| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 0.6 | 0.7 | - | 2.8 | 7.7 | 48.9 | 15.6 | 1.3 | 1.2 | 11.5 | 37.7 | 75.9 | 4.4 | 11.1 |
| Restricted Cash | - | 0.7 | 0.6 | 1.2 | 5.1 | 22.6 | 0.3 | 0.4 | 0.5 | 0.2 | 0.2 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.6 | 0.7 | - | 2.8 | 7.7 | 48.9 | 15.6 | 1.3 | 1.2 | 11.5 | 37.7 | 75.9 | 4.4 | 11.1 |
| Receivables | ||||||||||||||
| Accounts Receivable | 12.5 | 9.8 | 5.7 | 1.1 | 6.4 | 1.1 | 0.0 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | 1.1 | 1.6 | 1.7 | 5.4 | 7.7 | 7.2 | 0.0 | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 0.5 | 1.2 | 2.4 | 7.1 | 7.9 | 5.5 | 1.2 | 1.2 | 1.2 | 0.3 | 0.3 | 0.2 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 13.2 | 16.2 | 17.0 | 15.0 | 10.3 | 10.6 | 6.0 | 8.9 | 9.0 | 0.5 | 4.0 | 1.0 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 7.2 | 9.7 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| 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 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 0.1 | 0.1 | - | - | - | - | - | - | - | - | 10.0 | 9.7 | - | - |
| 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 | 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 |
|---|
| 1.1 |
| 1.5 |
| 1.2 |
| 2.2 |
| 3.2 |
| 18.1 |
| 2.3 |
| 0.7 |
| 0.7 |
| 1.0 |
| 2.0 |
| 0.9 |
| - |
| - |
| Other Current Assets | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15.3 | 13.6 | 9.2 | 12.7 | 30.1 | 97.7 | 26.4 | 2.5 | 2.4 | 12.5 | 39.7 | 76.9 | - | - |
| Accumulated Depreciation | 0.1 | 0.7 | 1.2 | 3.2 | 2.2 | 1.2 | 0.8 | 0.6 | 0.3 | 0.1 | 0.1 | 0.1 | - | - |
| Property,Plant & Equipment Net | 0.4 | 0.5 | 1.2 | 3.9 | 5.8 | 4.3 | 0.4 | 0.6 | 0.8 | 0.1 | 0.2 | 0.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 4.3 | 9.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.2 | 0.1 | 0.1 | 4.4 | 5.4 | 6.9 | 0.2 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 4.1 | 1.2 | 1.0 | 1.3 | 0.9 | 0.8 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20.3 | 23.8 | 10.6 | 25.2 | 42.5 | 110.0 | 28.3 | 4.0 | 4.0 | 12.8 | 40.1 | 76.9 | - | - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| Deferred Revenue Current | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.1 | 0.1 | 0.1 | 2.3 | 2.3 | 2.3 | 0.2 | - | - | - | - | - | - | - |
| Accrued Expenses | 1.3 | 5.5 | 4.2 | 4.1 | 8.4 | 4.5 | 2.8 | 11.5 | 12.1 | 0.4 | - | - | - | - |
| Other Current Liabilities | 12.0 | 7.4 | 3.3 | 2.9 | 2.9 | 1.0 | 0.0 | - | - | - | - | - | - | - |
| Total Current Liabilities | 84.8 | 80.4 | 72.5 | 93.8 | 137.7 | 77.3 | 12.7 | 27.3 | 103.3 | 0.9 | 9.1 | 1.9 | - | - |
| 0.1 |
| 0.0 |
| 0.0 |
| 3.1 |
| 4.4 |
| 6.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | 0.0 | 0.2 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 89.7 | 90.3 | 72.5 | 97.0 | 142.1 | 108.6 | 12.7 | 27.4 | 103.6 | 193.9 | 16.3 | 11.7 | - | - |
| 831.9 |
| 829.0 |
| 823.0 |
| 817.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (897.4) | (897.7) | (888.7) | (938.7) | (860.7) | (655.5) | (513.2) | (433.1) | (307.3) | (125.9) | (112.8) | (69.7) | - | - |
| Accumulated Other Comprehensive Income | (8.8) | (2.6) | (0.8) | 49.5 | 5.1 | 0.0 | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (74.3) | (71.3) | (66.5) | (71.8) | (104.3) | 1.3 | 15.6 | (23.4) | (289.5) | (181.1) | 23.8 | 65.2 | (56.7) | (41.8) |
| Total Equity | (74.3) | (71.3) | (66.5) | (71.8) | (104.3) | 1.3 | 15.6 | (23.4) | (289.5) | (181.1) | 23.8 | 65.2 | (56.7) | (41.8) |
| (0.4) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (27.8) |
| (66.2) |
| - |
| - |
| Working Capital | (69.5) | (66.8) | (63.3) | (81.1) | (107.5) | 20.4 | 13.8 | (24.9) | (101.0) | 11.6 | 30.6 | 75.0 | - | - |
| Book Value | (74.3) | (71.3) | (66.5) | (71.8) | (104.3) | 1.3 | 15.6 | (23.4) | (289.5) | (181.1) | 23.8 | 65.2 | (56.7) | (41.8) |
| Tangible Book Value | (78.7) | (80.9) | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 1.5 | - | - | - | 0.2 | - | - | - | - | - | - | - | 0.6 | 2.8 | 7.7 | 19.9 | 2.8 | 7.7 | 14.9 | 47.0 | 45.3 | 48.9 | 86.7 | 123.6 | 8.8 | 15.6 | 32.1 | 50.7 | 0.2 | 1.3 | 12.1 | 22.8 | 5.0 | 1.2 | 3.7 | 1.0 | 4.6 | 11.5 | 14.4 | 21.5 |
| Restricted Cash | 0.9 | 0.6 | 0.8 | 0.7 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.4 | 0.6 | 0.9 | 1.2 | 1.3 | 1.6 | 4.2 | 5.1 | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 1.5 | - | - | - | 0.2 | - | - | - | - | - | - | - | 0.6 | 2.8 | 7.7 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.6 | 12.5 | 4.4 | 4.9 | 1.1 | 9.8 | 5.4 | 4.6 | 4.3 | - | 6.3 | 5.2 | 7.4 | 1.1 | 12.8 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.9 | 1.1 | 1.7 | 1.9 | 2.3 | 1.6 | 1.5 | 1.1 | 1.3 | - | 2.5 | 3.7 | 5.5 | 5.4 | 5.2 | 6.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.2 | 1.9 | 1.9 | 1.9 | - | 2.8 | 2.9 | 7.1 | 7.1 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.0 | 13.2 | 11.6 | 12.3 | 11.2 | 16.2 | 16.9 | 16.0 | 16.3 | - | 16.2 | 17.2 | 18.8 | 15.0 | 14.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| 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 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | 0.1 | 0.3 | 0.4 | - | 0.1 | 0.3 | 0.4 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| 9.4 |
| 15.2 |
| 19.0 |
| 22.6 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| 2.8 |
| 7.7 |
| 14.9 |
| 47.0 |
| 45.3 |
| 48.9 |
| 86.7 |
| 123.6 |
| 8.8 |
| 15.6 |
| 32.1 |
| 50.7 |
| 0.2 |
| 1.3 |
| 12.1 |
| 22.8 |
| 5.0 |
| 1.2 |
| 3.7 |
| 1.0 |
| 4.6 |
| 11.5 |
| 14.4 |
| 21.5 |
| 7.3 |
| 4.4 |
| 6.4 |
| 4.0 |
| 3.1 |
| 2.9 |
| 1.1 |
| 1.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.9 |
| 9.9 |
| 10.5 |
| 9.0 |
| 7.2 |
| 3.2 |
| 1.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.2 | 1.1 | 1.0 | 1.4 | 1.4 | 1.5 | 1.0 | 0.8 | 0.6 | - | 2.2 | 2.5 | 2.1 | 2.2 | 4.8 | 7.2 | 4.6 | 3.2 | 16.7 | 19.8 | 4.1 | 18.1 | 10.6 | 2.7 | 3.0 | 2.3 | 1.3 | 1.8 | 0.8 | 0.7 | 0.9 | 1.1 | 1.6 | 0.7 | 0.4 | 0.5 | 0.9 | 1.0 | 0.5 | 0.8 |
| Other Current Assets | 0.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6.1 | 15.3 | 7.9 | 9.0 | 5.9 | 13.6 | 8.6 | 7.2 | 6.9 | - | 11.5 | 12.0 | 16.5 | 12.7 | 31.8 | 41.9 | 21.4 | 30.1 | 54.9 | 95.6 | 80.3 | 97.7 | 102.1 | 127.9 | 13.7 | 26.4 | 37.5 | 52.8 | 1.4 | 2.5 | 13.4 | 24.5 | 7.2 | 2.4 | 6.1 | 8.1 | 10.6 | 12.5 | 14.9 | 22.2 |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.6 |
| 7.0 |
| 5.5 |
| 3.0 |
| 2.1 |
| 1.5 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| Accumulated Depreciation | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.7 | 0.7 | 0.7 | 0.7 | - | 1.2 | 1.2 | 3.4 | 3.2 | - | - | - | - | 1.9 | 1.6 | 1.3 | 1.2 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Property,Plant & Equipment Net | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 1.2 | 1.2 | 1.2 | - | 1.6 | 1.7 | 3.7 | 3.9 | 4.3 | 5.3 | 5.5 | 5.8 | 5.8 | 6.0 | 5.6 | 4.3 | 2.0 | 1.1 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.8 | 4.3 | 5.2 | 4.7 | 6.5 | 9.6 | 14.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 3.3 | 0.2 | 3.3 | 3.9 | 4.4 | 5.1 | 5.0 | 5.0 | 5.4 | 5.8 | 6.1 | 6.5 | 6.9 | 7.2 | 5.0 | 0.3 | 0.2 | 0.3 | 0.5 | 0.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.2 | 1.9 | 4.1 | 1.1 | 1.2 | 2.7 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.0 | 1.3 | 0.6 | 0.6 | 0.6 | 0.9 | 1.0 | 1.0 | 1.0 | 0.8 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7.4 | 20.3 | 13.8 | 14.4 | 12.9 | 23.8 | 23.9 | 8.6 | 8.2 | - | 13.3 | 14.1 | 26.0 | 25.2 | 42.3 | 53.5 | 34.6 | 42.5 | 67.4 | 108.7 | 93.5 | 110.0 | 112.3 | 135.1 | 15.6 | 28.3 | 39.0 | 54.4 | 3.2 | 4.0 | 15.0 | 26.2 | 9.0 | 4.0 | 6.2 | 8.2 | 10.7 | 12.8 | 15.2 | 22.6 |
| 15.4 |
| 14.0 |
| 10.3 |
| 6.8 |
| 7.7 |
| 6.5 |
| 10.6 |
| 5.4 |
| 8.4 |
| 7.1 |
| 6.0 |
| 5.2 |
| 8.6 |
| 11.9 |
| 8.9 |
| 8.0 |
| 8.0 |
| 13.3 |
| 9.0 |
| 0.4 |
| 0.5 |
| 1.0 |
| 0.5 |
| 0.8 |
| 1.1 |
| Short Term Debt | - | 0.1 | 0.3 | 0.4 | - | 0.1 | 0.3 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 |
| Deferred Revenue Current | 0.4 | 0.4 | - | - | - | - | 4.5 | 3.6 | 3.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.2 | 2.2 | 2.3 | 2.6 | 2.3 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2.3 | 1.7 | 0.5 | 0.1 | 0.2 | 0.4 | 0.6 | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1.2 | 1.3 | 1.4 | 3.3 | 3.2 | 5.5 | 5.1 | 4.8 | 4.6 | - | 5.1 | 4.2 | 3.5 | 4.1 | 5.5 | 6.9 | 9.7 | 8.4 | 9.0 | 7.5 | 9.0 | 4.5 | 4.6 | 2.6 | 2.5 | 2.8 | 6.5 | 7.2 | 11.6 | 11.5 | 14.4 | 11.1 | 12.6 | 12.1 | - | - | - | - | - | - |
| Other Current Liabilities | 10.2 | 12.0 | 8.2 | 7.6 | 7.2 | 7.4 | - | 3.8 | 3.4 | - | 3.5 | 3.6 | 3.2 | 2.9 | 5.1 | 2.4 | 1.4 | 2.9 | 2.5 | 2.1 | 1.5 | 1.0 | 0.9 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 78.8 | 84.8 | 78.2 | 73.9 | 70.9 | 80.4 | 76.3 | 73.2 | 74.2 | - | 67.9 | 69.7 | 79.8 | 93.8 | 116.7 | 265.6 | 154.5 | 137.7 | 94.7 | 68.3 | 75.7 | 77.3 | 65.7 | 61.8 | 14.5 | 12.7 | 14.9 | 18.6 | 32.1 | 27.3 | 25.0 | 20.8 | 27.0 | 103.3 | 1.4 | 1.7 | 1.7 | 0.9 | 1.4 | 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| Operating Lease Liabilities Non-Current | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | 0.0 | 4.2 | 2.6 | 3.1 | 3.6 | 3.9 | 4.1 | 4.4 | 4.8 | 5.2 | 5.6 | 6.0 | 6.4 | 4.7 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.2 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 80.2 | 89.7 | 84.0 | 79.2 | 77.7 | 90.3 | 90.1 | 73.2 | 74.2 | - | 67.9 | 69.7 | 82.4 | 97.0 | 120.3 | 269.5 | 158.5 | 142.1 | 126.3 | 99.8 | 107.1 | 108.6 | 72.1 | 66.5 | 14.6 | 12.7 | 14.9 | 18.6 | 32.1 | 27.4 | 25.1 | 20.9 | 27.3 | 103.6 | 1.4 | 1.7 | 1.7 | 0.9 | 1.4 | 6.5 |
| 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 | 831.9 | 831.9 | 831.8 | 831.4 | 829.1 | 829.0 | 825.4 | 823.7 | 823.4 | - | 828.6 | 820.6 | - | 817.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (902.9) | (897.4) | (900.2) | (898.5) | (896.7) | (897.7) | (894.6) | (892.3) | (893.6) | - | (884.6) | (949.6) | (941.0) | (938.7) | (930.4) | (1,019.9) | (892.6) | (860.7) | (809.1) | (735.1) | (701.6) | (655.5) | (614.9) | (585.0) | (532.3) | (513.2) | (500.5) | (486.7) | (451.2) | (433.1) | (418.2) | (399.7) | (376.5) | (307.3) | (133.5) | (131.7) | (128.9) | (125.9) | (123.9) | (121.5) |
| Accumulated Other Comprehensive Income | (6.6) | (8.8) | (6.7) | (2.6) | (2.0) | (2.6) | (1.7) | (0.8) | (0.5) | - | (0.3) | 73.4 | 65.0 | 49.5 | 37.0 | 1.6 | 5.3 | 5.1 | 5.1 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (77.6) | (74.3) | (75.1) | (69.6) | (69.6) | (71.3) | (70.9) | (69.3) | (70.7) | - | (56.4) | (55.7) | (56.4) | (71.8) | (78.0) | (216.0) | (128.1) | (104.3) | (58.8) | 9.0 | (13.6) | 1.3 | 40.2 | 68.5 | 1.0 | 15.6 | 24.1 | 35.8 | (28.9) | (23.4) | (10.1) | 5.3 | (18.3) | (289.5) | 4.8 | 6.5 | 9.0 | 11.9 | 13.8 | 16.0 |
| Total Equity | (77.6) | (74.3) | (75.1) | (69.6) | (69.6) | (71.3) | (70.9) | (69.3) | (70.7) | - | (56.4) | (55.7) | (56.4) | (71.8) | (78.0) | (216.0) | (128.1) | (104.3) | (58.8) | 9.0 | (13.6) | 1.3 | 40.2 | 68.5 | 1.0 | 15.6 | 24.1 | 35.8 | (28.9) | (23.4) | (10.1) | 5.3 | (18.3) | (289.5) | 4.8 | 6.5 | 9.0 | 11.9 | 13.8 | 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (17.5) |
| Working Capital | (72.7) | (69.5) | (70.3) | (64.9) | (65.0) | (66.8) | (67.7) | (66.0) | (67.3) | - | (56.4) | (57.7) | (63.3) | (81.1) | (84.9) | (223.6) | (133.1) | (107.5) | (39.8) | 27.3 | 4.6 | 20.4 | 36.4 | 66.1 | (0.7) | 13.8 | 22.6 | 34.2 | (30.7) | (24.9) | (11.6) | 3.6 | (19.8) | (101.0) | 4.7 | 6.4 | 8.9 | 11.6 | 13.4 | 18.5 |
| Book Value | (77.6) | (74.3) | (75.1) | (69.6) | (69.6) | (71.3) | (70.9) | (69.3) | (70.7) | - | (56.4) | (55.7) | (56.4) | (71.8) | (78.0) | (216.0) | (128.1) | (104.3) | (58.8) | 9.0 | (13.6) | 1.3 | 40.2 | 68.5 | 1.0 | 15.6 | 24.1 | 35.8 | (28.9) | (23.4) | (10.1) | 5.3 | (18.3) | (289.5) | 4.8 | 6.5 | 9.0 | 11.9 | 13.8 | 16.0 |
| Tangible Book Value | (78.4) | (78.7) | (80.3) | (74.4) | (76.1) | (80.9) | (84.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |