.0 | 0.5 | 0.8 | 1.5 | 0.7 | 1.0 | 1.4 | 2.0 | 4.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 49.1 | - | 9.9 | 9.9 | 9.8 | 21.3 | 2.1 | 3.5 | 4.9 | 4.5 | 8.1 | 11.0 | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.7 | 0.6 | 0.5 | 0.2 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 49.1 | - | 9.9 | 9.9 | 9.8 | 21.3 | 2.1 | 3.5 | 4.9 | 4.5 | 8.1 | 11.0 | - | - | - | - | |
| (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 | 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 | 35.6 | 45.9 | 38.2 | 41.5 | 12.4 | 20.1 | 21.6 | 32.8 | 35.4 | 23.1 | 24.3 | 26.5 | 21.8 | 27.6 | 18.7 | |||||||||||||||||||||||||
| 1.6 |
| 2.6 |
| - |
| - |
| - |
| Prepaid Expenses | 2.8 | 1.7 | 1.9 | 1.7 | 0.5 | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 63.6 | 33.4 | 36.2 | 51.2 | 61.9 | 25.5 | 10.4 | 6.7 | 12.7 | 6.1 | 8.5 | 11.7 | 5.9 | 3.1 | 1.5 | - | - |
| 2.0 |
| - |
| - |
| Accumulated Depreciation | 1.7 | 1.3 | 0.9 | 1.8 | 1.9 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.5 | 1.2 | 0.8 | - | - |
| Property,Plant & Equipment Net | 2.6 | 2.0 | 1.4 | 0.8 | 0.5 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.9 | 1.3 | 1.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 13.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.4 | 3.1 | 3.6 | 1.9 | 2.2 | 2.7 | 0.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.7 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.1 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 97.7 | 39.2 | 42.7 | 55.5 | 65.6 | 29.5 | 11.9 | 7.9 | 13.9 | 7.4 | 9.9 | 13.4 | 7.9 | 5.6 | 3.0 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1.7 | 2.1 | 2.6 | 1.1 | 0.7 | 0.6 | 1.0 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - |
| Operating Lease Liabilities Current | 0.7 | 0.6 | 0.4 | 0.6 | 0.5 | 0.4 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.4 | 4.9 | 2.9 | 2.8 | 2.6 | 1.6 | 1.4 | 0.8 | 0.8 | 0.7 | 0.6 | 0.3 | 0.2 | 0.3 | 1.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | - | - | - |
| Total Current Liabilities | 10.8 | 10.4 | 7.4 | 6.8 | 4.8 | 3.2 | 3.8 | 1.9 | 4.4 | 3.0 | 7.7 | 4.9 | 10.1 | 6.3 | 14.6 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 8.5 | 3.0 | 3.6 | 1.5 | 1.9 | 2.4 | 0.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.6 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 7.1 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 69.7 | 13.8 | 21.5 | 18.6 | 16.8 | 27.1 | 7.3 | 6.3 | 8.1 | 8.2 | 11.9 | 13.5 | 14.7 | 13.4 | 24.9 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 76.4 | 65.3 | 59.0 | 31.5 | - | - |
| Retained Earnings | (216.9) | (191.4) | (172.5) | (150.4) | (133.9) | (119.5) | (112.7) | (107.2) | (101.0) | (93.9) | (85.7) | (77.3) | (72.8) | (65.7) | (59.8) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 1.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 28.0 | 25.4 | 21.2 | 36.9 | 48.8 | 2.4 | 4.6 | 1.5 | 5.8 | (0.8) | (2.0) | (0.1) | (6.8) | (7.9) | (21.8) | (15.3) | (9.9) |
| Total Equity | 28.0 | 25.4 | 21.2 | 36.9 | 48.8 | 2.4 | 4.6 | 1.5 | 5.8 | (0.8) | (2.0) | (0.1) | (6.8) | (7.9) | (21.8) | (15.3) | (9.9) |
| - |
| Net debt | 3.2 | - | (13.2) | (27.6) | (44.3) | 1.2 | (3.6) | 0.4 | (4.4) | 1.2 | 2.7 | 1.8 | - | - | - | - | - |
| Working Capital | 52.8 | 23.0 | 28.7 | 44.4 | 57.1 | 22.3 | 6.6 | 4.8 | 8.3 | 3.1 | 0.9 | 6.8 | (4.2) | (3.2) | (13.1) | - | - |
| Book Value | 28.0 | 25.4 | 21.2 | 36.9 | 48.8 | 2.4 | 4.6 | 1.5 | 5.8 | (0.8) | (2.0) | (0.1) | (6.8) | (7.9) | (21.8) | (15.3) | (9.9) |
| Tangible Book Value | 6.6 | 25.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 23.5 |
| 49.7 |
| 54.1 |
| 57.7 |
| 61.5 |
| 64.9 |
| 20.1 |
| 14.7 |
| 16.0 |
| 17.0 |
| 5.7 |
| 6.2 |
| 7.5 |
| 2.5 |
| 3.1 |
| 3.7 |
| 6.7 |
| 7.5 |
| 9.3 |
| 11.0 |
| 2.0 |
| 2.0 |
| 3.3 |
| 4.4 |
| 2.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 9.9 | 9.9 | 21.7 | 21.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 35.6 | 45.9 | 38.2 | 41.5 | 12.4 | 20.1 | 21.6 | 32.8 | 35.4 | 23.1 | 24.3 | 26.5 | 31.7 | 37.5 | 40.5 | 45.1 | 49.7 | 54.1 | 57.7 | 61.5 | 64.9 | 20.1 | 14.7 | 16.0 | 17.0 | 5.7 | 6.2 | 7.5 | 2.5 | 3.1 | 3.7 | 6.7 | 7.5 | 9.3 | 11.0 | 2.0 | 2.0 | 3.3 | 4.4 | 2.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 8.7 | 6.5 | 4.0 | 4.3 | 3.7 | 4.7 | 3.9 | 3.5 | 2.5 | 3.2 | 2.4 | 2.8 | 2.7 | 2.7 | 3.4 | 3.3 | 2.2 | 2.3 | 2.6 | 2.4 | 2.0 | 1.9 | 1.4 | 1.2 | 1.0 | 1.1 | 2.1 | 1.4 | 1.3 | 1.2 | 1.1 | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 1.0 | 0.9 | 0.8 | 0.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 8.6 | 8.4 | 6.6 | 6.3 | 6.6 | 6.9 | 7.1 | 8.0 | 8.0 | 7.9 | 9.0 | 9.2 | 9.8 | 9.3 | 8.3 | 6.6 | 5.7 | 4.9 | 3.9 | 3.6 | 3.3 | 3.2 | 3.5 | 3.6 | 3.7 | 3.2 | 3.2 | 2.5 | 2.0 | 2.1 | 2.5 | 2.7 | 2.5 | 2.3 | 2.2 | 1.9 | 1.8 | 1.8 | 1.8 | 1.6 |
| Prepaid Expenses | 2.0 | 2.8 | 2.5 | 1.9 | 1.6 | 1.7 | 1.8 | 2.2 | 1.7 | 1.9 | 1.6 | 2.2 | 1.8 | 1.7 | 1.7 | 1.5 | 0.4 | 0.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 54.9 | 63.6 | 51.3 | 54.0 | 24.2 | 33.4 | 34.3 | 46.6 | 47.6 | 36.2 | 37.3 | 40.7 | 46.0 | 51.2 | 53.8 | 56.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.9 | 2.6 | 2.1 | 2.0 | 2.2 | 2.0 | 1.7 | 1.5 | 1.3 | 1.4 | 1.4 | 1.4 | 0.9 | 0.8 | 0.6 | 0.7 | 0.7 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7.5 | 7.5 | - | - | - | 7.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 13.4 | 13.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 13.1 | 8.4 | 6.0 | 6.1 | 3.0 | 3.1 | 3.2 | 3.3 | 3.4 | 3.6 | 3.7 | 4.0 | 1.8 | 1.9 | 1.9 | 2.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1.6 | 1.7 | 1.0 | 0.7 | 0.1 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 93.4 | 97.7 | 60.4 | 62.9 | 30.1 | 39.2 | 40.2 | 52.6 | 53.6 | 42.7 | 43.8 | 47.6 | 50.2 | 55.5 | 57.7 | 60.2 | 61.