| (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 | 39.5 | 70.1 | 12.4 | 5.3 | 3.5 | 1.3 | - | 2.3 | 5.0 | 33.9 | 1.3 | 0.9 | 0.7 | 4.0 | 4.0 | 3.9 | 0.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 39.5 | 70.1 | 12.4 | 5.3 | 3.5 | 1.3 | - | 2.3 | 5.0 | 33.9 | 1.3 | 0.9 | 0.7 | 4.0 | 4.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 17.1 | 13.6 | 25.2 | 20.9 | 14.2 | 9.8 | - | 14.1 | 14.8 | 4.8 | 4.4 | 4.0 | 3.7 | 2.0 | 2.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | 135.9 | 96.2 | 154.5 | 145.4 | 94.1 | 44.5 | - | 102.0 | 172.5 | 68.6 | 61.9 | 37.0 | 34.0 | 40.2 | 17.7 | 18.2 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 68.6 | 64.0 | 59.1 | 57.4 | 53.9 | 52.3 | - | 50.5 | 49.7 | 22.0 | 20.3 | 18.9 | 14.7 | 14.2 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 21.1 | 8.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | 39.0 | 73.1 | 78.0 | - | 98.3 | 101.2 | 0.2 | 4.3 | 4.4 | 4.7 | 4.9 | 0.1 | 1.0 | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | - | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | 43.2 | 78.4 | 85.3 | - | 100.9 | 102.2 | 0.2 | 4.6 | 4.7 | 5.0 | 5.2 | (3.4) | 6.0 | |
| (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 |
|---|
| 3.9 |
| 0.3 |
| 1.8 |
| - |
| - |
| Prepaid Expenses | 12.4 | 9.2 | 7.5 | 5.3 | 8.1 | 6.5 | - | 5.3 | 6.9 | 0.8 | 1.5 | 1.0 | 0.6 | 0.6 | 0.6 | 0.4 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 210.8 | 195.5 | 205.0 | 176.8 | 119.9 | 62.1 | - | 123.6 | 208.9 | 108.2 | 69.5 | 43.3 | 41.9 | 47.0 | 24.8 | 24.3 | - |
| 12.5 |
| - |
| - |
| Accumulated Depreciation | 45.0 | 42.4 | 39.7 | 36.8 | 33.8 | 30.4 | - | 23.1 | 19.3 | 14.5 | 12.8 | 11.0 | 10.1 | 9.5 | 9.1 | - | - |
| Property,Plant & Equipment Net | 23.6 | 21.6 | 19.4 | 20.6 | 20.1 | 21.9 | - | 27.4 | 30.5 | 7.5 | 7.5 | 7.9 | 4.5 | 4.8 | 3.4 | 3.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 65.3 | 62.3 | 47.8 | 47.8 | 47.8 | 47.8 | - | 47.8 | 49.5 | 0.9 | 0.9 | 0.3 | 0.0 | - | - | - | - |
| Intangible Assets | 11.3 | 14.1 | 14.8 | 17.6 | 20.4 | 23.2 | - | 29.5 | 32.4 | 3.3 | 3.8 | 2.3 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Operating Lease Right Of Use Assets | 5.3 | 6.9 | 6.6 | 7.3 | 6.8 | 6.6 | 8.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 0.0 | 2.5 | 3.3 | 6.0 | 5.4 | 3.9 | 3.1 | 3.7 | - |
| Other Non-Current Assets | 2.3 | 2.3 | 3.1 | 2.4 | 0.7 | 0.1 | - | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | 0.3 | 0.1 | 0.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 318.6 | 302.7 | 296.7 | 272.5 | 215.7 | 161.6 | - | 228.3 | 321.4 | 122.5 | 85.0 | 59.9 | 52.4 | 57.2 | 31.5 | 31.1 | - |
| - |
| Short Term Debt | - | - | - | 4.3 | 5.2 | 7.3 | - | 2.7 | 1.1 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | (3.5) | 5.0 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.1 | 2.0 | 1.9 | 1.7 | 1.4 | 2.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 14.1 | 12.3 | 12.3 | 11.7 | 14.0 | 5.3 | - | 1.0 | 3.1 | 1.8 | 1.6 | 0.4 | 0.3 | 0.7 | 0.7 | 0.7 | - |
| Other Current Liabilities | 0.2 | 0.1 | 0.2 | 0.9 | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 64.6 | 47.8 | 58.6 | 52.6 | 64.4 | 37.8 | - | 60.4 | 95.4 | 10.3 | 31.0 | 11.2 | 19.6 | 19.6 | 12.3 | 12.1 | - |
| - |
| Operating Lease Liabilities Non-Current | 3.2 | 4.9 | 4.8 | 5.8 | 5.5 | 3.9 | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.0 | 4.1 | 4.6 | 0.2 | 1.7 | 1.4 | - | 0.4 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.8 | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.3 | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 75.3 | 56.8 | 67.9 | 97.6 | 144.8 | 121.0 | - | 159.1 | 198.0 | 10.5 | 35.6 | 15.9 | 24.3 | 24.5 | 12.4 | 13.1 | - |
| - |
| Additional Paid In Capital | 91.7 | 110.8 | 118.1 | 116.4 | 116.3 | 118.3 | - | 115.7 | 114.3 | 114.0 | 62.2 | 61.5 | 44.9 | 43.7 | 42.9 | 42.9 | - |
| Retained Earnings | 151.3 | 134.6 | 110.2 | 58.0 | (45.8) | (78.1) | - | (46.9) | 8.7 | (2.4) | (13.1) | (17.8) | (17.1) | (11.3) | (24.1) | (25.1) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 243.4 | 245.9 | 228.8 | 174.9 | 70.9 | 40.6 | - | 69.2 | 123.5 | 112.0 | 49.4 | 44.0 | 28.1 | 32.7 | 19.0 | 18.0 | 12.0 |
| Total Equity | 243.4 | 245.9 | 228.8 | 174.9 | 70.9 | 40.6 | - | 69.2 | 123.5 | 112.0 | 49.4 | 44.0 | 28.1 | 32.7 | 19.0 | 18.0 | 12.0 |
| - |
| Net debt | - | - | - | 37.9 | 74.9 | 83.9 | - | 98.7 | 97.2 | (33.8) | 3.4 | 3.7 | 4.3 | 1.2 | (7.4) | 2.1 | - |
| Working Capital | 146.2 | 147.7 | 146.4 | 124.2 | 55.5 | 24.4 | - | 63.2 | 113.6 | 97.9 | 38.5 | 32.1 | 22.3 | 27.4 | 12.5 | 12.2 | - |
| Book Value | 243.4 | 245.9 | 228.8 | 174.9 | 70.9 | 40.6 | - | 69.2 | 123.5 | 112.0 | 49.4 | 44.0 | 28.1 | 32.7 | 19.0 | 18.0 | 12.0 |
| Tangible Book Value | 166.8 | 169.5 | 166.2 | 109.5 | 2.8 | (30.3) | - | (8.0) | 41.6 | 107.9 | 44.8 | 41.4 | 28.0 | 32.6 | 19.0 | 18.0 | - |
| 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 | 19.4 | 39.5 | 89.7 | 84.3 | 81.0 | 70.1 | 56.5 | 30.5 | 10.6 | 12.4 | 3.8 | 11.4 | 12.3 | 5.3 | 15.0 | 20.7 | 5.2 | 3.5 | 9.5 | 1.9 | 2.8 | 1.3 | 9.2 | 7.9 | 6.3 | - | 14.7 | 1.3 | 1.2 | 2.3 | 1.4 | 2.3 | 1.0 | 5.0 | 44.0 | 33.7 | 40.2 | 33.9 | 4.0 | 1.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 19.4 | 39.5 | 89.7 | 84.3 | 81.0 | 70.1 | 56.5 | 30.5 | 10.6 | 12.4 | 3.8 | 11.4 | 12.3 | 5.3 | 15.0 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 33.5 | 17.1 | 25.4 | 35.9 | 27.5 | 13.6 | 28.5 | 30.3 | 35.9 | 25.2 | 44.9 | 49.1 | 38.8 | 20.9 | 38.7 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 130.7 | 135.9 | 97.4 | 77.7 | 78.3 | 96.2 | 103.5 | 123.7 | 147.8 | 154.5 | 139.2 | 134.4 | 137.0 | 145.4 | 120.2 | 118.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 66.3 | 68.6 | 67.2 | 66.1 | 65.5 | 64.0 | 61.9 | 60.2 | 59.9 | 59.1 | 59.6 | 58.2 | 57.8 | 57.4 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 17.6 | 21.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 25.1 | 35.9 | 39.0 | 49.8 | 80.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 5.0 | 29.3 | 40.2 | 43.2 | 54.1 | 84.9 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.7 |
| 5.2 |
| 3.5 |
| 9.5 |
| 1.9 |
| 2.8 |
| 1.3 |
| 9.2 |
| 7.9 |
| 6.3 |
| - |
| 14.7 |
| 1.3 |
| 1.2 |
| 2.3 |
| 1.4 |
| 2.3 |
| 1.0 |
| 5.0 |
| 44.0 |
| 33.7 |
| 40.2 |
| 33.9 |
| 4.0 |
| 1.5 |
| 43.7 |
| 38.2 |
| 14.2 |
| 22.1 |
| 33.3 |
| 13.9 |
| 9.8 |
| 14.7 |
| 25.3 |
| 15.5 |
| - |
| 19.8 |
| 28.1 |
| 20.1 |
| 14.1 |
| 23.2 |
| 37.9 |
| 26.9 |
| 14.8 |
| 13.9 |
| 24.5 |
| 20.7 |
| 4.8 |
| 9.2 |
| 21.9 |
| 101.3 |
| 94.1 |
| 58.8 |
| 48.3 |
| 47.6 |
| 44.5 |
| 40.4 |
| 48.6 |
| 58.3 |
| - |
| 59.4 |
| 75.2 |
| 99.8 |
| 102.0 |
| 106.5 |
| 116.4 |
| 170.9 |
| 172.5 |
| 63.8 |
| 64.6 |
| 72.4 |
| 68.6 |
| 66.6 |
| 57.8 |
| Prepaid Expenses | 13.8 | 12.4 | 17.6 | 11.6 | 8.8 | 9.2 | 11.3 | 7.5 | 7.6 | 7.5 | 10.1 | 10.4 | 6.7 | 5.3 | 18.7 | 7.2 | 7.7 | 8.1 | 11.0 | 11.2 | 7.5 | 6.5 | 3.5 | 3.6 | 4.2 | - | 4.7 | 6.8 | 5.1 | 5.3 | 3.6 | 3.1 | 3.9 | 6.9 | 6.6 | 6.3 | 6.3 | 0.8 | 0.7 | 2.4 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 203.1 | 210.8 | 234.4 | 212.6 | 201.3 | 195.5 | 203.5 | 194.6 | 203.5 | 205.0 | 198.1 | 205.3 | 194.8 | 176.8 | 192.6 | 190.3 | 152.3 | 119.9 | 101.4 | 94.6 | 71.8 | 62.1 | 67.9 | 85.4 | 84.2 | - | 98.5 | 111.4 | 126.2 | 123.6 | 134.6 | 163.7 | 212.3 | 208.9 | 128.3 | 129.1 | 139.5 | 108.2 | 80.8 | 84.0 |
| 55.5 |
| 54.6 |
| 53.8 |
| 53.9 |
| 52.9 |
| 52.7 |
| 52.6 |
| 52.3 |
| 51.8 |
| 51.4 |
| 51.0 |
| - |
| 50.8 |
| 50.2 |
| 50.6 |
| 50.5 |
| 50.4 |
| 50.2 |
| 49.9 |
| 49.7 |
| 22.8 |
| 22.6 |
| 22.3 |
| 22.0 |
| - |
| - |
| Accumulated Depreciation | 43.7 | 45.0 | 44.4 | 43.9 | 43.3 | 42.4 | 41.8 | 41.1 | 40.5 | 39.7 | 39.0 | 38.3 | 37.6 | 36.8 | 36.1 | 35.4 | 34.6 | 33.8 | 32.9 | 32.1 | 31.2 | 30.4 | 30.4 | 29.3 | 28.3 | - | 26.3 | 25.2 | 24.1 | 23.1 | 22.1 | 21.0 | 20.3 | 19.3 | 15.7 | 15.4 | 14.9 | 14.5 | - | - |
| Property,Plant & Equipment Net | 22.5 | 23.6 | 22.8 | 22.2 | 22.2 | 21.6 | 20.1 | 19.1 | 19.5 | 19.4 | 20.6 | 19.9 | 20.2 | 20.6 | 19.4 | 19.2 | 19.2 | 20.1 | 20.0 | 20.6 | 21.4 | 21.9 | 21.4 | 22.1 | 22.8 | - | 24.5 | 25.0 | 26.5 | 27.4 | 28.3 | 29.2 | 29.7 | 30.5 | 7.1 | 7.2 | 7.4 | 7.5 | 7.1 | 7.1 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 65.3 | 65.3 | 62.3 | 62.3 | 62.3 | 62.3 | 62.4 | 62.4 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | - | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 49.5 | 49.5 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Intangible Assets | 10.4 | 11.3 | 11.6 | 12.5 | 13.3 | 14.1 | 15.0 | 15.9 | 14.1 | 14.8 | 15.5 | 16.2 | 16.9 | 17.6 | 18.3 | 19.0 | 19.7 | 20.4 | 21.1 | 21.8 | 22.5 | 23.2 | 23.9 | 24.6 | 25.3 | - | 26.7 | 28.0 | 28.7 | 29.5 | 30.2 | 30.9 | 31.7 | 32.4 | 2.9 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 |
| Operating Lease Right Of Use Assets | 5.3 | 5.3 | 5.5 | 6.0 | 6.4 | 6.9 | 5.2 | 5.7 | 6.2 | 6.6 | 7.0 | 7.5 | 7.7 | 7.3 | 7.8 | 7.8 | 7.2 | 6.8 | 6.7 | 5.6 | 6.0 | 6.6 | 6.7 | 7.2 | 7.6 | 8.1 | 6.5 | 7.0 | 7.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 9.3 | - | 0.0 | 1.9 | 2.0 | - | 2.5 | 1.7 | 1.9 |
| Other Non-Current Assets | 2.3 | 2.3 | 2.4 | 2.4 | 2.3 | 2.3 | 3.2 | 3.2 | 3.2 | 3.1 | 2.4 | 2.4 | 2.4 | 2.4 | 0.8 | 0.7 | 0.7 | 0.7 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | - | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 308.9 | 318.6 | 338.9 | 317.9 | 307.9 | 302.7 | 309.4 | 300.9 | 294.2 | 296.7 | 291.4 | 299.1 | 289.8 | 272.5 | 286.6 | 284.7 | 246.8 | 215.7 | 197.1 | 190.7 | 169.5 | 161.6 | 167.8 | 187.2 | 187.7 | - | 204.2 | 219.2 | 236.9 | 228.3 | 241.0 | 281.0 | 323.3 | 321.4 | 141.1 | 142.4 | 153.1 | 122.5 | 93.9 | 97.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 5.0 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 5.2 | 5.2 | 7.7 | 7.7 | 7.3 | 6.9 | 5.7 | 3.8 | - | 99.3 | 99.7 | 2.1 | 2.7 | 1.1 | 1.1 | 1.1 | 1.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 1.5 | 1.6 | 1.8 | 1.9 | 2.0 | 1.8 | 1.7 | - | 1.7 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 13.5 | 14.1 | 17.2 | 13.7 | 13.8 | 12.3 | 10.7 | 9.6 | 11.7 | 12.3 | 5.0 | 3.4 | 2.6 | 6.3 | 3.9 | 2.6 | 2.1 | 3.9 | 2.9 | 1.9 | 1.3 | 1.4 | 1.6 | 1.5 | 0.8 | - | 0.9 | 1.1 | 0.5 | 1.0 | 1.9 | 3.9 | 2.7 | 3.1 | 0.8 | 1.0 | 0.3 | 1.8 | 0.5 | 0.5 |
| Other Current Liabilities | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 60.1 | 64.6 | 64.0 | 54.8 | 52.4 | 47.8 | 46.6 | 42.3 | 47.4 | 58.6 | 57.1 | 53.6 | 54.7 | 52.6 | 59.1 | 56.7 | 46.9 | 64.4 | 50.8 | 59.9 | 48.3 | 37.8 | 37.4 | 55.3 | 58.2 | - | 143.7 | 161.6 | 67.3 | 60.4 | 64.4 | 90.2 | 101.5 | 95.4 | 13.2 | 15.6 | 35.0 | 10.3 | 24.6 | 35.6 |
| 91.5 |
| 73.1 |
| 74.2 |
| 75.4 |
| 76.5 |
| 78.0 |
| 79.5 |
| 81.0 |
| 80.9 |
| - |
| 0.0 |
| 0.0 |
| 97.9 |
| 98.3 |
| 99.7 |
| 100.8 |
| 101.0 |
| 101.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 4.1 |
| 4.1 |
| Operating Lease Liabilities Non-Current | 3.2 | 3.2 | 3.5 | 3.9 | 4.4 | 4.9 | 3.8 | 4.2 | 4.5 | 4.8 | 5.2 | 5.8 | 6.1 | 5.8 | 6.2 | 6.3 | 5.8 | 5.5 | 3.6 | 2.8 | 3.4 | 3.9 | 4.3 | 4.7 | 5.1 | - | 4.5 | 5.0 | 5.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.0 | 4.0 | 5.5 | 4.3 | 4.3 | 4.1 | 3.5 | 4.2 | 3.7 | 4.6 | 4.5 | 3.2 | 1.6 | 0.2 | 0.9 | 0.1 | 1.7 | 1.7 | 1.5 | 1.5 | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.8 | 1.8 | - | - | - | - | 1.6 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 71.2 | 75.3 | 73.1 | 63.1 | 61.1 | 56.8 | 55.5 | 52.2 | 55.6 | 67.9 | 66.8 | 87.6 | 98.3 | 97.6 | 116.0 | 143.8 | 145.9 | 144.8 | 130.2 | 139.5 | 129.6 | 121.0 | 122.5 | 142.3 | 145.4 | - | 149.3 | 167.2 | 171.3 | 159.1 | 164.5 | 191.0 | 202.9 | 198.0 | 13.2 | 15.7 | 35.1 | 10.5 | 28.7 | 39.7 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| Additional Paid In Capital | 85.6 | 91.7 | 105.5 | 106.8 | 109.0 | 110.8 | 116.3 | 118.8 | 118.4 | 118.1 | 117.8 | 118.3 | 117.5 | 116.4 | 117.2 | 116.9 | 116.7 | 116.3 | 118.5 | 118.6 | 118.6 | 118.3 | 118.1 | 117.9 | 117.7 | - | 116.6 | 116.4 | 116.1 | 115.7 | 115.0 | 114.5 | 114.3 | 114.3 | 113.5 | 114.4 | 114.3 | 114.0 | 65.4 | 62.8 |
| Retained Earnings | 151.6 | 151.3 | 159.9 | 147.5 | 137.4 | 134.6 | 137.2 | 129.4 | 119.8 | 110.2 | 106.3 | 92.7 | 73.5 | 58.0 | 52.9 | 23.5 | (16.3) | (45.8) | (52.0) | (67.9) | (79.2) | (78.1) | (73.3) | (73.4) | (75.8) | - | (62.1) | (64.8) | (51.0) | (46.9) | (38.8) | (24.9) | 5.7 | 8.7 | 13.9 | 11.8 | 3.3 | (2.4) | (0.5) | (5.3) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 237.7 | 243.4 | 265.9 | 254.8 | 246.8 | 245.9 | 253.9 | 248.7 | 238.6 | 228.8 | 224.6 | 211.5 | 191.5 | 174.9 | 170.6 | 140.9 | 100.9 | 70.9 | 66.9 | 51.2 | 39.9 | 40.6 | 45.2 | 44.9 | 42.4 | - | 55.0 | 52.0 | 65.6 | 69.2 | 76.6 | 90.0 | 120.4 | 123.5 | 127.9 | 126.6 | 118.0 | 112.0 | 65.2 | 57.8 |
| Total Equity | 237.7 | 243.4 | 265.9 | 254.8 | 246.8 | 245.9 | 253.9 | 248.7 | 238.6 | 228.8 | 224.6 | 211.5 | 191.5 | 174.9 | 170.6 | 140.9 | 100.9 | 70.9 | 66.9 | 51.2 | 39.9 | 40.6 | 45.2 | 44.9 | 42.4 | - | 55.0 | 52.0 | 65.6 | 69.2 | 76.6 | 90.0 | 120.4 | 123.5 | 127.9 | 126.6 | 118.0 | 112.0 | 65.2 | 57.8 |
| 95.8 |
| 78.4 |
| 79.5 |
| 83.1 |
| 84.2 |
| 85.3 |
| 86.4 |
| 86.7 |
| 84.6 |
| - |
| 99.3 |
| 99.7 |
| 100.0 |
| 100.9 |
| 100.7 |
| 101.9 |
| 102.0 |
| 102.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 4.4 |
| 4.5 |
| Net debt | - | - | - | - | - | - | - | - | - | - | 1.2 | 17.9 | 27.9 | 37.9 | 39.0 | 64.2 | 90.6 | 74.9 | 70.0 | 81.2 | 81.4 | 83.9 | 77.2 | 78.9 | 78.4 | - | 84.6 | 98.4 | 98.9 | 98.7 | 99.3 | 99.6 | 101.1 | 97.2 | (43.8) | (33.5) | (39.9) | (33.6) | 0.4 | 2.9 |
| Working Capital | 143.0 | 146.2 | 170.3 | 157.8 | 149.0 | 147.7 | 156.9 | 152.3 | 156.1 | 146.4 | 141.0 | 151.7 | 140.1 | 124.2 | 133.5 | 133.6 | 105.5 | 55.5 | 50.6 | 34.8 | 23.4 | 24.4 | 30.4 | 30.0 | 26.0 | - | (45.2) | (50.2) | 58.9 | 63.2 | 70.2 | 73.5 | 110.9 | 113.6 | 115.2 | 113.5 | 104.6 | 97.9 | 56.3 | 48.4 |
| Book Value | 237.7 | 243.4 | 265.9 | 254.8 | 246.8 | 245.9 | 253.9 | 248.7 | 238.6 | 228.8 | 224.6 | 211.5 | 191.5 | 174.9 | 170.6 | 140.9 | 100.9 | 70.9 | 66.9 | 51.2 | 39.9 | 40.6 | 45.2 | 44.9 | 42.4 | - | 55.0 | 52.0 | 65.6 | 69.2 | 76.6 | 90.0 | 120.4 | 123.5 | 127.9 | 126.6 | 118.0 | 112.0 | 65.2 | 57.8 |
| Tangible Book Value | 162.0 | 166.8 | 192.0 | 180.0 | 171.3 | 169.5 | 176.5 | 170.4 | 176.7 | 166.2 | 161.3 | 147.5 | 126.8 | 109.5 | 104.5 | 74.2 | 33.4 | 2.8 | (1.9) | (18.4) | (30.3) | (30.3) | (26.5) | (27.4) | (30.7) | - | (19.6) | (23.8) | (11.0) | (8.0) | (1.4) | 11.3 | 39.3 | 41.6 | 124.1 | 122.7 | 114.0 | 107.9 | 60.9 | 53.4 |