| (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 | 4.3 | 0.1 | 8.6 | 18.1 | 18.4 | 8.3 | 17.6 | 5.3 | 9.6 | 12.6 | 14.3 | 14.6 | 15.5 | 25.7 | 36.9 | 52.7 | 12.9 | 12.6 |
| Restricted Cash | 4.5 | - | - | - | - | - | 0.0 | 0.0 | 0.7 | 0.4 | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | 4.4 | 3.5 | - | - | - | - | - | - | - | - | 14.3 | 8.1 | 4.6 | 6.1 | 30.6 | - | - | |
| Cash And Short Term Investments | 8.6 | 3.6 | 8.6 | 18.1 | 18.4 | 8.3 | 17.6 | 5.3 | 9.6 | 12.6 | 28.7 | 22.8 | 20.2 | 31.9 | 67.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | 0.0 | 1.2 | 0.2 | 0.1 | 1.2 | 1.1 | 1.2 | 4.2 | 3.9 | 2.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | 0.1 | 0.1 | 3.2 | 3.7 | 4.3 | 4.8 | 3.7 | 3.2 | 3.3 | 3.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3.6 | 3.6 | 3.4 | 3.3 | 2.9 | 3.2 | 3.2 | 3.0 | 11.4 | 9.6 | 10.8 | 11.0 | 10.6 | 10.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 3.3 | 9.5 | 4.8 | 8.4 | 2.6 | 0.8 | 0.3 | 0.7 | 1.3 | 1.3 | 1.0 | 0.9 | 1.0 | 1.6 | 0.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 3.8 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 4.0 | 5.4 | 6.6 | 6.3 | 11.1 | 14.2 | 13.6 | 6.6 | 0.0 | 7.4 | 3.2 | 9.8 | 2.5 | 6.5 | ||
| (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 | 3.0 | 4.3 | 13.3 | 2.2 | 9.9 | 0.1 | 1.2 | 4.9 | 2.9 | 8.6 | 11.0 | 10.9 | 12.7 | 18.1 | 20.3 | |||||||||||||||||||||||||
| - |
| 52.7 |
| 12.9 |
| 12.6 |
| 2.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1.7 | 1.1 | 1.3 | 3.7 | 1.3 | 0.8 | 1.0 | 0.8 | 1.3 | 0.9 | 1.6 | 1.0 | 1.2 | 1.2 | 0.8 | 0.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15.2 | 5.3 | 9.8 | 21.8 | 19.7 | 9.2 | 19.8 | 9.6 | 14.9 | 18.7 | 21.2 | 21.7 | 24.6 | 34.0 | 43.3 | 59.0 | - | - |
| 9.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 3.3 | 3.1 | 2.5 | 2.0 | 1.4 | 1.4 | 1.0 | 0.7 | 8.3 | 8.5 | 9.2 | 9.4 | 9.6 | 8.6 | 8.0 | - | - | - |
| Property,Plant & Equipment Net | 0.3 | 0.4 | 0.9 | 1.3 | 1.5 | 1.8 | 2.2 | 2.3 | 3.1 | 1.2 | 1.6 | 1.6 | 1.1 | 2.2 | 1.7 | 1.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.3 | 0.5 | - | - |
| Goodwill | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | - | - |
| Intangible Assets | 0.3 | 0.5 | 0.0 | - | - | - | - | 6.0 | 7.2 | 8.4 | 9.0 | 9.4 | 9.3 | 0.0 | 0.2 | 0.4 | - | - |
| Operating Lease Right Of Use Assets | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.6 | 0.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 2.6 | 2.3 | 1.5 | 1.8 | 2.8 | 2.7 | 1.8 | 0.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16.3 | 6.6 | 11.4 | 23.9 | 22.0 | 12.1 | 23.2 | 24.0 | 31.6 | 34.6 | 37.7 | 38.7 | 42.1 | 43.3 | 51.5 | 66.3 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | 4.0 | 1.6 | 1.6 | 6.3 | 11.1 | 14.2 | 13.6 | 6.6 | 0.0 | 7.4 | 3.2 | 9.8 | 2.5 | 6.5 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 0.2 | - | - | - | 0.1 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 12.3 | 15.6 | 10.7 | 11.9 | 5.9 | 8.5 | 14.5 | 17.6 | 18.4 | 12.5 | 8.4 | 15.9 | 14.9 | 17.6 | 7.8 | 13.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.5 | 0.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12.3 | 15.6 | 12.7 | 17.4 | 11.1 | 9.1 | 22.1 | 18.8 | 18.6 | 23.6 | 25.5 | 44.4 | 38.9 | 36.8 | 41.6 | 43.5 | - | - |
| - |
| - |
| Additional Paid In Capital | 520.2 | 485.0 | 479.3 | 473.6 | 457.7 | 436.5 | 426.4 | 418.4 | 413.4 | 388.8 | 368.2 | 331.8 | 303.7 | 281.1 | 252.3 | 232.8 | - | - |
| Retained Earnings | (515.9) | (493.5) | (480.5) | (467.2) | (446.9) | (433.5) | (425.3) | (414.4) | (401.7) | (379.1) | (357.0) | (338.3) | (300.9) | (274.7) | (242.4) | (210.0) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | 1.2 | 1.4 | 1.3 | 1.0 | 0.7 | 0.3 | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4.0 | (8.9) | (1.3) | 6.4 | 10.8 | 3.0 | 1.2 | 5.2 | 13.0 | 11.0 | 12.2 | (5.7) | 3.1 | 6.5 | 9.9 | 22.9 | (3.7) | (7.7) |
| Total Equity | 4.0 | (8.9) | (1.3) | 6.4 | 10.8 | 3.0 | 1.2 | 5.2 | 13.0 | 11.0 | 12.2 | (5.7) | 3.1 | 6.5 | 9.9 | 22.9 | (3.7) | (7.7) |
| - |
| - |
| Net debt | - | - | (4.6) | (12.7) | (11.8) | (2.0) | (6.5) | 8.9 | 4.1 | (6.0) | (28.7) | (15.4) | (17.0) | (22.1) | (65.1) | (46.2) | - | - |
| Working Capital | 2.9 | (10.3) | (0.9) | 10.0 | 13.9 | 0.6 | 5.3 | (7.9) | (3.6) | 6.2 | 12.8 | 5.8 | 9.7 | 16.4 | 35.5 | 45.7 | - | - |
| Book Value | 4.0 | (8.9) | (1.3) | 6.4 | 10.8 | 3.0 | 1.2 | 5.2 | 13.0 | 11.0 | 12.2 | (5.7) | 3.1 | 6.5 | 9.9 | 22.9 | (3.7) | (7.7) |
| Tangible Book Value | 3.3 | (9.8) | (1.8) | 6.1 | 10.5 | 2.7 | 0.8 | (1.1) | 1.9 | (1.4) | (0.7) | (19.0) | (10.1) | 2.5 | 5.8 | 18.5 | - | - |
| 18.1 |
| 21.2 |
| 18.4 |
| 21.3 |
| 17.2 |
| 14.4 |
| 8.3 |
| 7.6 |
| - |
| 16.1 |
| 17.6 |
| 16.8 |
| 4.5 |
| 3.9 |
| 5.3 |
| 6.8 |
| 3.1 |
| 5.9 |
| 9.6 |
| 4.8 |
| 9.0 |
| 6.3 |
| 12.6 |
| 14.9 |
| 20.0 |
| Restricted Cash | - | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | - | - |
| Short Term Investments | 12.1 | 4.4 | 3.3 | 4.6 | - | 3.5 | 3.6 | 3.5 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 15.1 | 8.6 | 16.6 | 6.9 | 9.9 | 3.6 | 4.8 | 8.4 | 3.2 | 8.6 | 11.0 | 10.9 | 12.7 | 18.1 | 20.3 | 18.1 | 21.2 | 18.4 | 21.3 | 17.2 | 14.4 | 8.3 | 7.6 | - | 16.1 | 17.6 | 16.8 | 4.5 | 3.9 | 5.3 | 6.8 | 3.1 | 5.9 | 9.6 | 4.8 | 9.0 | 6.3 | 12.6 | 14.9 | 20.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.2 | 4.8 | 0.1 | 0.5 | 0.2 | 0.4 | 0.4 | 0.8 | 0.1 | 0.2 | 0.8 | 0.9 | 1.2 | 0.9 | 0.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 3.0 | 0.1 | 2.8 | 3.0 | 3.2 | 3.2 | 3.5 | 4.2 | 4.1 | 3.7 | 3.9 | 4.5 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1.6 | 1.7 | 1.0 | 1.3 | 1.0 | 1.1 | 0.6 | 0.9 | 1.0 | 1.3 | 0.5 | 0.8 | 0.9 | 3.7 | 0.5 | 0.8 | 0.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 18.0 | 15.2 | 17.6 | 9.2 | 10.9 | 5.3 | 5.4 | 9.4 | 4.2 | 9.8 | 11.6 | 12.4 | 13.6 | 21.8 | 20.9 | 18.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.3 | 1.3 | 1.5 | 1.6 | 1.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 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 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 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 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 19.9 | 16.3 | 18.7 | 10.4 | 12.1 | 6.6 | 7.0 | 11.2 | 5.6 | 11.4 | 13.3 | 14.2 | 15.6 | 23.9 | 23.1 | 21.3 | 24.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 3.6 | 4.0 | 4.3 | 4.7 | 5.1 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 8.0 | 12.3 | 13.6 | 7.3 | 10.6 | 15.6 | 12.1 | 18.8 | 10.4 | 10.7 | 10.5 | 11.4 | 12.8 | 11.9 | 7.4 | 7.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | 4.1 | 4.4 | 4.7 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | 0.0 | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 8.0 | 12.3 | 13.6 | 7.3 | 35.7 | 15.6 | 12.2 | 18.8 | 10.5 | 12.7 | 10.7 | 11.5 | 13.0 | 17.4 | 11.7 | 11.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 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 | 0.8 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 535.3 | 520.4 | 515.6 | 509.2 | 487.7 | 485.0 | 484.9 | 479.6 | 479.4 | 479.3 | 479.3 | 476.1 | 474.6 | 473.6 | 472.9 | 466.0 | 465.6 | |||||||||||||||||||||||
| Retained Earnings | (522.8) | (515.9) | (510.2) | (505.7) | (510.9) | (493.5) | (489.6) | (486.7) | (483.8) | (480.5) | (476.7) | (473.5) | (472.0) | (467.2) | (461.5) | (456.3) | (451.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 12.0 | 4.0 | 5.1 | 3.0 | (23.6) | (8.9) | (5.2) | (7.6) | (4.8) | (1.3) | 2.6 | 2.7 | 2.7 | 6.4 | 11.4 | 9.7 | 14.6 | |||||||||||||||||||||||
| Total Equity | 12.0 | 4.0 | 5.1 | 3.0 | (23.6) | (8.9) | (5.2) | (7.6) | (4.8) | (1.3) | 2.6 | 2.7 | 2.7 | 6.4 | 11.4 | 9.7 | 14.6 | 10.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 3.6 | 4.0 | 4.3 | 4.7 | 5.1 | 5.4 | 5.7 | 6.0 | 6.3 | 6.6 | 6.8 | 6.6 | 6.5 | 6.3 | 6.2 | - | 11.2 | 11.1 | 10.9 | 10.8 | 14.4 | 14.2 | 14.0 | 13.8 | 13.7 | 13.6 | 13.5 | 6.7 | 6.7 | 6.6 | 5.3 | 3.5 |
| Net debt | - | - | - | - | - | - | - | - | 0.4 | (4.6) | (6.7) | (6.2) | (7.7) | (12.7) | (14.6) | (12.1) | (14.9) | (11.8) | (14.5) | |||||||||||||||||||||
| Working Capital | 10.1 | 2.9 | 4.0 | 1.9 | 0.3 | (10.3) | (6.7) | (9.4) | (6.2) | (0.9) | 1.0 | 1.0 | 0.8 | 10.0 | 13.5 | 11.9 | 17.2 | 13.9 | ||||||||||||||||||||||
| Book Value | 12.0 | 4.0 | 5.1 | 3.0 | (23.6) | (8.9) | (5.2) | (7.6) | (4.8) | (1.3) | 2.6 | 2.7 | 2.7 | 6.4 | 11.4 | 9.7 | 14.6 | 10.8 | ||||||||||||||||||||||
| Tangible Book Value | 11.6 | 3.6 | 4.7 | 2.7 | (24.0) | (9.3) | (5.5) | (8.0) | (5.2) | (1.7) | 2.3 | 2.3 | 2.3 | 6.1 | 11.0 | 9.3 | 14.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 0.8 |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.9 |
| - |
| 0.6 |
| 1.0 |
| 0.5 |
| 0.5 |
| 1.1 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.8 |
| 1.3 |
| 0.9 |
| 1.1 |
| 0.5 |
| 0.9 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.1 |
| 19.7 |
| 22.1 |
| 18.0 |
| 15.4 |
| 9.2 |
| 8.6 |
| - |
| 17.7 |
| 19.8 |
| 22.3 |
| 5.3 |
| 8.5 |
| 9.6 |
| 10.8 |
| 7.4 |
| 10.7 |
| 14.9 |
| 9.8 |
| 15.6 |
| 12.1 |
| 18.7 |
| 21.0 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| - |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.6 |
| 2.3 |
| 2.6 |
| 2.8 |
| 2.9 |
| 3.1 |
| 3.3 |
| 3.4 |
| 3.6 |
| 1.2 |
| 1.3 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 3.9 |
| 0.4 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 6.0 |
| 6.3 |
| 6.6 |
| 6.9 |
| 7.2 |
| 7.5 |
| 7.8 |
| 8.1 |
| 8.4 |
| 8.8 |
| 8.8 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| - |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.8 |
| 0.0 |
| 1.9 |
| 2.0 |
| 2.2 |
| 2.6 |
| 1.9 |
| 1.7 |
| 2.0 |
| 2.3 |
| 1.5 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 24.8 |
| 20.8 |
| 18.3 |
| 12.1 |
| 11.7 |
| - |
| 21.0 |
| 23.2 |
| 25.7 |
| 8.9 |
| 24.6 |
| 24.0 |
| 25.5 |
| 22.7 |
| 26.6 |
| 31.6 |
| 26.4 |
| 32.5 |
| 29.8 |
| 34.6 |
| 36.8 |
