| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4.9 | 6.2 | 7.0 | 9.4 | 10.8 | 11.4 | 11.6 | 10.7 | - | - | 6.9 | 13.7 | - | 22.8 | 43.9 | |||||||||||||||||||||||||
| (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 | 6.2 | 11.4 | 6.6 | 16.2 | 56.6 | 5.2 | 1.1 | 2.4 | 4.2 | 5.9 | - | - | - | - | - | - | - |
| Restricted Cash | 0.1 | - | - | - | - | - | - | 0.1 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | - | - | - | - |
| Short Term Investments | 2.7 | 2.9 | 10.0 | 23.1 | 14.5 | 9.1 | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.9 | 14.3 | 16.6 | 39.2 | 71.1 | 14.3 | 1.1 | 2.4 | 4.2 | 5.9 | - | - | - | - | - | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 2.3 | 3.1 | 4.0 | 5.8 | 5.7 | 3.6 | 4.2 | 2.2 | 2.0 | 1.9 | 2.1 | 2.1 | 2.1 | 2.1 | 1.6 | ||
| Current Assets | |||||||||||||||||
| Inventory | 2.0 | 2.4 | 2.8 | 5.0 | 8.3 | 2.0 | 1.4 | 1.6 | 1.7 | 1.2 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.6 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 11.2 | 11.0 | 11.3 | 11.0 | 24.1 | 9.5 | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 2.6 | 2.8 | 3.7 | 5.5 | 1.9 | 1.5 | 1.5 | 1.3 | 0.7 | 2.2 | 1.9 | 1.0 | 1.4 | 1.4 | 1.7 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 5.7 | 2.4 | 7.5 | 10.2 | 55.7 | 2.0 | 2.3 | 1.7 | 1.7 | 5.2 | 2.2 | 7.4 | 3.1 | 1.5 | 2.8 | 1.6 | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 0.1 | 1.6 | 0.1 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.9 | 1.0 | 0.4 | 0.4 | 0.4 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 5.7 | 2.4 | 55.2 | 57.3 | 59.6 | 2.3 | 2.8 | 2.4 | 2.7 | 6.5 | 3.8 | 8.2 | 3.7 | 2.4 | 3.3 | 1.9 | |
| 53.8 |
| - |
| 69.1 |
| 65.6 |
| 52.1 |
| 5.2 |
| 11.6 |
| 7.2 |
| 3.8 |
| - |
| 3.9 |
| 5.3 |
| 1.3 |
| 2.4 |
| 2.1 |
| 3.1 |
| 3.7 |
| 4.2 |
| 4.2 |
| 4.1 |
| - |
| 5.9 |
| - |
| - |
| - |
| Restricted Cash | - | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.7 | 0.1 | 0.1 | 0.0 | 0.1 | 0.6 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 |
| Short Term Investments | 1.0 | 2.7 | 1.7 | 3.0 | 6.5 | 2.9 | 7.3 | 9.6 | - | - | 11.1 | 13.4 | - | 28.1 | 17.2 | 18.4 | - | 9.2 | 7.3 | - | 9.1 | - | - | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5.9 | 8.9 | 8.7 | 12.4 | 17.3 | 14.3 | 18.9 | 20.3 | - | - | 18.0 | 27.1 | - | 50.9 | 61.2 | 72.2 | - | 78.3 | 73.0 | 52.1 | 14.3 | 11.6 | 7.2 | 4.4 | - | 3.9 | 5.3 | 1.3 | 2.4 | 2.1 | 3.1 | 3.7 | 4.2 | 4.2 | 4.1 | - | 5.9 | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2.0 | 2.3 | 4.1 | 2.7 | 2.6 | 3.1 | 2.7 | 2.5 | 4.0 | - | 3.1 | 7.0 | 5.7 | 9.0 | 6.1 | 6.1 | - | 2.8 | 3.2 | 3.8 | 3.6 | 2.6 | 2.4 | 3.6 | - | 2.1 | 2.6 | 2.5 | 2.2 | 1.9 | 1.9 | 2.0 | 2.0 | 1.8 | 1.9 | 2.0 | 1.9 | 2.1 | 2.1 | 1.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.8 | 2.0 | 2.9 | 2.5 | 2.5 | 2.4 | 3.3 | 3.6 | - | - | 3.9 | 7.3 | - | 8.7 | 9.1 | 9.8 | - | 3.5 | 3.2 | 2.6 | 2.0 | 2.4 | 1.8 | 1.7 | - | 1.7 | 1.3 | 1.3 | 1.6 | 1.9 | 1.4 | 1.6 | 1.7 | 1.9 | 1.5 | 1.2 | 1.2 | 1.2 | 1.2 | 1.0 |
| Prepaid Expenses | 0.5 | 0.6 | 0.9 | 0.9 | 0.7 | 1.1 | 1.8 | 0.9 | - | - | 1.2 | 2.0 | - | 2.9 | 2.2 | 1.9 | - | 1.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | 35.4 | 45.2 | 46.1 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10.7 | 14.3 | 17.1 | 18.9 | 52.8 | 66.7 | 68.8 | 67.7 | - | - | 24.4 | 41.5 | - | 55.7 | 74.8 | 78.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 4.8 | 4.8 | 5.0 | 5.1 | 5.2 | 5.4 | 5.9 | 6.1 | - | - | 12.4 | 13.6 | - | 16.1 | 16.0 | 16.2 | - | |||||||||||||||||||||||
| Long Term Investments | 2.3 | 6.5 | 8.2 | 6.8 | 6.5 | 6.3 | 7.3 | 9.6 | - | - | 11.1 | 13.4 | - | 28.1 | 17.2 | 18.4 | - | |||||||||||||||||||||||
| Equity Method Investments | 3.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.1 | 0.2 | - | 1.3 | 1.0 | 1.2 | - | |||||||||||||||||||||||
| Goodwill | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 26.9 | 26.9 | - | - | 57.9 | 60.9 | - | 56.6 | 56.6 | 56.6 | - | 43.8 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5.7 | 5.8 | 6.0 | 6.1 | 6.3 | 6.5 | 6.7 | 6.8 | - | - | 7.5 | 8.2 | - | 8.5 | 10.7 | 1.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | ||||||||||||||||||||||
| Other Non-Current Assets | 0.1 | 0.1 | 1.3 | 1.0 | 0.6 | 0.2 | 0.1 | 0.1 | - | - | 0.2 | 2.8 | - | 1.4 | 0.8 | 0.6 | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 71.3 | 67.6 | 92.1 | 93.4 | 92.4 | 106.5 | 142.7 | 144.4 | - | - | 196.6 | 226.8 | - | 264.9 | 282.9 | 281.9 | - | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.0 | 2.6 | 3.1 | 2.5 | 2.4 | 2.8 | 3.4 | 3.4 | - | - | 2.9 | 5.1 | - | 4.0 | 2.1 | 2.5 | - | 1.9 | 1.6 | 1.2 | 1.5 | 1.4 | 0.7 | 1.5 | - | 1.3 | 1.6 | 1.2 | 1.3 | 1.5 | 1.0 | 0.9 | 0.7 | 1.7 | 1.8 | 1.8 | 2.2 | 2.1 | 2.3 | 2.2 |
| Short Term Debt | - | - | - | - | - | - | 49.9 | 49.1 | - | - | 46.6 | 48.8 | - | 6.7 | 46.7 | 6.8 | - | 0.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | - | - | 0.8 | 0.8 | - | 0.8 | 1.0 | 0.5 | ||||||||||||||||||||||||
| Accrued Expenses | 7.7 | 7.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 2.8 | 4.4 | 3.3 | 4.5 | 1.9 | 4.2 | 2.8 | 2.5 | - | - | 0.4 | 0.5 | - | 0.4 | 0.4 | 0.4 | - | |||||||||||||||||||||||
| Total Current Liabilities | 47.7 | 47.5 | 54.2 | 53.8 | 54.0 | 65.0 | 59.1 | 57.7 | - | - | 53.5 | 64.6 | - | 23.6 | 61.7 | 26.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5.5 | 5.7 | 6.0 | 6.2 | 2.4 | 2.4 | 7.4 | 7.0 | - | - | 7.7 | 5.8 | - | 50.2 | 19.6 | 59.4 | - | 6.7 | 7.5 | 1.7 | 2.0 | 3.0 | 3.4 | 2.4 | - | 2.4 | 2.0 | 1.7 | 1.7 | 1.4 | 1.6 | 1.7 | 1.7 | 1.6 | 1.7 | 1.7 | 5.2 | 1.9 | 2.0 | 2.8 |
| Operating Lease Liabilities Non-Current | 5.5 | 5.7 | 5.9 | 6.0 | 6.2 | 6.3 | 6.5 | 6.6 | - | - | 7.0 | 7.8 | - | 8.0 | 9.6 | 0.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.9 | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 58.7 | 58.9 | 66.0 | 66.0 | 62.6 | 73.7 | 73.0 | 71.3 | - | - | 68.8 | 78.7 | - | 82.2 | 91.4 | 87.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | - | - | 2.8 | 2.8 | - | 2.8 | 2.0 | 1.7 | - | 1.6 | 1.4 | 0.6 | 0.1 | 0.1 | 0.1 | 0.0 | - | 0.6 | 0.6 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.0 | 1.0 |
| Additional Paid In Capital | 336.0 | 326.0 | 326.3 | 325.5 | 325.5 | 323.2 | 322.2 | 320.0 | - | - | 317.4 | 317.1 | - | 317.1 | 302.0 | 296.5 | - | |||||||||||||||||||||||
| Retained Earnings | (332.8) | (327.0) | (312.3) | (310.0) | (307.8) | (303.1) | (270.2) | (264.9) | - | 18.7 | (225.9) | (202.4) | - | (167.4) | (147.2) | (140.4) | - | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 9.2 | 9.5 | 11.9 | 11.7 | 12.0 | 12.5 | 17.6 | 18.0 | - | - | 33.4 | 30.5 | - | 30.2 | 34.7 | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3.4 | (0.8) | 14.2 | 15.7 | 17.9 | 20.2 | 52.1 | 55.2 | - | - | 94.3 | 117.5 | - | 152.5 | 156.8 | 194.1 | - | |||||||||||||||||||||||
| Total Equity | 12.5 | 8.7 | 26.1 | 27.4 | 29.8 | 32.7 | 69.7 | 73.2 | - | - | 127.7 | 148.0 | - | 182.6 | 191.6 | 194.1 | - | 199.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5.5 | 5.7 | 6.0 | 6.2 | 2.4 | 2.4 | 57.3 | 56.2 | - | - | 54.4 | 54.6 | - | 56.8 | 66.3 | 66.2 | - | 7.2 | 8.2 | 2.2 | 2.3 | 3.3 | 3.8 | 2.8 | - | 2.8 | 2.3 | 2.4 | 2.4 | 2.2 | 2.3 | 2.5 | 2.7 | 2.4 | 2.6 | 2.8 | 6.5 | 3.2 | 3.4 | 3.6 |
| Net debt | (0.4) | (3.2) | (2.7) | (6.2) | (14.9) | (11.9) | 38.4 | 35.9 | - | - | 36.4 | 27.4 | - | 5.9 | 5.1 | (6.0) | - | (71.2) | ||||||||||||||||||||||
| Working Capital | (37.0) | (33.2) | (37.1) | (34.9) | (1.2) | 1.7 | 9.7 | 10.0 | - | - | (29.1) | (23.2) | - | 32.1 | 13.1 | 51.6 | - | - | ||||||||||||||||||||||
| Book Value | 3.4 | (0.8) | 14.2 | 15.7 | 17.9 | 20.2 | 52.1 | 55.2 | - | - | 94.3 | 117.5 | - | 152.5 | 156.8 | 194.1 | - | 199.3 | ||||||||||||||||||||||
| Tangible Book Value | 1.6 | (2.6) | 12.4 | 13.9 | 16.1 | 18.5 | 25.3 | 28.3 | - | - | 36.4 | 56.6 | - | 95.9 | 100.2 | 137.4 | - | |||||||||||||||||||||||
| - |
| - |
| 2.2 |
| - |
| - |
| Prepaid Expenses | 0.6 | 1.1 | 0.8 | 1.1 | 3.5 | 1.2 | 0.5 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.1 | 0.2 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | 45.2 | 51.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 14.3 | 66.7 | 74.6 | 48.0 | 80.3 | 12.5 | 7.5 | 6.5 | 8.4 | 9.5 | 5.1 | 6.1 | 6.1 | 5.1 | 3.2 | 7.1 | - |
| - |
| - |
| - |
| Accumulated Depreciation | 6.4 | 5.6 | 4.9 | 4.3 | 6.5 | 5.4 | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 4.8 | 5.4 | 6.4 | 6.8 | 17.7 | 4.1 | 4.3 | 5.0 | 4.8 | 4.6 | 5.0 | 5.0 | 5.2 | 3.7 | 4.0 | 2.5 | - |
| Long Term Investments | 6.5 | 6.3 | 10.0 | 23.1 | 14.2 | 9.1 | 2.2 | 0.3 | 0.5 | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.1 | 0.1 | 0.1 | 0.2 | 1.1 | 12.2 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.8 | 1.8 | 26.9 | 60.9 | 56.6 | 26.9 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 15.3 | 15.3 | 3.3 | 3.3 | 3.1 | - |
| Intangible Assets | 17.0 | 18.9 | 20.2 | 30.2 | 38.6 | 23.5 | 0.9 | 0.9 | 1.2 | 1.9 | 3.0 | 3.9 | 29.6 | 1.9 | 2.0 | 1.8 | - |
| Operating Lease Right Of Use Assets | 5.8 | 6.5 | 7.2 | 7.8 | 0.5 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.2 | 0.1 | 1.5 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.7 | 11.4 | 0.2 | 0.2 | 0.3 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 67.6 | 106.5 | 153.2 | 248.9 | 282.7 | 91.9 | 20.1 | 15.3 | 17.4 | 18.5 | 15.6 | 27.8 | 67.3 | 14.3 | 12.8 | 14.9 | - |
| 1.8 |
| - |
| Short Term Debt | - | - | 47.8 | 47.2 | 3.9 | 0.3 | 0.4 | 0.7 | 1.0 | 1.2 | 1.6 | 0.8 | 0.6 | 0.9 | 0.5 | 0.3 | - |
| Deferred Revenue Current | - | - | - | - | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.7 | 0.7 | 0.4 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 7.2 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 4.4 | 4.2 | 1.0 | 0.5 | 0.4 | 1.4 | 0.4 | 2.3 | 3.0 | 3.0 | 1.0 | - | - | - | - | - | - |
| Total Current Liabilities | 47.5 | 65.0 | 55.6 | 73.7 | 27.8 | 8.9 | 4.2 | 5.4 | 9.3 | 7.7 | 9.4 | 3.8 | 4.5 | 3.8 | 4.3 | 4.1 | - |
| - |
| Operating Lease Liabilities Non-Current | 5.7 | 6.3 | 6.9 | 7.4 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | - | 3.5 | 0.0 | 0.2 | 0.1 | 0.0 | 0.2 | 0.1 | 1.4 | 0.1 | 0.1 | 0.1 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.5 | 0.9 | 0.5 | 0.5 | 0.4 | 1.5 | 2.2 | 0.1 | 0.5 | 0.0 | 0.1 | 0.1 | 0.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 58.9 | 73.7 | 70.0 | 92.2 | 84.5 | 15.4 | 7.8 | 7.7 | 12.6 | 15.2 | 11.9 | 11.9 | 9.0 | 5.5 | 7.3 | 10.4 | - |
| - |
| Additional Paid In Capital | 326.0 | 322.9 | 320.0 | 319.8 | 294.7 | - | - | 107.6 | 106.6 | 104.3 | 103.8 | 101.0 | 97.8 | 55.9 | - | - | - |
