| (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 | - | - | - | - | - | - | - | - | 0.8 | 1.1 | 0.9 | 0.7 | 0.6 | 0.8 | 0.5 | 1.4 | 1.5 | - |
| Restricted Cash | 1.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 0.8 | 1.1 | 0.9 | 0.7 | 0.6 | 0.8 | 0.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 66.5 | 33.8 | 27.5 | 57.1 | 52.3 | 20.2 | 21.4 | 19.7 | 13.2 | 11.0 | 13.1 | 8.6 | 3.6 | 4.6 | 5.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 4.2 | 4.5 | 4.9 | 4.8 | 3.2 | 3.7 | 4.4 | 2.4 | 0.4 | 0.4 | 0.0 | - | - | - | 0.4 | 0.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 9.9 | 8.8 | 7.5 | 7.2 | 6.7 | 6.4 | 5.2 | 4.8 | - | - | 0.2 | 0.1 | 0.1 | 0.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 6.6 | 3.8 | 4.3 | 5.1 | 0.0 | 1.3 | - | - | 0.3 | 0.0 | ||
| 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 | 0.0 | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 7.6 | 4.7 | 5.2 | 5.6 | 0.0 | 1.3 | - | - | 0.4 | 0.6 | ||
| (in millions of USD) | Q2 FY 26 | 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 | Q4 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 8.8 | 6.7 | 11.0 | 3.9 | 3.0 | 2.4 | 2.9 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 1.4 |
| 1.5 |
| - |
| 6.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 6.1 | 4.8 | 4.5 | 3.4 | 3.0 | 0.4 | 0.7 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 88.8 | 46.0 | 39.3 | 71.9 | 64.8 | 27.7 | 28.6 | 23.1 | 14.7 | 12.7 | 14.2 | 9.4 | 4.7 | 9.0 | 7.4 | 8.4 | - | - |
| 0.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 3.9 | 3.3 | 2.6 | 2.1 | 1.7 | 1.4 | 1.3 | 1.1 | - | - | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | - | - | - |
| Property,Plant & Equipment Net | 6.0 | 5.5 | 4.9 | 5.0 | 5.0 | 5.0 | 4.0 | 3.8 | 0.4 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.5 | 0.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 4.7 | 1.5 | 1.6 | 2.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 31.6 | 23.0 | 20.3 | 18.6 | 18.5 | 14.1 | 13.5 | 11.5 | 9.1 | - | 4.0 | - | - | - | - | - | - | - |
| Intangible Assets | 31.0 | 25.1 | 22.7 | 22.4 | 24.2 | 13.3 | 13.6 | 12.3 | 12.2 | 21.8 | 5.3 | 7.2 | - | - | - | - | - | 0.8 |
| Operating Lease Right Of Use Assets | 7.8 | 8.6 | 7.5 | 5.7 | 2.9 | 2.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.2 | 1.0 | - | - |
| Other Non-Current Assets | 76.0 | 59.1 | 52.6 | 49.6 | 46.2 | 30.4 | 27.2 | 24.1 | 21.5 | 22.0 | 9.4 | 7.2 | 0.1 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 170.8 | 110.6 | 96.8 | 126.5 | 115.9 | 63.0 | 59.7 | 50.9 | 36.5 | 34.9 | 23.7 | 16.7 | 4.7 | 9.1 | 12.4 | 11.3 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 1.0 | 0.9 | 0.9 | 0.5 | 0.0 | - | - | - | 0.1 | 0.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.1 | 2.4 | 2.0 | 1.8 | 1.3 | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 10.2 | 7.5 | 6.3 | 7.2 | 6.3 | 3.0 | 2.3 | 1.7 | 1.2 | 0.8 | 0.6 | 0.3 | 0.3 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 120.7 | 71.4 | 58.8 | 85.0 | 79.6 | 38.1 | 34.7 | 29.6 | 19.7 | 18.3 | 19.2 | 12.8 | 4.8 | 7.0 | 6.7 | 6.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.3 | 6.6 | 5.7 | 4.0 | 1.8 | 1.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.5 | 2.5 | 1.3 | 2.5 | 2.3 | 1.6 | 2.0 | 1.1 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 24.3 | 19.8 | 19.0 | 23.2 | 18.2 | 12.3 | 10.1 | 6.2 | 5.1 | 8.5 | 1.0 | 0.9 | 0.1 | 0.1 | 1.2 | 0.1 | - | - |
| Total Liabilities | 145.0 | 91.1 | 77.9 | 108.2 | 97.8 | 50.4 | 44.8 | 35.9 | 24.9 | 26.8 | 20.2 | 13.8 | 4.9 | 7.1 | 7.9 | 6.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | 17.1 | 17.1 | 17.2 | 14.8 | 14.6 | 15.1 | 15.9 | 5.8 | 5.7 | 8.4 | 8.3 | 4.8 | - | - | - | - | - |
| Retained Earnings | 8.3 | 2.7 | 2.1 | 1.4 | 3.5 | (1.7) | 0.0 | (0.6) | (2.0) | (5.1) | (5.0) | (5.4) | (5.0) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 25.8 | 19.5 | 19.0 | 18.3 | 18.1 | 12.7 | 14.9 | 15.0 | 3.8 | 0.7 | 3.5 | 2.9 | (0.2) | 2.0 | 4.5 | 4.6 | 4.1 | - |
| Total Equity | 25.8 | 19.5 | 19.0 | 18.3 | 18.1 | 12.7 | 14.9 | 15.0 | 3.8 | 0.7 | 3.5 | 2.9 | (0.2) | 2.0 | 4.5 | 4.6 | 4.1 | - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | 4.4 | 4.5 | (0.9) | 0.7 | - | - | (0.1) | (0.8) | - | - |
| Working Capital | (31.8) | (25.3) | (19.5) | (13.1) | (14.8) | (10.4) | (6.2) | (6.6) | (5.1) | (5.6) | (5.0) | (3.4) | (0.2) | 2.0 | 0.7 | 1.8 | - | - |
| Book Value | 25.8 | 19.5 | 19.0 | 18.3 | 18.1 | 12.7 | 14.9 | 15.0 | 3.8 | 0.7 | 3.5 | 2.9 | (0.2) | 2.0 | 4.5 | 4.6 | 4.1 | - |
| Tangible Book Value | (36.8) | (28.6) | (24.0) | (22.7) | (24.5) | (14.8) | (12.2) | (8.8) | (17.5) | (21.2) | (5.8) | (4.2) | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.7 |
| 0.4 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.9 |
| 0.3 |
| 0.2 |
| Restricted Cash | 0.0 | 1.1 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.8 | 6.7 | 11.0 | 3.9 | 3.0 | 2.4 | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.7 | 0.4 | 1.0 | 1.0 | 0.6 | 0.9 | 0.3 | 0.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 55.3 | 77.1 | 66.5 | 42.4 | 36.0 | 33.7 | 33.8 | 32.6 | 27.3 | 26.0 | 27.5 | 30.5 | 30.3 | 42.6 | 57.1 | 62.0 | 65.2 | 57.2 | 52.3 | 27.6 | 24.3 | 22.9 | 20.2 | 12.5 | 13.7 | 18.4 | 21.4 | 22.0 | 21.9 | 25.9 | 19.7 | 17.4 | 14.1 | 12.7 | 15.0 | 12.4 | 12.1 | 13.1 | 9.9 | 9.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.9 | 4.1 | 4.2 | 5.3 | 4.4 | 4.6 | 4.5 | 4.6 | 4.7 | 4.6 | 4.9 | 5.1 | 5.2 | 5.0 | 4.8 | 4.1 | 4.0 | 3.5 | 3.2 | 3.5 | 3.7 | 3.8 | 3.7 | 4.0 | 4.2 | 4.0 | 4.4 | 2.4 | 2.4 | 2.5 | 2.4 | 2.0 | 1.6 | 0.4 | 0.3 | 0.4 | - | - | - | - |
| Prepaid Expenses | 6.4 | 5.9 | 6.1 | 5.3 | 5.1 | 4.6 | 4.8 | 4.5 | 4.7 | 3.8 | 4.5 | 4.6 | 5.2 | 2.8 | 3.4 | 3.7 | 4.2 | 2.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 74.4 | 94.9 | 88.8 | 56.9 | 49.3 | 45.3 | 46.0 | 44.7 | 38.4 | 36.0 | 39.3 | 42.9 | 43.0 | 54.5 | 71.9 | 73.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.5 | 6.5 | 6.5 | 6.4 | 5.5 | 5.3 | 5.3 | 5.2 | 5.1 | 4.9 | 4.9 | 4.8 | 4.8 | 1.3 | 1.2 | 1.2 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5.8 | 5.9 | 6.0 | 6.0 | 5.6 | 5.4 | 5.5 | 5.3 | 5.1 | 4.8 | 4.9 | 5.0 | 5.0 | 5.0 | 5.0 | 5.1 | 5.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 0.3 | 0.1 | 4.7 | 2.3 | 2.5 | 1.9 | 1.5 | 0.8 | 0.9 | 0.9 | 1.6 | 1.6 | 1.9 | 2.0 | 2.4 | - | - | |||||||||||||||||||||||
| Goodwill | 31.6 | 31.6 | 31.6 | 25.4 | 23.2 | 23.2 | 23.0 | 23.9 | 20.4 | 20.3 | 20.3 | 20.3 | 19.8 | 19.6 | 18.6 | 18.6 | 18.6 | 18.5 | ||||||||||||||||||||||
| Intangible Assets | 29.3 | 30.2 | 31.0 | 24.9 | 23.8 | 24.5 | 25.1 | 23.8 | 22.0 | 22.1 | 22.7 | 22.7 | 24.0 | 24.4 | 22.4 | 22.7 | 23.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.6 | 7.2 | 7.8 | 8.0 | 7.5 | 7.9 | 8.6 | 9.1 | 9.3 | 6.9 | 7.5 | 6.0 | 5.2 | 5.6 | 5.7 | 5.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 5.4 | 5.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 74.0 | 75.4 | 76.0 | 63.2 | 59.5 | 60.5 | 59.1 | 58.6 | 53.4 | 50.6 | 52.6 | 51.7 | 51.5 | 52.0 | 49.6 | 47.3 | 48.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 154.2 | 176.1 | 170.8 | 126.0 | 114.3 | 111.2 | 110.6 | 108.6 | 96.9 | 91.5 | 96.8 | 99.6 | 99.5 | 111.6 | 126.5 | 126.1 | 130.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.1 | 2.1 | 2.1 | 2.3 | 2.2 | 2.2 | 2.4 | 2.4 | 2.4 | 1.9 | 2.0 | 1.9 | 1.7 | 1.7 | 1.8 | 1.6 | ||||||||||||||||||||||||
| Accrued Expenses | 5.9 | 9.0 | 5.9 | 7.8 | 7.9 | 6.3 | 7.5 | 7.0 | 6.7 | 5.9 | 6.3 | 5.7 | 6.9 | 6.2 | 7.2 | 8.3 | 8.7 | 4.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 106.8 | 127.9 | 120.7 | 80.0 | 70.6 | 67.9 | 71.4 | 69.4 | 58.5 | 53.8 | 58.8 | 60.3 | 59.9 | 70.2 | 85.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9.0 | 9.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.3 | 6.6 | 6.6 | 2.9 | 3.2 | 3.6 | 3.8 | 4.1 | 2.4 | 2.7 | 3.0 | 4.6 | 0.9 | - | 1.4 | 1.4 |
| Operating Lease Liabilities Non-Current | 5.2 | 5.8 | 6.3 | 6.3 | 6.0 | 6.3 | 6.6 | 7.0 | 7.3 | 5.2 | 5.7 | 4.3 | 3.7 | 4.1 | 4.0 | 4.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.0 | 0.0 | 4.5 | 2.5 | 2.5 | 2.5 | 2.5 | 1.3 | 1.3 | 1.3 | 1.3 | 2.5 | 2.5 | 2.5 | 2.5 | 2.1 | 2.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 16.7 | 19.3 | 24.3 | 22.9 | 21.5 | 23.4 | 19.8 | 20.0 | 18.9 | 18.5 | 19.0 | 20.9 | 20.8 | 22.7 | 23.2 | 19.6 | ||||||||||||||||||||||||
| Total Liabilities | 123.4 | 147.2 | 145.0 | 102.9 | 92.1 | 91.3 | 91.1 | 89.3 | 77.5 | 72.3 | 77.9 | 81.1 | 80.7 | 92.9 | 108.2 | 104.2 | ||||||||||||||||||||||||
| 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 | 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 | - | - | - | - | - | - | - | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.2 | 17.2 | 13.5 | 13.5 | |||||||||||||||||||||||
| Retained Earnings | 9.4 | 8.7 | 8.3 | 5.6 | 4.8 | 3.3 | 2.7 | 2.4 | 2.6 | 2.4 | 2.1 | 1.5 | 2.0 | 1.7 | 1.4 | 8.6 | 6.5 | 5.2 | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Minority Interest | 5.6 | 5.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 25.2 | 23.6 | 25.8 | 23.1 | 22.2 | 20.0 | 19.5 | 19.2 | 19.4 | 19.2 | 19.0 | 18.4 | 18.9 | 18.7 | 18.3 | 21.9 | 19.8 | |||||||||||||||||||||||
| Total Equity | 30.8 | 28.9 | 25.8 | 23.1 | 22.2 | 20.0 | 19.5 | 19.2 | 19.4 | 19.2 | 19.0 | 18.4 | 18.9 | 18.7 | 18.3 | 21.9 | 19.8 | 19.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9.0 | 9.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.1 | 7.5 | 7.4 | 3.8 | 4.4 | 4.8 | 4.7 | 4.9 | 3.2 | 3.6 | 3.9 | 5.5 | 0.9 | - | 1.4 | 1.4 |
| Net debt | 0.2 | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (32.4) | (33.0) | (31.8) | (23.1) | (21.3) | (22.5) | (25.3) | (24.7) | (20.1) | (17.8) | (19.5) | (17.4) | (16.8) | (15.6) | (13.1) | (11.0) | (13.0) | |||||||||||||||||||||||
| Book Value | 25.2 | 23.6 | 25.8 | 23.1 | 22.2 | 20.0 | 19.5 | 19.2 | 19.4 | 19.2 | 19.0 | 18.4 | 18.9 | 18.7 | 18.3 | 21.9 | 19.8 | 19.7 | ||||||||||||||||||||||
| Tangible Book Value | (35.8) | (38.2) | (36.8) | (27.1) | (24.9) | (27.7) | (28.6) | (28.5) | (23.0) | (23.2) | (24.0) | (24.6) | (24.9) | (25.3) | (22.7) | (19.4) | (22.0) | |||||||||||||||||||||||
| 3.0 |
| 0.6 |
| 0.4 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.9 |
| 68.2 |
| 64.8 |
| 34.6 |
| 32.0 |
| 29.3 |
| 27.7 |
| 19.5 |
| 20.3 |
| 24.8 |
| 28.6 |
| 26.3 |
| 26.2 |
| 29.5 |
| 23.1 |
| 20.5 |
| 16.8 |
| 13.8 |
| 16.6 |
| 13.9 |
| 12.9 |
| 14.2 |
| 10.4 |
| 9.3 |
| - |
| - |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.0 |
| 0.9 |
| 1.1 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.0 |
| 4.9 |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.8 |
| 3.9 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 16.0 |
| 16.0 |
| 16.2 |
| 14.1 |
| 13.6 |
| 13.6 |
| 13.5 |
| 13.5 |
| 12.1 |
| 12.1 |
| 12.1 |
| 11.5 |
| 11.7 |
| 10.6 |
| 9.7 |
| 9.7 |
| 8.4 |
| - |
| - |
| - |
| - |
| 23.7 |
| 24.2 |
| 14.5 |
| 14.8 |
| 14.8 |
| 13.3 |
| 12.9 |
| 13.1 |
| 13.4 |
| 13.6 |
| 12.7 |
| 13.0 |
| 13.2 |
| 12.3 |
| 12.3 |
| 12.0 |
| 11.7 |
| 11.8 |
| 12.4 |
| - |
| - |
| 6.9 |
| 7.0 |
| 5.9 |
| 6.4 |
| 2.9 |
| 2.3 |
| 2.5 |
| 2.6 |
| 2.6 |
| 1.5 |
| 1.6 |
| 0.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 46.2 |
| 33.0 |
| 33.5 |
| 33.9 |
| 30.4 |
| 28.2 |
| 28.6 |
| 28.0 |
| 27.2 |
| 25.1 |
| 25.3 |
| 25.5 |
| 24.1 |
| 24.2 |
| 22.7 |
| 21.5 |
| 21.7 |
| 21.8 |
| 9.3 |
| 9.4 |
| 7.0 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.2 |
| 115.9 |
| 72.5 |
| 70.4 |
| 68.2 |
| 63.0 |
| 51.8 |
| 52.9 |
| 56.8 |
| 59.7 |
| 55.3 |
| 55.3 |
| 59.0 |
| 50.9 |
| 48.6 |
| 40.7 |
| 35.7 |
| 38.7 |
| 36.0 |
| 22.3 |
| 23.7 |
| 17.5 |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.9 |
| 1.1 |
| 1.2 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.8 |
| 1.3 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 4.1 |
| 3.2 |
| 3.3 |
| 3.0 |
| 2.6 |
| 2.9 |
| 2.6 |
| 2.3 |
| 2.9 |
| 2.9 |
| 2.7 |
| 1.7 |
| 2.7 |
| 2.6 |
| 1.7 |
| 1.6 |
| 1.3 |
| 0.8 |
| 0.9 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.6 |
| 89.9 |
| 81.6 |
| 79.6 |
| 46.4 |
| 43.7 |
| 41.6 |
| 38.1 |
| 27.4 |
| 28.6 |
| 31.6 |
| 34.7 |
| 33.8 |
| 33.7 |
| 37.1 |
| 29.6 |
| 28.2 |
| 23.7 |
| 20.5 |
| 23.5 |
| 19.0 |
| 18.3 |
| 19.2 |
| 13.5 |
| 12.8 |
| 4.4 |
| 4.7 |
| 1.8 |
| 1.5 |
| 1.7 |
| 1.8 |
| 1.9 |
| 1.1 |
| 1.1 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.3 |
| 2.1 |
| 1.8 |
| 1.7 |
| 1.6 |
| 2.4 |
| 1.8 |
| 2.0 |
| 2.0 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.1 |
| 0.9 |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| 20.9 |
| 18.2 |
| 12.1 |
| 13.5 |
| 13.9 |
| 12.3 |
| 12.2 |
| 10.7 |
| 10.4 |
| 10.1 |
| 6.1 |
| 6.2 |
| 6.5 |
| 6.2 |
| 6.2 |
| 3.5 |
| 3.7 |
| 4.0 |
| 5.2 |
| 0.5 |
| 1.0 |
| 1.0 |
| 1.0 |
| 110.4 |
| 102.5 |
| 97.8 |
| 58.6 |
| 57.2 |
| 55.4 |
| 50.4 |
| 39.6 |
| 39.2 |
| 42.1 |
| 44.8 |
| 39.9 |
| 39.9 |
| 43.6 |
| 35.9 |
| 34.4 |
| 27.2 |
| 24.3 |
| 27.5 |
| 24.2 |
| 18.8 |
| 20.2 |
| 14.4 |
| 13.7 |
| 14.7 |
| 14.8 |
| 14.1 |
| 14.3 |
| 14.5 |
| 14.6 |
| 14.7 |
| 14.9 |
| 15.0 |
| 15.1 |
| 15.5 |
| 15.5 |
| 15.6 |
| 15.9 |
| 15.3 |
| 14.0 |
| 12.4 |
| 12.3 |
| 12.9 |
| 8.5 |
| 8.4 |
| 8.4 |
| 8.3 |
| 3.5 |
| 0.0 |
| (0.8) |
| (1.4) |
| (1.7) |
| (2.3) |
| (1.0) |
| (0.1) |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.0) |
| (0.6) |
| (0.9) |
| (0.9) |
| (0.7) |
| (0.9) |
| (2.2) |
| (4.9) |
| (5.0) |
| (5.3) |
| (5.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| 19.7 |
| 18.1 |
| 13.9 |
| 13.2 |
| 12.8 |
| 12.7 |
| 12.2 |
| 13.6 |
| 14.7 |
| 14.9 |
| 15.4 |
| 15.4 |
| 15.3 |
| 15.0 |
| 14.2 |
| 12.8 |
| 11.5 |
| 11.2 |
| 10.8 |
| 3.5 |
| 3.5 |
| 3.0 |
| 2.8 |
| 18.1 |
| 13.9 |
| 13.2 |
| 12.8 |
| 12.7 |
| 12.2 |
| 13.6 |
| 14.7 |
| 14.9 |
| 15.4 |
| 15.4 |
| 15.3 |
| 15.0 |
| 14.2 |
| 12.8 |
| 11.5 |
| 11.2 |
| 11.8 |
| 3.5 |
| 3.5 |
| 3.0 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 2.5 |
| 3.2 |
| 2.9 |
| 4.5 |
| 0.3 |
| - |
| 1.1 |
| 1.2 |
| (13.4) |
| (14.8) |
| (11.8) |
| (11.7) |
| (12.3) |
| (10.4) |
| (7.9) |
| (8.3) |
| (6.9) |
| (6.2) |
| (7.5) |
| (7.5) |
| (7.6) |
| (6.6) |
| (7.8) |
| (6.9) |
| (6.7) |
| (6.9) |
| (5.1) |
| (5.3) |
| (5.0) |
| (3.1) |
| (3.4) |
| 18.1 |
| 13.9 |
| 13.2 |
| 12.8 |
| 12.7 |
| 12.2 |
| 13.6 |
| 14.7 |
| 14.9 |
| 15.4 |
| 15.4 |
| 15.3 |
| 15.0 |
| 14.2 |
| 12.8 |
| 11.5 |
| 11.2 |
| 10.8 |
| 3.5 |
| 3.5 |
| 3.0 |
| 2.8 |
| (22.4) |
| (24.5) |
| (16.5) |
| (17.5) |
| (18.2) |
| (14.8) |
| (14.3) |
| (13.1) |
| (12.2) |
| (12.2) |
| (9.4) |
| (9.6) |
| (9.9) |
| (8.8) |
| (9.8) |
| (9.8) |
| (9.9) |
| (10.4) |
| (10.1) |
| - |
| - |
| (3.9) |
| (4.2) |