| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 37.1 | 11.8 | 33.5 | 25.2 | 44.3 | 30.4 | 15.4 | 31.2 | 14.5 | 10.3 | 29.1 | 1.5 | 2.8 | 3.4 | 107.3 | 165.9 | 83.9 | 51.2 |
| Restricted Cash | - | - | - | - | - | - | - | 0.1 | 5.3 | 19.5 | 33.8 | 0.1 | - | - | - | - | - | - |
| Short Term Investments | 15.4 | 14.9 | - | - | 2.5 | 49.0 | 61.5 | 88.9 | 18.0 | 6.8 | 3.4 | 51.0 | 37.8 | 42.7 | 87.7 | 48.2 | - | |
| Cash And Short Term Investments | 52.4 | 26.7 | 33.5 | 25.2 | 46.9 | 79.4 | 76.9 | 120.1 | 32.4 | 17.1 | 32.5 | 52.5 | 40.7 | 46.1 | 195.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 31.1 | 19.6 | 15.2 | - | 1.8 | 3.3 | 15.0 | - | - | - | - | 0.1 | 0.3 | 1.4 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | 6.3 | 4.3 | 6.1 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 31.2 | 29.5 | 27.6 | 21.7 | - | - | - | 0.7 | 2.3 | 2.3 | 6.4 | 7.6 | 2.6 | 5.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 0.1 | 0.1 | 0.4 | 0.1 | 6.4 | 5.9 | 4.3 | 1.2 | 0.7 | 0.8 | 0.9 | 0.2 | 1.3 | 2.1 | 3.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 1.1 | 2.0 | 1.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.1 | 2.0 | 3.2 | 3.1 | ||
| (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 | 37.5 | 37.1 | 40.4 | 36.5 | 15.0 | 11.8 | 15.9 | 16.1 | 29.8 | 33.5 | 2.2 | 6.9 | 8.1 | 21.7 | 23.1 | |||||||||||||||||||||||||
| - |
| 214.0 |
| 83.9 |
| 51.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | 1.5 | 2.8 | 6.8 | 4.2 | 3.8 | 1.3 | 1.0 | 1.8 | 0.1 | 1.0 | 1.4 | 3.0 | 3.2 | - | - |
| Other Current Assets | 1.5 | 1.4 | 1.0 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 102.4 | 64.8 | 57.2 | 49.7 | 51.5 | 89.5 | 96.1 | 124.0 | 39.1 | 37.5 | 68.7 | 2.1 | 93.6 | 127.7 | 198.2 | 218.1 | - | - |
| 17.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 7.6 | 5.6 | 4.3 | 4.0 | - | - | 0.4 | 0.3 | 2.0 | 1.9 | 5.7 | 6.6 | 1.9 | 3.9 | 12.8 | - | - | - |
| Property,Plant & Equipment Net | 23.6 | 23.9 | 23.3 | 17.7 | 1.0 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.7 | 0.9 | 0.7 | 1.6 | 5.0 | - | - | - |
| Long Term Investments | 1.6 | 1.6 | - | - | - | 2.5 | - | - | - | - | - | 3.4 | 51.4 | 60.0 | 54.3 | 38.5 | - | - |
| Equity Method Investments | 1.7 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 4.7 | 0.3 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Operating Lease Right Of Use Assets | 1.1 | 1.8 | 0.5 | 0.7 | 2.7 | 1.8 | 1.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6.9 | 5.6 | 4.7 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.5 | 3.0 | 1.0 | 3.4 | 0.5 | 0.5 | 0.3 | 0.5 | 0.1 | - | - | 0.0 | 0.0 | 0.1 | 0.5 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 166.1 | 125.4 | 116.5 | 84.8 | 55.7 | 94.8 | 98.6 | 124.9 | 39.5 | 38.1 | 69.5 | 3.0 | 145.9 | 189.6 | 258.1 | 262.8 | - | - |