| 42.7 |
| 6.8 |
| 6.6 |
| 6.5 |
| 6.3 |
| 6.2 |
| - |
| 11.2 |
| 11.1 |
| 10.9 |
| 10.8 |
| 14.4 |
| 14.2 |
| 14.0 |
| 13.8 |
| 13.7 |
| 13.6 |
| 13.5 |
| 6.7 |
| 6.7 |
| 6.6 |
| 5.3 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.9 |
| 9.5 |
| 8.4 |
| 8.3 |
| 8.5 |
| 8.4 |
| - |
| 15.0 |
| 14.5 |
| 14.4 |
| 13.9 |
| 18.3 |
| 17.6 |
| 17.7 |
| 17.6 |
| 17.9 |
| 18.4 |
| 18.4 |
| 13.2 |
| 12.9 |
| 12.5 |
| 10.9 |
| 10.1 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 11.1 |
| 10.0 |
| 8.9 |
| 8.8 |
| 9.1 |
| 9.0 |
| - |
| 20.9 |
| 22.1 |
| 25.6 |
| 15.2 |
| 20.8 |
| 18.8 |
| 19.4 |
| 17.9 |
| 18.2 |
| 18.6 |
| 18.6 |
| 21.2 |
| 22.4 |
| 23.6 |
| 23.2 |
| 24.0 |
| 457.7 |
| 457.5 |
| 451.0 |
| 445.7 |
| 436.5 |
| 432.5 |
| - |
| 426.4 |
| 426.4 |
| 426.3 |
| 420.4 |
| 420.3 |
| 418.4 |
| 417.0 |
| 413.3 |
| 413.5 |
| 413.3 |
| 404.0 |
| 402.7 |
| 392.7 |
| 388.8 |
| 387.1 |
| 386.8 |
| (446.9) |
| (442.8) |
| (439.0) |
| (436.2) |
| (433.5) |
| (429.9) |
| - |
| (426.4) |
| (425.3) |
| (426.2) |
| (426.7) |
| (417.5) |
| (414.4) |
| (412.1) |
| (409.8) |
| (406.2) |
| (401.7) |
| (397.5) |
| (392.7) |
| (386.6) |
| (379.1) |
| (374.1) |
| (368.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.4 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.3 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| 14.8 |
| 11.9 |
| 9.5 |
| 3.0 |
| 2.6 |
| - |
| 0.1 |
| 1.2 |
| 0.2 |
| (6.3) |
| 3.9 |
| 5.2 |
| 6.1 |
| 4.8 |
| 8.5 |
| 13.0 |
| 7.8 |
| 11.2 |
| 7.4 |
| 11.0 |
| 13.7 |
| 18.7 |
| 14.8 |
| 11.9 |
| 9.5 |
| 3.0 |
| 2.6 |
| - |
| 0.1 |
| 1.2 |
| 0.2 |
| (6.3) |
| 3.9 |
| 5.2 |
| 6.1 |
| 4.8 |
| 8.5 |
| 13.0 |
| 7.8 |
| 11.2 |
| 7.4 |
| 11.0 |
| 13.7 |
| 18.7 |
| (10.5) |
| (8.0) |
| (2.0) |
| (1.4) |
| - |
| (4.9) |
| (6.5) |
| (5.9) |
| 6.3 |
| 10.5 |
| 8.9 |
| 7.2 |
| 10.8 |
| 7.8 |
| 4.1 |
| 8.7 |
| (2.3) |
| 0.4 |
| (5.9) |
| (9.7) |
| (16.5) |
| 12.6 |
| 9.6 |
| 7.1 |
| 0.6 |
| 0.2 |
| - |
| 2.7 |
| 5.3 |
| 7.8 |
| (8.7) |
| (9.8) |
| (7.9) |
| (6.9) |
| (10.3) |
| (7.1) |
| (3.6) |
| (8.6) |
| 2.4 |
| (0.8) |
| 6.2 |
| 10.1 |
| 16.7 |
| 14.8 |
| 11.9 |
| 9.5 |
| 3.0 |
| 2.6 |
| - |
| 0.1 |
| 1.2 |
| 0.2 |
| (6.3) |
| 3.9 |
| 5.2 |
| 6.1 |
| 4.8 |
| 8.5 |
| 13.0 |
| 7.8 |
| 11.2 |
| 7.4 |
| 11.0 |
| 13.7 |
| 18.7 |
| 10.5 |
| 14.4 |
| 11.6 |
| 9.1 |
| 2.7 |
| 2.2 |
| - |
| (0.3) |
| 0.8 |
| (0.2) |
| (6.6) |
| (5.7) |
| (1.1) |
| (4.1) |
| (5.8) |
| (2.3) |
| 1.9 |
| (3.6) |
| (0.5) |
| (4.7) |
| (1.4) |
| 1.0 |
| 6.0 |