| Retained Earnings | (327.0) | (303.1) | (256.2) | (194.3) | (134.5) | (101.4) | (103.3) | (100.4) | (101.9) | (101.3) | (100.3) | (86.0) | (44.9) | (47.5) | (43.2) | (40.0) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.0) | (0.1) | (0.1) | (0.0) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 9.5 | 12.8 | 19.3 | 31.1 | 36.4 | 3.4 | - | - | - | - | - | - | 4.5 | - | - | - | - |
| Total Stockholders Equity | (0.8) | 19.9 | 63.9 | 125.6 | 161.8 | 76.5 | 12.3 | 7.6 | 4.8 | 3.3 | 3.7 | 15.9 | 58.4 | 8.7 | 5.5 | 4.6 | 2.2 |
| Total Equity | 8.7 | 32.7 | 83.2 | 156.7 | 198.2 | 76.5 | 12.3 | 7.6 | 4.8 | 3.3 | 3.7 | 15.9 | 58.4 | 8.7 | 5.5 | 4.6 | 2.2 |
| - |
| Net debt | (3.2) | (11.9) | 38.6 | 18.1 | (11.5) | (12.1) | 1.7 | (0.0) | (1.5) | 0.6 | - | - | - | - | - | - | - |
| Working Capital | (33.2) | 1.7 | 19.0 | (25.7) | 52.5 | 3.6 | 3.3 | 1.1 | (0.9) | 1.8 | (4.4) | 2.3 | 1.6 | 1.3 | (1.1) | 3.0 | - |
| Book Value | (0.8) | 19.9 | 63.9 | 125.6 | 161.8 | 76.5 | 12.3 | 7.6 | 4.8 | 3.3 | 3.7 | 15.9 | 58.4 | 8.7 | 5.5 | 4.6 | 2.2 |
| Tangible Book Value | (19.6) | (0.7) | 16.9 | 34.5 | 66.5 | 26.2 | 8.9 | 4.2 | 1.1 | (1.1) | (1.8) | (3.3) | 13.5 | 3.5 | 0.1 | (0.3) | - |
| 1.8 |
| 1.5 |
| 1.2 |
| 1.1 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.9 |
| 12.5 |
| 17.8 |
| 12.1 |
| 9.6 |
| - |
| 8.2 |
| 9.5 |
| 5.6 |
| 6.5 |
| 6.2 |
| 6.8 |
| 8.1 |
| 8.4 |
| 8.6 |
| 8.2 |
| 8.9 |
| 9.5 |
| 4.6 |
| 4.6 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 5.0 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.3 |
| 4.9 |
| - |
| 5.1 |
| 4.9 |
| 5.0 |
| 5.0 |
| 4.7 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.5 |
| 4.6 |
| 4.5 |
| 4.6 |
| 4.7 |
| 4.8 |
| 4.9 |
| 9.2 |
| 7.3 |
| 10.1 |
| 9.1 |
| 11.4 |
| 3.4 |
| 2.2 |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 17.0 |
| 11.7 |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 26.9 |
| 26.9 |
| 1.8 |
| 1.8 |
| 1.8 |
| - |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.2 |
| 1.3 |
| 0.9 |
| 0.8 |
| 0.6 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.9 |
| 2.1 |
| 2.2 |
| 2.9 |
| - |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 1.1 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.3 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.1 |
| 191.2 |
| 142.8 |
| 91.9 |
| 82.0 |
| 27.4 |
| 22.3 |
| - |
| 18.6 |
| 19.7 |
| 16.2 |
| 15.3 |
| 14.8 |
| 15.1 |
| 17.0 |
| 17.4 |
| 17.4 |
| 16.8 |
| 17.6 |
| 18.5 |
| 13.9 |
| 14.1 |
| 15.0 |
| 0.7 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| 0.5 |
| 0.3 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.8 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.4 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.4 |
| - |
| 0.4 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.7 |
| 0.7 |
| 1.4 |
| 1.2 |
| 0.5 |
| 0.4 |
| - |
| 0.9 |
| 1.5 |
| 1.8 |
| 2.3 |
| 2.3 |
| 2.5 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| 12.5 |
| 11.1 |
| 4.3 |
| 8.9 |
| 4.5 |
| 2.8 |
| 4.2 |
| - |
| 3.9 |
| 4.5 |
| 5.1 |
| 5.4 |
| 5.4 |
| 5.1 |
| 9.4 |
| 9.4 |
| 10.0 |
| 10.1 |
| 10.6 |
| 7.7 |
| 8.9 |
| 9.0 |
| 8.8 |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.8 |
| - |
| 1.0 |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 2.7 |
| 3.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.8 |
| 1.1 |
| 1.4 |
| 1.6 |
| 0.9 |
| 2.0 |
| 2.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.8 |
| 20.5 |
| 9.2 |
| 15.4 |
| 8.7 |
| 7.4 |
| 7.9 |
| - |
| 7.7 |
| 8.0 |
| 8.4 |
| 7.7 |
| 7.5 |
| 7.7 |
| 12.3 |
| 12.6 |
| 13.3 |
| 13.8 |
| 14.4 |
| 15.2 |
| 11.1 |
| 11.3 |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.3 |
| 113.0 |
| 108.3 |
| 107.6 |
| 107.0 |
| 106.7 |
| 106.6 |
| 106.6 |
| 106.1 |
| 104.6 |
| 104.5 |
| 104.3 |
| 103.9 |
| 103.1 |
| 103.1 |
| (120.4) |
| (113.8) |
| (105.4) |
| (101.4) |
| (100.9) |
| (106.0) |
| (105.2) |
| - |
| (103.1) |
| (101.9) |
| (100.8) |
| (100.4) |
| (100.0) |
| (99.6) |
| (102.3) |
| (101.9) |
| (102.0) |
| (101.7) |
| (101.5) |
| (101.3) |
| (101.3) |
| (101.3) |
| (101.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (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) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.4 |
| (0.3) |
| (0.2) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.3 |
| 170.7 |
| 133.6 |
| 76.5 |
| 73.3 |
| 20.0 |
| 14.4 |
| - |
| 10.8 |
| 11.7 |
| 7.8 |
| 7.6 |
| 7.4 |
| 7.5 |
| 4.7 |
| 4.8 |
| 4.1 |
| 3.1 |
| 3.2 |
| 3.3 |
| 2.8 |
| 2.8 |
| 3.1 |
| 170.7 |
| 133.6 |
| 76.5 |
| 73.3 |
| 20.0 |
| 14.4 |
| - |
| 10.8 |
| 11.7 |
| 7.8 |
| 7.6 |
| 7.4 |
| 7.5 |
| 4.7 |
| 4.8 |
| 4.1 |
| 3.1 |
| 3.2 |
| 3.3 |
| 2.8 |
| 2.8 |
| 3.1 |
| (64.8) |
| (49.9) |
| (12.1) |
| (8.3) |
| (3.4) |
| (1.5) |
| - |
| (1.1) |
| (3.0) |
| 1.0 |
| (0.0) |
| 0.1 |
| (0.8) |
| (1.3) |
| (1.5) |
| (1.9) |
| (1.5) |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| 55.5 |
| 3.6 |
| 13.3 |
| 9.3 |
| 5.5 |
| - |
| 4.3 |
| 4.9 |
| 0.5 |
| 1.1 |
| 0.8 |
| 1.6 |
| (1.2) |
| (1.0) |
| (1.5) |
| (1.9) |
| (1.7) |
| 1.8 |
| (4.3) |
| (4.4) |
| (4.1) |
| 170.7 |
| 133.6 |
| 76.5 |
| 73.3 |
| 20.0 |
| 14.4 |
| - |
| 10.8 |
| 11.7 |
| 7.8 |
| 7.6 |
| 7.4 |
| 7.5 |
| 4.7 |
| 4.8 |
| 4.1 |
| 3.1 |
| 3.2 |
| 3.3 |
| 2.8 |
| 2.8 |
| 3.1 |
| 155.5 |
| 143.8 |
| 106.8 |
| 49.7 |
| 71.5 |
| 18.2 |
| 12.6 |
| - |
| 7.3 |
| 8.0 |
| 4.0 |
| 4.2 |
| 4.1 |
| 4.4 |
| 1.2 |
| 1.1 |
| 0.3 |
| (0.9) |
| (0.9) |
| (1.1) |
| (1.7) |
| (1.9) |
| (2.2) |