| 4.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.9 | 1.2 | 1.7 | - | - |
| Deferred Revenue Current | 0.0 | 0.1 | 0.0 | 0.1 | 0.2 | 2.0 | 15.0 | - | 0.2 | 0.3 | 0.4 | 1.8 | - | 2.4 | 57.7 | 81.7 | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.7 | 0.2 | 0.5 | 2.0 | 0.7 | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 8.8 | 6.1 | 16.2 | 10.5 | - | - |
| Other Current Liabilities | 0.2 | 0.2 | 1.4 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 18.3 | 19.5 | 20.0 | 12.2 | 14.2 | 17.8 | 28.9 | 4.8 | 8.7 | 22.0 | 37.8 | 2.3 | 11.0 | 11.3 | 78.6 | 98.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.3 | 0.9 | 0.2 | 0.1 | 0.4 | 1.0 | 1.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.9 | 0.9 | 0.2 | 0.1 | - | - | - | - | - | 0.0 | 0.3 | 0.7 | - | 1.2 | 3.2 | 70.9 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.4 | 0.0 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 23.9 | 27.0 | 38.1 | 12.5 | 14.6 | 18.8 | 30.2 | 5.0 | 8.7 | 22.0 | 38.1 | 3.5 | 11.3 | 13.7 | 83.8 | 170.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 172.0 | 136.2 | 68.2 | 32.8 | 443.8 | 390.8 | 326.8 | 323.3 | 204.3 | 164.1 | 162.5 | 6.9 | 415.1 | 409.6 | 401.1 | 310.0 | - | - |
| Retained Earnings | (68.4) | (73.5) | (85.5) | 7.4 | (402.7) | (314.8) | (258.5) | (203.3) | (173.5) | (148.0) | (131.0) | (116.3) | (280.6) | (233.9) | (226.9) | (218.4) | - | - |
| Accumulated Other Comprehensive Income | (0.8) | (2.6) | (1.6) | (0.4) | - | 0.0 | 0.0 | (0.0) | - | (0.0) | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 36.3 | 35.1 | 29.8 | 29.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 106.0 | 63.3 | (15.8) | 42.5 | 41.1 | 76.1 | 68.3 | 119.9 | 30.8 | 16.1 | 31.4 | (109.4) | (103.0) | (93.3) | 174.3 | 91.8 | 69.0 | 57.4 |
| Total Equity | 142.3 | 98.4 | 13.9 | 72.2 | 59.5 | 76.1 | 68.3 | 119.9 | 30.8 | 16.1 | 31.4 | (109.4) | (103.0) | (93.3) | 174.3 | 91.8 | 69.0 | 57.4 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (52.5) | (39.5) | (44.1) | (191.8) | (211.0) | - | - |
| Working Capital | 84.1 | 45.3 | 37.2 | 37.4 | 37.3 | 71.7 | 67.2 | 119.2 | 30.4 | 15.6 | 30.9 | (0.3) | 82.6 | 116.4 | 119.6 | 119.4 | - | - |
| Book Value | 106.0 | 63.3 | (15.8) | 42.5 | 41.1 | 76.1 | 68.3 | 119.9 | 30.8 | 16.1 | 31.4 | (109.4) | (103.0) | (93.3) | 174.3 | 91.8 | 69.0 | 57.4 |
| Tangible Book Value | 101.3 | 63.0 | (16.0) | 42.2 | - | - | - | - | - | - | - | - | (103.1) | (93.5) | 174.2 | 91.7 | - | - |
| 75.4 |
| 34.8 |
| 44.3 |
| 59.2 |
| 73.6 |
| 83.0 |
| 30.4 |
| 24.9 |
| 59.3 |
| 70.4 |
| 15.4 |
| 23.0 |
| 17.3 |
| 25.0 |
| 31.2 |
| 36.0 |
| 46.5 |
| 126.6 |
| 14.5 |
| 11.0 |
| 32.4 |
| 14.5 |
| 10.3 |
| 9.3 |
| 11.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 5.3 | 5.7 | 6.0 | 12.9 | 19.5 | 29.7 | 30.4 |
| Short Term Investments | 12.3 | 15.4 | 19.6 | 17.9 | 14.8 | 14.9 | 9.2 | 9.0 | 7.6 | - | - | - | - | - | - | - | - | 2.5 | 5.4 | 12.9 | 24.0 | 49.0 | 78.0 | 58.1 | 34.2 | 61.5 | 61.9 | 76.6 | 80.3 | 88.9 | 93.2 | 89.6 | 17.0 | 18.0 | 16.5 | - | - | 6.8 | 10.2 | 12.6 |
| Cash And Short Term Investments | 49.8 | 52.4 | 60.0 | 54.4 | 29.9 | 26.7 | 25.1 | 25.1 | 37.4 | 33.5 | 2.2 | 6.9 | 8.1 | 21.7 | 23.1 | 75.4 | 34.8 | 46.9 | 64.5 | 86.5 | 107.0 | 79.4 | 102.9 | 117.4 | 104.5 | 76.9 | 85.0 | 93.9 | 105.3 | 120.1 | 129.2 | 136.1 | 143.5 | 32.4 | 27.5 | 32.4 | 14.5 | 17.1 | 19.5 | 24.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 22.8 | 31.1 | 25.9 | 24.6 | 20.2 | 19.6 | - | - | - | - | - | - | - | - | - | - | 0.6 | 1.8 | 1.1 | 2.0 | 1.0 | 3.3 | 1.6 | 2.0 | 1.4 | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 11.4 | 10.2 | - | 8.9 | 7.9 | 6.3 | 6.4 | 5.6 | 4.9 | 4.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.8 | 2.8 | 2.9 | 2.7 | 8.2 | 2.6 | - | - | - | - | - | 0.7 | 0.9 | 1.5 | 2.2 | 0.9 | 1.3 | 2.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | 1.5 | 1.7 | 1.9 | 1.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 91.7 | 102.4 | 98.6 | 91.3 | 68.4 | 64.8 | 54.8 | 53.5 | 62.7 | 57.2 | 5.1 | 7.6 | 14.0 | 28.2 | 30.2 | 81.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 31.7 | 31.2 | 30.5 | 29.8 | 29.6 | 29.5 | 29.8 | 28.5 | 28.2 | 27.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 8.2 | 7.6 | 6.9 | 6.4 | 6.1 | 5.6 | 5.3 | 4.8 | 4.7 | 4.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 23.6 | 23.6 | 23.6 | 23.4 | 23.5 | 23.9 | 24.4 | 23.7 | 23.6 | 23.3 | - | - | 0.0 | 0.0 | 0.1 | 0.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 4.6 | 4.7 | 4.8 | 5.0 | 5.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.4 | - | 1.3 | 1.5 | 1.6 | - | 2.0 | 2.1 | 0.4 | 0.5 | - | - | 0.0 | 0.1 | 0.5 | 1.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 7.7 | 6.9 | 6.7 | 6.1 | 5.8 | 5.6 | 5.2 | 5.1 | 5.0 | 4.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 4.9 | 5.0 | 5.3 | 5.3 | 5.6 | 6.3 | 2.8 | 1.3 | 0.8 | 1.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 162.0 | 166.1 | 159.4 | 152.6 | 129.8 | 125.4 | 125.2 | 120.9 | 122.0 | 116.5 | 10.0 | 12.4 | 18.8 | 28.4 | 31.0 | 83.4 | 40.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.3 | 0.1 | 0.6 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.0 | 0.0 | 0.2 | 0.0 | 1.0 | 4.7 | 6.4 | 3.9 | 1.8 | 3.0 | 5.9 | 4.2 | 1.5 | 1.3 | 4.3 | 2.1 | 0.4 | 0.3 | 1.2 | 0.4 | 0.1 | 1.4 | 0.7 | 1.5 | 0.5 | 0.9 | 0.8 | 0.5 | 0.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.8 | 0.6 | 0.6 | 0.6 | 0.8 | 0.7 | 0.7 | 0.7 | 0.1 | 0.2 | - | - | - | 0.0 | 0.4 | 1.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.3 | 1.5 | 1.4 | 1.4 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 19.8 | 18.3 | 15.9 | 16.9 | 19.0 | 19.5 | 14.7 | 15.6 | 19.5 | 20.0 | 1.8 | 2.8 | 6.8 | 16.8 | 1.6 | 4.3 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.1 | 0.3 | 0.5 | 0.8 | 0.8 | 0.9 | 1.1 | 1.3 | 0.2 | 0.2 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 25.0 | 23.9 | 22.0 | 23.2 | 25.5 | 27.0 | 26.8 | 27.6 | 33.2 | 38.1 | 6.4 | 7.4 | 11.4 | 16.8 | 1.6 | 4.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 174.7 | 172.0 | 167.1 | 161.4 | 138.2 | 136.2 | 134.3 | 133.7 | 133.2 | 68.2 | 384.9 | 384.8 | 384.7 | 389.2 | 399.8 | 444.6 | 444.3 | |||||||||||||||||||||||
| Retained Earnings | (77.7) | (68.4) | (66.7) | (70.3) | (70.8) | (73.5) | (73.4) | (74.5) | (78.0) | (85.5) | (414.7) | (413.1) | (410.7) | (410.9) | (370.5) | (365.6) | (417.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.6 | (0.8) | (1.7) | (2.3) | (2.5) | (2.6) | (0.9) | (2.0) | (1.7) | (1.6) | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 35.7 | 36.3 | 35.5 | 37.4 | 36.2 | 35.1 | 35.3 | 33.0 | 32.1 | 29.8 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 101.3 | 106.0 | 101.9 | 92.0 | 68.1 | 63.3 | 63.2 | 60.4 | 56.6 | (15.8) | 3.5 | (28.3) | (26.0) | (21.7) | 29.4 | 79.1 | 27.1 | |||||||||||||||||||||||
| Total Equity | 137.0 | 142.3 | 137.4 | 129.4 | 104.3 | 98.4 | 98.5 | 93.3 | 88.8 | 13.9 | 85.3 | 77.5 | 77.3 | 72.2 | 29.4 | 79.1 | 27.1 | 41.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 71.9 | 84.1 | 82.7 | 74.4 | 49.5 | 45.3 | 40.1 | 37.9 | 43.2 | 37.2 | 3.3 | 4.8 | 7.2 | 11.4 | 28.6 | 77.0 | 23.5 | 37.3 | ||||||||||||||||||||||
| Book Value | 101.3 | 106.0 | 101.9 | 92.0 | 68.1 | 63.3 | 63.2 | 60.4 | 56.6 | (15.8) | 3.5 | (28.3) | (26.0) | (21.7) | 29.4 | 79.1 | 27.1 | 41.1 | ||||||||||||||||||||||
| Tangible Book Value | 96.7 | 101.3 | 97.1 | 87.1 | 63.0 | 63.0 | 63.0 | 60.2 | 56.4 | (16.1) | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 8.3 |
| 8.3 |
| 8.5 |
| 6.8 |
| 3.5 |
| 2.0 |
| 2.4 |
| 4.2 |
| 4.2 |
| 4.1 |
| 3.7 |
| 3.8 |
| 3.5 |
| 2.7 |
| 1.7 |
| 1.3 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.0 |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| 51.5 |
| 74.0 |
| 96.8 |
| 116.5 |
| 89.5 |
| 108.0 |
| 121.3 |
| 108.3 |
| 96.1 |
| 89.1 |
| 98.1 |
| 109.0 |
| 124.0 |
| 132.8 |
| 139.0 |
| 145.4 |
| 39.1 |
| 34.1 |
| 39.3 |
| 28.5 |
| 37.5 |
| 50.8 |
| 56.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| 2.5 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.7 |
| 2.6 |
| 3.1 |
| 1.6 |
| 1.8 |
| 1.5 |
| 1.7 |
| 1.8 |
| 1.9 |
| 2.1 |
| 2.2 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.9 |
| 1.2 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.4 |
| 0.3 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.7 |
| 78.5 |
| 101.8 |
| 119.1 |
| 94.8 |
| 111.8 |
| 123.7 |
| 110.6 |
| 98.6 |
| 91.8 |
| 100.9 |
| 111.9 |
| 124.9 |
| 133.4 |
| 139.5 |
| 145.9 |
| 39.5 |
| 34.4 |
| 39.6 |
| 29.1 |
| 38.1 |
| 51.6 |
| 57.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.9 |
| 2.0 |
| 1.3 |
| 2.0 |
| 0.8 |
| 0.3 |
| - |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.5 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 1.9 |
| 2.0 |
| 1.8 |
| 1.8 |
| 0.7 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 14.2 |
| 17.3 |
| 15.6 |
| 14.2 |
| 17.8 |
| 16.8 |
| 13.7 |
| 11.9 |
| 28.9 |
| 9.1 |
| 6.2 |
| 4.4 |
| 4.8 |
| 3.3 |
| 2.4 |
| 2.9 |
| 8.7 |
| 9.5 |
| 9.3 |
| 15.2 |
| 22.0 |
| 32.0 |
| 33.6 |
| - |
| 0.4 |
| 0.6 |
| 1.1 |
| 0.8 |
| 1.0 |
| 0.9 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 14.6 |
| 17.8 |
| 16.6 |
| 15.0 |
| 18.8 |
| 17.7 |
| 14.7 |
| 13.0 |
| 30.2 |
| 10.5 |
| 7.8 |
| 6.1 |
| 5.0 |
| 3.5 |
| 2.6 |
| 3.0 |
| 8.7 |
| 9.5 |
| 9.3 |
| 15.2 |
| 22.0 |
| 32.0 |
| 33.7 |
| 443.8 |
| 443.1 |
| 442.3 |
| 441.3 |
| 390.8 |
| 389.9 |
| 388.7 |
| 359.9 |
| 326.8 |
| 326.1 |
| 325.2 |
| 324.2 |
| 323.3 |
| 322.5 |
| 321.8 |
| 321.2 |
| 204.3 |
| 192.6 |
| 192.3 |
| 166.0 |
| 164.1 |
| 163.8 |
| 162.9 |
| (402.7) |
| (382.4) |
| (357.1) |
| (337.2) |
| (314.8) |
| (295.9) |
| (279.8) |
| (262.6) |
| (258.5) |
| (244.9) |
| (232.2) |
| (218.4) |
| (203.3) |
| (192.5) |
| (184.8) |
| (178.3) |
| (173.5) |
| (167.7) |
| (161.9) |
| (152.1) |
| (148.0) |
| (144.2) |
| (139.5) |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| 0.0 |
| - |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.1 |
| 60.7 |
| 85.2 |
| 104.1 |
| 76.1 |
| 94.1 |
| 109.0 |
| 97.5 |
| 68.3 |
| 81.3 |
| 93.1 |
| 105.8 |
| 119.9 |
| 130.0 |
| 137.0 |
| 142.9 |
| 30.8 |
| 24.9 |
| 30.3 |
| 13.8 |
| 16.1 |
| 19.6 |
| 23.5 |
| 60.7 |
| 85.2 |
| 104.1 |
| 76.1 |
| 94.1 |
| 109.0 |
| 97.5 |
| 68.3 |
| 81.3 |
| 93.1 |
| 105.8 |
| 119.9 |
| 130.0 |
| 137.0 |
| 142.9 |
| 30.8 |
| 24.9 |
| 30.3 |
| 13.8 |
| 16.1 |
| 19.6 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.7 |
| 81.3 |
| 102.3 |
| 71.7 |
| 91.2 |
| 107.7 |
| 96.4 |
| 67.2 |
| 80.1 |
| 91.9 |
| 104.6 |
| 119.2 |
| 129.5 |
| 136.5 |
| 142.5 |
| 30.4 |
| 24.6 |
| 30.0 |
| 13.3 |
| 15.6 |
| 18.8 |
| 22.7 |
| 60.7 |
| 85.2 |
| 104.1 |
| 76.1 |
| 94.1 |
| 109.0 |
| 97.5 |
| 68.3 |
| 81.3 |
| 93.1 |
| 105.8 |
| 119.9 |
| 130.0 |
| 137.0 |
| 142.9 |
| 30.8 |
| 24.9 |
| 30.3 |
| 13.8 |
| 16.1 |
| 19.6 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |