| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 19.6 | 43.8 | 31.1 | 9.0 | 7.6 | 28.8 | 70.8 | 60.7 | 42.6 | 1.6 | 3.9 | 6.6 |
| Restricted Cash | 2.1 | 2.0 | 2.0 | 1.5 | 1.4 | 1.4 | 1.3 | 0.0 | - | - | - | - |
| Short Term Investments | 41.3 | 25.0 | 49.3 | 109.3 | 45.9 | 55.1 | 0.0 | - | - | - | - | - |
| Cash And Short Term Investments | 60.9 | 68.8 | 80.3 | 118.3 | 53.5 | 83.9 | 70.8 | 60.7 | 42.6 | 1.6 | 3.9 | 6.6 |
| Receivables | ||||||||||||
| Accounts Receivable | 53.8 | 42.4 | 34.6 | 24.8 | 17.9 | 17.2 | 16.0 | 9.0 | 5.6 | 4.1 | - | - |
| Current Assets | ||||||||||||
| Inventory | 133.8 | 117.0 | 105.9 | 78.2 | 57.6 | 53.0 | 38.0 | 25.7 | - | - | - | - |
| Prepaid Expenses | 5.9 | 7.0 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 107.4 | 96.7 | 80.6 | 65.1 | 51.6 | 44.9 | 34.3 | 22.6 | 18.3 | 15.8 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 18.8 | 8.9 | 12.6 | 11.2 | 9.3 | 10.0 | 6.5 | 4.0 | 5.5 | 3.5 | - | - |
| Short Term Debt | 1.9 | 0.9 | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 99.8 | 73.0 | 9.9 | 0.8 | 0.9 | 1.0 | 26.1 | 21.2 | 25.3 | 17.4 | - | - |
| Operating Lease Liabilities Non-Current | 8.9 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 622.3 | 600.9 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 101.7 | 73.9 | 10.1 | 0.9 | 1.0 | 1.2 | 26.2 | 21.3 | 25.5 | 17.5 | - | - |
| Net debt | 40.8 | 5.0 | ||||||||||
| (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 |
|---|
| 3.8 |
| 4.0 |
| 3.2 |
| 2.6 |
| 1.5 |
| 1.3 |
| 0.8 |
| 0.2 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 256.4 | 237.2 | 226.5 | 226.7 | 133.6 | 158.4 | 128.1 | 97.2 | 69.6 | 20.8 | - | - |
| 57.9 |
| 46.1 |
| 39.6 |
| 30.8 |
| 23.1 |
| 17.7 |
| 13.0 |
| 9.9 |
| 7.9 |
| 7.2 |
| - |
| - |
| Property,Plant & Equipment Net | 49.6 | 50.6 | 41.0 | 34.3 | 28.5 | 27.2 | 21.3 | 12.8 | 10.4 | 8.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 109.3 | 93.8 | 83.7 | 86.8 | 72.3 | 70.5 | 13.8 | 0.0 | - | - | - | - |
| Intangible Assets | 64.8 | 64.4 | 69.3 | 65.0 | 55.5 | 50.3 | 14.5 | 2.2 | 2.3 | 1.3 | - | - |
| Operating Lease Right Of Use Assets | 12.0 | 8.2 | 1.1 | 0.3 | 0.3 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 15.7 | 10.4 | 2.9 | 0.0 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 508.6 | 473.2 | 438.7 | 427.7 | 304.3 | 320.4 | 182.2 | 112.1 | 82.3 | 30.7 | - | - |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.1 | 2.1 | 0.3 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 13.7 | 13.9 | 11.3 | 6.7 | 5.4 | 4.5 | 4.3 | 3.6 | 2.9 | 2.2 | - | - |
| Other Current Liabilities | 11.4 | 9.7 | 7.4 | 5.0 | 2.0 | 1.7 | 2.7 | 1.6 | 1.0 | 1.4 | - | - |
| Total Current Liabilities | 46.2 | 34.0 | 41.7 | 30.9 | 29.7 | 35.0 | 13.7 | 9.2 | 9.5 | 7.3 | - | - |
| 5.7 |
| 0.7 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 12.4 | 0.0 | - | - | - | - |
| Deferred Tax Liabilities | 3.6 | 3.4 | 5.5 | 6.0 | 4.8 | 5.8 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.5 | 5.9 | 1.1 | 0.5 | 0.3 | 0.3 | 0.1 | - | - | - | - | - |
| Total Non-Current Liabilities | 115.8 | 84.7 | 20.1 | 18.2 | 49.2 | 50.6 | 26.1 | 21.2 | - | - | - | - |
| Total Liabilities | 162.0 | 118.6 | 61.7 | 49.1 | 78.9 | 85.6 | 39.8 | 30.4 | 34.8 | 24.7 | - | - |
| 580.3 |
| 560.8 |
| 394.9 |
| 388.6 |
| 271.2 |
| 197.4 |
| 150.4 |
| 12.8 |
| - |
| - |
| Retained Earnings | (275.2) | (235.6) | (197.7) | (176.8) | (178.0) | (161.8) | (128.8) | (115.1) | (103.1) | (78.1) | - | - |
| Accumulated Other Comprehensive Income | (0.5) | (10.8) | (5.5) | (5.4) | 8.5 | 7.9 | (0.0) | (0.6) | 0.1 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 346.6 | 354.6 | 377.0 | 378.6 | 225.4 | 234.8 | 142.4 | 81.7 | 47.5 | (65.3) | (54.1) | (42.7) |
| Total Equity | 346.6 | 354.6 | 377.0 | 378.6 | 225.4 | 234.8 | 142.4 | 81.7 | 47.5 | (65.3) | (54.1) | (42.7) |
| (70.2) |
| (117.4) |
| (52.5) |
| (82.7) |
| (44.6) |
| (39.4) |
| (17.1) |
| 15.9 |
| - |
| - |
| Working Capital | 210.2 | 203.2 | 184.8 | 195.8 | 103.9 | 123.4 | 114.4 | 87.9 | 60.1 | 13.6 | - | - |
| Book Value | 346.6 | 354.6 | 377.0 | 378.6 | 225.4 | 234.8 | 142.4 | 81.7 | 47.5 | (65.3) | (54.1) | (42.7) |
| Tangible Book Value | 172.5 | 196.3 | 224.1 | 226.8 | 97.5 | 114.0 | 114.1 | 79.6 | 45.1 | (66.6) | - | - |
| 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 |
|---|
| Q4 FY 15 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 12.2 | 19.6 | 16.8 | 44.6 | 33.4 | 43.8 | 51.0 | 28.9 | 21.6 | 31.1 | 10.6 | 9.7 | 34.7 | 9.0 | - | 37.2 | 18.0 | 7.6 | 6.3 | 10.6 | 21.4 | 28.8 | 88.4 | 113.1 | 53.6 | 70.8 | - | - | - | - | 24.5 | 26.5 | 34.6 | 42.6 | 2.2 | 2.3 | 2.4 | 1.6 | 1.3 | 3.9 |
| Restricted Cash | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.6 | 1.6 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | ||||||||||||||||||||||
| Short Term Investments | 36.6 | 41.3 | 40.9 | 25.6 | 25.3 | 25.0 | 25.0 | 0.0 | 26.1 | 49.3 | 71.8 | 83.5 | 73.1 | 109.3 | 84.7 | 14.0 | 27.1 | |||||||||||||||||||||||
| Cash And Short Term Investments | 48.8 | 60.9 | 57.7 | 70.1 | 58.8 | 68.8 | 76.1 | 28.9 | 47.7 | 80.3 | 82.4 | 93.2 | 107.7 | 118.3 | - | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 54.4 | 53.8 | 51.3 | 53.8 | 44.0 | 42.4 | 42.8 | 42.0 | 36.3 | 34.6 | 37.6 | 33.8 | 26.8 | 24.8 | 26.2 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 134.0 | 133.8 | 128.8 | 125.3 | 119.8 | 117.0 | 120.9 | 116.4 | 112.7 | 105.9 | 100.5 | 91.0 | 84.9 | 78.2 | 74.0 | 67.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19.7 | 18.8 | 7.2 | 12.7 | 14.2 | 8.9 | 11.6 | 17.0 | 19.7 | 12.6 | 22.6 | 20.9 | 16.7 | 11.2 | 10.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 100.4 | 99.8 | 99.2 | 97.0 | 73.0 | 73.0 | 72.5 | 9.8 | 10.2 | 9.9 | - | - | - | - | - | 32.0 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 102.6 | 101.7 | 100.7 | 97.8 | 73.9 | 73.9 | 73.1 | 9.9 | 10.3 | 10.1 | - | - | - | - | - | 32.0 | ||||||||||||||||||||||||
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.9 |
| 51.3 |
| 55.3 |
| 55.2 |
| 55.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.2 |
| 45.0 |
| 53.5 |
| 57.7 |
| 65.9 |
| 76.6 |
| 83.9 |
| 88.4 |
| 113.1 |
| 53.6 |
| 70.8 |
| - |
| - |
| - |
| - |
| 24.5 |
| 26.5 |
| 34.6 |
| 42.6 |
| 2.2 |
| 2.3 |
| 2.4 |
| 1.6 |
| 1.3 |
| 3.9 |
| 25.4 |
| 17.9 |
| 17.9 |
| 18.1 |
| 19.2 |
| 16.6 |
| 17.2 |
| 17.1 |
| 14.9 |
| 14.1 |
| 16.0 |
| 14.2 |
| 15.0 |
| 10.3 |
| 9.0 |
| 9.5 |
| 9.8 |
| 6.8 |
| 5.6 |
| 5.7 |
| - |
| - |
| 4.1 |
| - |
| - |
| 64.1 |
| 57.6 |
| 55.5 |
| 56.4 |
| 55.3 |
| 53.0 |
| 52.0 |
| 48.9 |
| 44.0 |
| 38.0 |
| 34.5 |
| 32.9 |
| 28.1 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 6.6 | 5.9 | 6.0 | 6.4 | 7.6 | 7.0 | 6.5 | 4.5 | 5.1 | 3.8 | 4.0 | 3.6 | 4.0 | 4.0 | 2.8 | 2.7 | 3.0 | 3.2 | 2.7 | 2.5 | 1.9 | 2.6 | 2.1 | 1.5 | 1.5 | 1.5 | 1.6 | 1.3 | 1.5 | 1.3 | 1.0 | 1.1 | 1.1 | 0.8 | 0.6 | - | - | 0.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 245.9 | 256.4 | 245.9 | 257.7 | 232.1 | 237.2 | 248.3 | 193.8 | 203.7 | 226.5 | 226.2 | 223.3 | 225.0 | 226.7 | 224.6 | 148.1 | 131.4 | 133.6 | 135.5 | 145.4 | 152.0 | 158.4 | 161.4 | 180.4 | 115.1 | 128.1 | 108.7 | 106.8 | 93.1 | 97.2 | 61.8 | 62.7 | 65.9 | 69.6 | 28.9 | - | - | 20.8 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 48.6 | 49.6 | 51.2 | 52.9 | 52.6 | 50.6 | 54.8 | 53.5 | 48.7 | 41.0 | 40.2 | 40.1 | 36.9 | 34.3 | 36.3 | 36.6 | 31.1 | 28.5 | 28.8 | 28.2 | 28.3 | 27.2 | 24.3 | 24.1 | 24.1 | 21.3 | 21.5 | 20.9 | 16.8 | 12.8 | 12.8 | 12.8 | 12.3 | 10.4 | 9.7 | - | - | 8.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 115.2 | 109.3 | 103.6 | 99.0 | 93.7 | 93.8 | 91.3 | 90.5 | 91.5 | 83.7 | 80.9 | 82.9 | 84.1 | 86.8 | 88.0 | 71.7 | 71.0 | 72.3 | 70.5 | 69.7 | 68.5 | 70.5 | 60.1 | 68.4 | 15.2 | 13.8 | 10.7 | 11.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 63.8 | 64.8 | 63.3 | 63.0 | 62.3 | 64.4 | 66.0 | 67.8 | 70.4 | 69.3 | 69.5 | 71.9 | 64.6 | 65.0 | 66.3 | 58.8 | 53.5 | 55.5 | 54.9 | 50.6 | 50.9 | 50.3 | 48.9 | 42.2 | 15.1 | 14.5 | 10.2 | 10.5 | 2.1 | 2.2 | 2.3 | 2.3 | 2.4 | 2.3 | 2.4 | - | - | 1.3 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 6.9 | 4.5 | 2.5 | - | 0.5 | 0.5 | 0.3 | - | 0.3 | 0.3 | 0.2 | - | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.1 | 0.1 | - | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 15.9 | 15.7 | 13.6 | 13.9 | 12.8 | 10.4 | 10.3 | 6.5 | 4.1 | 2.9 | 0.6 | 0.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.2 | 23.7 | - | 2.2 | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 502.2 | 508.6 | 493.5 | 503.6 | 470.3 | 473.2 | 489.3 | 430.8 | 437.2 | 438.7 | 432.4 | 434.9 | 426.3 | 427.7 | 430.1 | 330.9 | 301.0 | 304.3 | 303.6 | 307.7 | 313.4 | 320.4 | 308.0 | 328.5 | 174.2 | 182.2 | 153.4 | 151.4 | 112.0 | 112.1 | 76.9 | 77.8 | 80.6 | 82.3 | 41.1 | - | - | 30.7 | - | - |
| 14.6 |
| 14.6 |
| 9.3 |
| 9.0 |
| 10.1 |
| 12.0 |
| 10.0 |
| 6.9 |
| 6.0 |
| 8.3 |
| 6.5 |
| 7.7 |
| 6.0 |
| 6.3 |
| 4.0 |
| 5.9 |
| 5.5 |
| 7.2 |
| 5.5 |
| 5.1 |
| - |
| - |
| 3.5 |
| - |
| - |
| Short Term Debt | 2.2 | 1.9 | 1.5 | 0.8 | 0.9 | 0.9 | 0.6 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 30.1 | 30.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 12.8 | 13.7 | 13.8 | 13.4 | 11.3 | 13.9 | 13.2 | 12.6 | 9.8 | 11.3 | 8.7 | 8.2 | 6.2 | 6.7 | 6.3 | 6.1 | 4.4 | 5.4 | 4.7 | 5.7 | 4.9 | 4.5 | 4.8 | 4.5 | 3.0 | 4.3 | 3.9 | 4.0 | 2.7 | 3.6 | 3.3 | 3.2 | 2.3 | 2.9 | 2.3 | - | - | 2.2 | - | - |
| Other Current Liabilities | 11.8 | 11.4 | 10.9 | 11.8 | 10.5 | 9.7 | 8.3 | 8.5 | 5.8 | 7.4 | 6.6 | 5.4 | 4.1 | 5.0 | 3.8 | 2.9 | 2.2 | 2.0 | 1.5 | 1.7 | 1.9 | 1.7 | 2.0 | 2.7 | 2.5 | 2.7 | 1.4 | 1.5 | 1.7 | 1.6 | 1.6 | 1.7 | 0.9 | 1.0 | 2.9 | - | - | 1.4 | - | - |
| Total Current Liabilities | 47.2 | 46.2 | 33.2 | 38.7 | 37.5 | 34.0 | 34.6 | 39.6 | 45.8 | 41.7 | 47.9 | 44.3 | 35.2 | 30.9 | 28.7 | 31.2 | 34.3 | 29.7 | 28.0 | 30.3 | 36.6 | 35.0 | 25.7 | 24.8 | 13.8 | 13.7 | 46.2 | 42.2 | 10.8 | 9.2 | 10.9 | 10.5 | 10.6 | 9.5 | 10.4 | - | - | 7.3 | - | - |
| - |
| 1.0 |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.1 |
| 21.0 |
| 21.0 |
| 26.1 |
| 21.1 |
| 21.1 |
| 21.1 |
| 21.2 |
| 25.3 |
| 25.3 |
| 25.3 |
| 25.3 |
| 27.5 |
| - |
| - |
| 17.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.4 | 3.6 | 3.8 | 3.5 | 3.4 | 3.4 | 4.0 | 4.7 | 5.2 | 5.5 | 5.5 | 5.6 | 6.0 | 6.0 | 5.5 | 6.3 | 4.3 | 4.8 | 4.8 | 5.1 | 5.2 | 5.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.6 | 9.5 | 7.7 | 8.7 | 6.7 | 5.9 | 4.8 | 3.0 | 1.8 | 1.1 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 116.3 | 115.8 | 110.9 | 109.4 | 85.6 | 84.7 | 83.8 | 19.9 | 20.8 | 20.1 | 10.2 | 10.2 | 17.9 | 18.2 | 18.0 | 72.5 | 51.6 | 49.2 | 54.5 | 55.7 | 54.6 | 50.6 | 42.8 | 61.3 | 21.1 | 26.1 | 21.1 | 21.2 | - | 21.2 | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 163.5 | 162.0 | 144.2 | 148.1 | 123.1 | 118.6 | 118.4 | 59.5 | 66.6 | 61.7 | 58.1 | 54.6 | 53.1 | 49.1 | 46.7 | 103.7 | 86.0 | 78.9 | 82.5 | 86.1 | 91.2 | 85.6 | 68.6 | 86.0 | 34.9 | 39.8 | 67.3 | 63.4 | 32.0 | 30.4 | 36.2 | 35.8 | 35.9 | 34.8 | 37.9 | - | - | 24.7 | - | - |
| 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 | 626.0 | 622.3 | 618.0 | 613.8 | 605.0 | 600.9 | 597.0 | 593.1 | 583.1 | 580.3 | 577.5 | 574.7 | 562.8 | 560.8 | 559.3 | 418.4 | 396.4 | 394.9 | 392.9 | 391.4 | 390.0 | 388.6 | 387.1 | 385.5 | 274.6 | 271.2 | 210.5 | 209.3 | 198.5 | 197.4 | 153.6 | 153.1 | 152.6 | 150.4 | 9.5 | - | - | 12.8 | - | - |
| Retained Earnings | (285.9) | (275.2) | (265.1) | (253.3) | (246.2) | (235.6) | (219.5) | (211.6) | (205.5) | (197.7) | (191.1) | (186.5) | (183.6) | (176.8) | (168.9) | (187.5) | (187.1) | (178.0) | (178.1) | (175.9) | (172.1) | (161.8) | (147.8) | (143.2) | (133.8) | (128.8) | (123.4) | (120.7) | (118.1) | (115.1) | (112.6) | (110.8) | (108.1) | (115.1) | (82.2) | - | - | (78.1) | - | - |
| Accumulated Other Comprehensive Income | (1.4) | (0.5) | (3.6) | (4.9) | (11.6) | (10.8) | (6.6) | (10.2) | (7.0) | (5.5) | (12.2) | (7.9) | (6.0) | (5.4) | (7.1) | (3.7) | 5.7 | 8.5 | 6.3 | 6.1 | 4.3 | 7.9 | 0.1 | 0.2 | (1.4) | (0.0) | (1.0) | (0.5) | (0.3) | (0.6) | (0.3) | (0.2) | 0.2 | 0.1 | 0.2 | - | - | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 338.7 | 346.6 | 349.3 | 355.5 | 347.1 | 354.6 | 370.9 | 371.3 | 370.6 | 377.0 | 374.3 | 380.3 | 373.2 | 378.6 | 383.3 | 227.2 | 215.0 | 225.4 | 221.1 | 221.6 | 222.1 | 234.8 | 239.4 | 242.5 | 139.3 | 142.4 | 86.1 | 88.1 | 80.0 | 81.7 | 40.7 | 42.1 | 44.8 | 47.5 | (72.5) | - | - | (65.3) | - | - |
| Total Equity | 338.7 | 346.6 | 349.3 | 355.5 | 347.1 | 354.6 | 370.9 | 371.3 | 370.6 | 377.0 | 374.3 | 380.3 | 373.2 | 378.6 | 383.3 | 227.2 | 215.0 | 225.4 | 221.1 | 221.6 | 222.1 | 234.8 | 239.4 | 242.5 | 139.3 | 142.4 | 86.1 | 88.1 | 80.0 | 81.7 | 40.7 | 42.1 | 44.8 | 47.5 | (72.5) | - | - | (65.3) | - | - |
| - |
| 1.0 |
| - |
| - |
| 1.1 |
| 1.2 |
| 1.2 |
| 21.1 |
| 21.2 |
| 26.2 |
| 51.2 |
| 51.2 |
| 21.3 |
| 21.3 |
| 25.4 |
| 25.4 |
| 25.4 |
| 25.5 |
| 27.6 |
| - |
| - |
| 17.5 |
| - |
| - |
| Net debt | 53.8 | 40.8 | 43.0 | 27.7 | 15.2 | 5.0 | (2.9) | (19.0) | (37.4) | (70.2) | - | - | - | - | - | (19.2) | - | (52.5) | - | - | (75.5) | (82.7) | (87.2) | (91.9) | (32.4) | (44.6) | - | - | - | - | 0.9 | (1.1) | (9.2) | (17.1) | 25.4 | - | - | 15.9 | - | - |
| Working Capital | 198.7 | 210.2 | 212.6 | 219.0 | 194.6 | 203.2 | 213.7 | 154.2 | 157.9 | 184.8 | 178.2 | 178.9 | 189.8 | 195.8 | 195.8 | 116.9 | 97.1 | 103.9 | 107.4 | 115.1 | 115.4 | 123.4 | 135.6 | 155.6 | 101.3 | 114.4 | 62.5 | 64.7 | 82.3 | 87.9 | 50.9 | 52.2 | 55.4 | 60.1 | 18.5 | - | - | 13.6 | - | - |
| Book Value | 338.7 | 346.6 | 349.3 | 355.5 | 347.1 | 354.6 | 370.9 | 371.3 | 370.6 | 377.0 | 374.3 | 380.3 | 373.2 | 378.6 | 383.3 | 227.2 | 215.0 | 225.4 | 221.1 | 221.6 | 222.1 | 234.8 | 239.4 | 242.5 | 139.3 | 142.4 | 86.1 | 88.1 | 80.0 | 81.7 | 40.7 | 42.1 | 44.8 | 47.5 | (72.5) | - | - | (65.3) | - | - |
| Tangible Book Value | 159.7 | 172.5 | 182.4 | 193.5 | 191.1 | 196.3 | 213.7 | 212.9 | 208.7 | 224.1 | 223.9 | 225.5 | 224.4 | 226.8 | 229.0 | 96.7 | 90.6 | 97.5 | 95.7 | 101.4 | 102.8 | 114.0 | 130.4 | 131.8 | 109.0 | 114.1 | 65.2 | 66.7 | 77.9 | 79.6 | 38.4 | 39.7 | 42.3 | 45.1 | (74.9) | - | - | (66.6) | - | - |