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2.3 | 1.3 | 0.7 | 1.5 | 1.2 | 1.3 | 1.0 | 0.8 | 0.8 | 0.4 | 0.8 | 1.3 | 1.4 | 0.3 | 1.4 | 1.6 | 1.0 | 0.4 | 0.8 | 1.3 | 0.7 | 0.3 | 1.1 | 1.5 | 1.4 | 1.0 | 1.7 | 1.3 | 0.5 | 0.5 | 0.7 | 1.0 | 0.7 | 0.8 | 1.0 | 1.0 | 1.3 | 1.5 | 1.5 | 1.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1.8 | 1.7 | 1.7 | 1.4 | 1.6 | 2.1 | 1.3 | 1.1 | 1.2 | 2.6 | 1.2 | 0.7 | 1.3 | 1.1 | 0.7 | 0.7 | 0.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.2 | 0.7 | 0.3 | 0.3 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Accrued Expenses | 3.0 | 4.4 | 3.5 | 2.9 | 1.9 | 4.9 | 3.6 | 3.0 | 1.6 | 2.9 | 2.3 | 2.3 | 1.5 | 2.8 | 2.2 | 1.8 | 1.3 | 2.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 9.5 | 10.8 | 8.1 | 7.4 | 6.9 | 10.4 | 7.6 | 16.7 | 15.2 | 7.4 | 5.6 | 6.2 | 6.1 | 6.8 | 6.1 | 5.5 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 49.6 | - | 29.2 | 28.8 | - | - | - | 10.0 | 10.0 | - | 9.9 | 9.9 | 9.9 | - | 9.9 | 9.9 | 9.9 | - | 17.6 | 17.5 | 24.5 | - | 0.8 | 0.6 | 16.8 | - | 1.9 | 1.9 | 3.6 | - | - | 3.3 | 5.1 | - | 4.8 | 4.7 | 4.6 | - | 4.4 | 6.1 |
| Operating Lease Liabilities Non-Current | 13.7 | 8.5 | 6.2 | 6.3 | 2.9 | 3.0 | 3.2 | 3.3 | 3.4 | 3.6 | 3.7 | 3.9 | 1.4 | 1.5 | 1.5 | 1.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.6 | 0.6 | 0.8 | 0.6 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.4 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.8 | 0.5 | 0.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 74.6 | 69.7 | 44.5 | 43.1 | 10.1 | 13.8 | 11.2 | 20.4 | 19.1 | 21.5 | 19.7 | 20.2 | 17.7 | 18.6 | 17.9 | 17.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 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 | 0.2 | 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 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (226.5) | (216.9) | (209.1) | (203.2) | (197.4) | (191.4) | (186.0) | (181.0) | (176.6) | (172.5) | (167.8) | (163.0) | (156.0) | (150.4) | (146.0) | (142.2) | (137.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 18.8 | 28.0 | 15.9 | 19.7 | 20.0 | 25.4 | 29.0 | 32.1 | 34.6 | 21.2 | 24.1 | 27.4 | 32.6 | 36.9 | 39.9 | 42.8 | 45.7 | |||||||||||||||||||||||
| Total Equity | 18.8 | 28.0 | 15.9 | 19.7 | 20.0 | 25.4 | 29.0 | 32.1 | 34.6 | 21.2 | 24.1 | 27.4 | 32.6 | 36.9 | 39.9 | 42.8 | 45.7 | 48.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 49.6 | - | 29.2 | 28.8 | - | - | - | 10.0 | 10.0 | - | 9.9 | 9.9 | 9.9 | - | 9.9 | 9.9 | 9.9 | - | 17.6 | 17.5 | 24.5 | - | 0.8 | 0.6 | 16.8 | - | 1.9 | 1.9 | 3.6 | - | - | 3.3 | 5.1 | - | 4.8 | 4.7 | 4.6 | - | 4.4 | 6.1 |
| Net debt | 14.1 | - | (9.0) | (12.7) | - | - | - | (22.9) | (25.4) | - | (14.4) | (16.5) | (21.8) | - | (30.6) | (35.3) | (39.8) | - | ||||||||||||||||||||||
| Working Capital | 45.4 | 52.8 | 43.3 | 46.6 | 17.3 | 23.0 | 26.8 | 29.9 | 32.4 | 28.7 | 31.7 | 34.5 | 39.9 | 44.4 | 47.7 | 51.2 | 54.0 | 57.1 | ||||||||||||||||||||||
| Book Value | 18.8 | 28.0 | 15.9 | 19.7 | 20.0 | 25.4 | 29.0 | 32.1 | 34.6 | 21.2 | 24.1 | 27.4 | 32.6 | 36.9 | 39.9 | 42.8 | 45.7 | 48.8 | ||||||||||||||||||||||
| Tangible Book Value | (2.1) | 6.6 | - | - | - | 17.9 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 0.8 |
| 1.0 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.6 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| 61.9 |
| 65.0 |
| 68.5 |
| 70.4 |
| 25.5 |
| 20.1 |
| 21.3 |
| 21.8 |
| 10.4 |
| 11.9 |
| 11.8 |
| 6.1 |
| 6.7 |
| 7.5 |
| 10.5 |
| 11.1 |
| 12.7 |
| 14.3 |
| 15.7 |
| 4.9 |
| 6.1 |
| 7.6 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.7 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.6 |
| 68.7 |
| 72.3 |
| 74.3 |
| 29.5 |
| 21.8 |
| 23.0 |
| 23.6 |
| 11.9 |
| 13.4 |
| 13.3 |
| 7.6 |
| 7.9 |
| 8.7 |
| 11.6 |
| 12.3 |
| 13.9 |
| 15.5 |
| 16.9 |
| 6.2 |
| 7.4 |
| 9.0 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.6 |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.4 |
| 1.0 |
| 1.6 |
| 1.2 |
| 1.0 |
| 0.8 |
| 1.4 |
| 1.0 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.8 |
| 4.6 |
| 4.4 |
| 3.1 |
| 3.2 |
| 3.7 |
| 3.8 |
| 3.6 |
| 3.8 |
| 4.3 |
| 3.3 |
| 2.3 |
| 2.0 |
| 2.0 |
| 5.9 |
| 5.7 |
| 4.4 |
| 2.7 |
| 2.9 |
| 3.2 |
| 3.0 |
| 3.4 |
| 3.6 |
| 1.8 |
| 1.9 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.4 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 16.8 |
| 24.6 |
| 24.4 |
| 30.3 |
| 27.1 |
| 21.7 |
| 21.7 |
| 20.8 |
| 7.3 |
| 7.4 |
| 6.4 |
| 7.2 |
| 6.3 |
| 6.2 |
| 8.0 |
| 7.6 |
| 8.1 |
| 8.2 |
| 8.3 |
| 8.4 |
| 8.2 |
| 8.4 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (133.9) |
| (129.8) |
| (125.8) |
| (122.1) |
| (119.5) |
| (117.9) |
| (116.5) |
| (114.8) |
| (112.7) |
| (111.1) |
| (110.0) |
| (108.4) |
| (107.2) |
| (106.0) |
| (104.6) |
| (102.7) |
| (101.0) |
| (99.0) |
| (97.5) |
| (95.5) |
| (93.9) |
| (92.2) |
| (89.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.8 |
| 44.1 |
| 48.0 |
| 44.0 |
| 2.4 |
| 0.1 |
| 1.3 |
| 2.8 |
| 4.6 |
| 6.0 |
| 6.9 |
| 0.4 |
| 1.5 |
| 2.5 |
| 3.6 |
| 4.7 |
| 5.8 |
| 7.3 |
| 8.5 |
| (2.2) |
| (0.8) |
| 0.6 |
| (4.0) |
| 44.1 |
| 48.0 |
| 44.0 |
| 2.4 |
| 0.1 |
| 1.3 |
| 2.8 |
| 4.6 |
| 6.0 |
| 6.9 |
| 0.4 |
| 1.5 |
| 2.5 |
| 3.6 |
| 4.7 |
| 5.8 |
| 7.3 |
| 8.5 |
| (2.2) |
| (0.8) |
| 0.6 |
| (4.0) |
| (40.0) |
| (44.0) |
| (40.3) |
| - |
| (13.8) |
| (15.4) |
| (0.2) |
| - |
| (4.4) |
| (5.6) |
| 1.2 |
| - |
| - |
| (3.4) |
| (2.5) |
| - |
| (6.2) |
| 2.7 |
| 2.6 |
| - |
| (0.0) |
| 4.0 |
| 60.4 |
| 64.1 |
| 67.3 |
| 22.3 |
| 16.4 |
| 17.5 |
| 18.2 |
| 6.6 |
| 7.6 |
| 8.5 |
| 3.8 |
| 4.6 |
| 5.5 |
| 4.5 |
| 5.5 |
| 8.3 |
| 11.7 |
| 12.7 |
| 1.7 |
| 3.1 |
| 4.2 |
| 1.0 |
| 44.1 |
| 48.0 |
| 44.0 |
| 2.4 |
| 0.1 |
| 1.3 |
| 2.8 |
| 4.6 |
| 6.0 |
| 6.9 |
| 0.4 |
| 1.5 |
| 2.5 |
| 3.6 |
| 4.7 |
| 5.8 |
| 7.3 |
| 8.5 |
| (2.2) |
| (0.8) |
| 0.6 |
| (4.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |