| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4.3 | 3.3 | 8.2 | 13.9 | 17.9 | 18.2 | 10.7 | - | - | - | - | 11.3 | 11.5 | 13.2 | 13.5 | |||||||||||||||||||||||||
| (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 | 3.3 | 18.2 | 4.5 | 9.3 | 13.5 | 16.0 | 10.5 | 7.1 | 8.8 | 7.3 | 5.7 | 4.4 | 2.8 | 1.8 | 1.7 | 0.9 | 1.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3.3 | 18.2 | 4.5 | 9.3 | 13.5 | 16.0 | 10.5 | 7.1 | 8.8 | 7.3 | 5.7 | 4.4 | 2.8 | 1.8 | 1.7 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 27.0 | 24.8 | 43.1 | 63.7 | 54.2 | 46.9 | 49.3 | 46.1 | 36.0 | 33.7 | 23.2 | 26.2 | 21.7 | 21.4 | 15.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 26.9 | 24.0 | 25.3 | 25.1 | 23.2 | 21.6 | 20.2 | 21.0 | 17.8 | 16.3 | 18.0 | 16.5 | 15.3 | 14.2 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | 10.6 | 8.9 | 7.9 | 9.2 | 8.7 | 7.3 | 5.6 | 3.0 | 4.0 | 4.3 | 4.2 | 1.8 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 1.3 | 1.7 | 0.3 | 1.4 | 0.7 | 1.0 | 1.3 | 1.8 | 0.1 | 0.0 | 5.7 | 5.9 | 0.1 | - | - | - | |
| Common Equity | |||||||||||||||||
| Common 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 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 1.8 | 2.2 | 17.8 | 19.4 | 11.7 | 10.3 | 10.2 | 12.2 | 6.9 | 9.8 | 6.2 | 6.5 | 0.1 | - | - | - | |
| 15.3 |
| 16.7 |
| 19.7 |
| 16.0 |
| 15.8 |
| 13.7 |
| 9.1 |
| 10.5 |
| 7.4 |
| 7.8 |
| 7.1 |
| 7.1 |
| 7.0 |
| 5.8 |
| 8.9 |
| 8.8 |
| 7.7 |
| 8.3 |
| 8.3 |
| 7.3 |
| 7.5 |
| 5.0 |
| 7.0 |
| 5.7 |
| 6.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.9 | 0.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.3 | 3.3 | 8.2 | 13.9 | 17.9 | 18.2 | 10.7 | - | - | - | - | 11.3 | 11.5 | 13.2 | 13.5 | 15.3 | 16.7 | 19.7 | 16.0 | 15.8 | 13.7 | 9.1 | 10.5 | 7.4 | 7.8 | 7.1 | 7.1 | 7.0 | 5.8 | 8.9 | 8.8 | 7.7 | 8.3 | 8.3 | 7.3 | 7.5 | 5.0 | 7.0 | 5.7 | 6.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 33.9 | 27.0 | 41.3 | 44.4 | 38.2 | 24.8 | 59.8 | 65.7 | 63.0 | 63.6 | 63.7 | 66.5 | 63.6 | 60.0 | 54.2 | 59.2 | 57.2 | - | 46.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.6 | 1.2 | 2.3 | 2.3 | 2.9 | 3.0 | 5.6 | 6.2 | 4.8 | 6.8 | 7.9 | 7.7 | 5.8 | 5.8 | 4.4 | 5.3 | 4.4 | 2.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 38.8 | 31.4 | 51.9 | 60.6 | 59.1 | 46.0 | 76.1 | 79.8 | 78.7 | 81.7 | 80.9 | 86.3 | 81.8 | 79.8 | 72.0 | 79.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 26.3 | 26.9 | - | 26.3 | 25.2 | 24.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 22.4 | 23.3 | - | 23.0 | 22.3 | 22.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3.8 | 3.6 | 3.3 | 3.3 | 2.9 | 2.0 | 2.9 | 3.1 | 3.2 | 3.2 | 3.3 | 3.0 | 2.9 | 3.0 | 2.9 | 3.0 | 2.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.4 | 1.7 | 1.7 | 1.7 | 1.7 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 3.8 | 3.8 | ||||||||||||||||||||||
| Intangible Assets | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 1.2 | 1.3 | 1.5 | 1.7 | 2.0 | 2.1 | 2.3 | 2.5 | 2.3 | 2.3 | 2.0 | 2.1 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.4 | 4.9 | 0.8 | 0.5 | 0.5 | 0.6 | 2.3 | 2.0 | 1.9 | 1.1 | 1.0 | 1.2 | 1.3 | 1.5 | 1.8 | 2.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 0.0 | 1.9 | 4.1 | 4.2 | 4.3 | 4.7 | 3.9 | 4.1 | 4.0 | 3.8 | 5.3 | 5.8 | 5.5 | 4.5 | 4.2 | 4.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 2.5 | 2.6 | 2.2 | 1.8 | 1.8 | 1.8 | 1.7 | 2.3 | 2.0 | 1.8 | 1.9 | 2.2 | 1.9 | 1.7 | 1.4 | 1.9 | 1.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 51.0 | 44.1 | 61.7 | 71.6 | 70.2 | 56.4 | 90.3 | 94.0 | 93.1 | 95.3 | 94.6 | 104.2 | 100.2 | 98.2 | 89.0 | 97.7 | 95.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | 13.4 | 10.6 | 13.8 | 8.8 | - | - | - | - | - | 12.6 | 10.3 | 8.8 | 8.9 | 10.2 | 11.1 | 9.2 | 7.9 | 8.4 | 6.8 | 8.8 | 9.2 | 11.5 | 10.3 | 10.0 | 8.7 | 9.5 | 8.6 | 7.9 | 7.3 | 7.8 | 5.7 | 7.1 | 5.6 | 5.0 | 3.4 | 4.0 | 3.0 | 3.6 |
| Short Term Debt | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 17.5 | 19.3 | 15.9 | 18.6 | 18.0 | 18.9 | 18.5 | 15.8 | 11.0 | 13.8 | 11.4 | 12.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 3.9 | 1.2 | 1.2 | 1.6 | 2.7 | 0.9 | 1.9 | 1.8 | 2.3 | 2.2 | 2.4 | 2.8 | 2.9 | 3.1 | 3.9 | 3.3 | 3.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.3 | 0.2 | 0.2 | 0.3 | 1.2 | 0.9 | 0.9 | 0.5 | 0.4 | 0.5 | 0.7 | 0.8 | 1.0 | 1.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 9.8 | 5.6 | 4.3 | 7.0 | 5.9 | 3.5 | 15.3 | 16.7 | 20.0 | 19.0 | 20.3 | 23.8 | 23.5 | 23.1 | 22.0 | 22.4 | 21.6 | |||||||||||||||||||||||
| Total Current Liabilities | 44.2 | 37.7 | 43.4 | 44.6 | 43.4 | 30.1 | 48.6 | 52.2 | 51.5 | 53.6 | 54.6 | 61.6 | 58.9 | 55.0 | 50.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2.7 | 1.3 | 1.1 | 1.8 | 1.7 | 1.7 | 0.3 | 0.9 | 1.0 | 1.2 | 1.4 | 2.1 | 0.7 | 0.7 | 0.7 | 1.0 | 1.0 | 1.0 | 1.0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.6 | 1.6 | 1.9 | 1.8 | 3.2 | 11.7 | 9.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.3 | 4.0 | 5.7 | 5.1 |
| Operating Lease Liabilities Non-Current | 4.0 | 4.4 | 0.5 | 0.3 | 0.3 | 0.4 | 1.2 | 1.1 | 1.0 | 0.7 | 0.6 | 0.7 | 0.6 | 0.7 | 0.8 | 1.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.0 | 0.0 | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 51.0 | 43.4 | 45.1 | 46.7 | 45.5 | 32.1 | 50.0 | 54.2 | 53.5 | 55.5 | 56.5 | 64.3 | 60.3 | 56.4 | 51.7 | 56.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common 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 | 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 19.7 | 19.7 | 20.1 | 19.9 | 19.9 | 19.9 | 21.0 | 20.9 | 20.8 | 20.9 | 20.7 | 21.0 | 20.8 | 20.6 | 17.2 | 17.0 | 16.9 | |||||||||||||||||||||||
| Retained Earnings | (17.7) | (17.2) | (0.8) | 7.9 | 7.9 | 7.5 | 10.6 | 8.5 | 8.2 | 7.6 | 6.7 | 9.2 | 9.3 | 8.1 | 7.4 | 11.8 | 10.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | (1.2) | (1.1) | (1.3) | (1.2) | (3.3) | (4.9) | (4.5) | (4.9) | (4.9) | (6.2) | (5.7) | (3.4) | (5.0) | |||||||||||||||||||||||||
| Treasury Stock | 1.0 | 1.0 | 1.7 | 2.1 | 2.1 | 2.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | 12.0 | 15.3 | 15.1 | 16.3 | 15.6 | 15.9 | 15.5 | 16.4 | 17.6 | 16.9 | 16.6 | 15.7 | ||||||||||||||||||||||
| Total Stockholders Equity | 0.1 | 0.6 | 16.6 | 24.9 | 24.7 | 24.3 | 28.2 | 24.5 | 24.5 | 23.6 | 22.4 | 24.0 | 24.4 | 25.4 | 19.8 | 24.4 | 23.8 | |||||||||||||||||||||||
| Total Equity | 0.1 | 0.6 | 16.6 | 24.9 | 24.7 | 24.3 | 40.2 | 39.8 | 39.6 | 39.9 | 38.1 | 39.9 | 39.9 | 41.8 | 37.3 | 41.2 | 40.4 | 38.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3.2 | 1.8 | 1.6 | 2.3 | 2.2 | 2.2 | 17.8 | 20.2 | 16.9 | 19.8 | 19.4 | 21.0 | 19.2 | 16.5 | 11.7 | 14.8 | 12.4 | 13.9 | 10.3 | 13.4 | 9.4 | 11.6 | 10.2 | 13.0 | 14.8 | 12.0 | 12.2 | 12.9 | 15.3 | 11.4 | 6.9 | 6.3 | 8.8 | 6.6 | 9.8 | 8.2 | 6.8 | 4.3 | 6.2 | 6.0 |
| Net debt | (1.1) | (1.5) | (6.6) | (11.7) | (15.7) | (16.0) | 7.1 | - | - | - | - | 9.7 | 7.6 | 3.3 | (1.7) | (0.5) | (4.3) | (5.8) | ||||||||||||||||||||||
| Working Capital | (5.4) | (6.3) | 8.5 | 15.9 | 15.7 | 15.9 | 27.5 | 27.5 | 27.2 | 28.1 | 26.4 | 24.7 | 22.9 | 24.9 | 21.8 | 25.4 | 25.9 | 24.4 | ||||||||||||||||||||||
| Book Value | 0.1 | 0.6 | 16.6 | 24.9 | 24.7 | 24.3 | 28.2 | 24.5 | 24.5 | 23.6 | 22.4 | 24.0 | 24.4 | 25.4 | 19.8 | 24.4 | 23.8 | 22.9 | ||||||||||||||||||||||
| Tangible Book Value | (1.5) | (0.9) | 15.0 | 23.3 | 23.0 | 22.6 | 25.7 | 21.5 | 21.3 | 20.1 | 18.7 | 17.7 | 17.9 | 18.8 | 13.3 | 17.9 | 18.1 | |||||||||||||||||||||||
| 0.9 |
| 1.7 |
| - |
| - |
| - |
| Prepaid Expenses | 1.2 | 3.0 | 2.3 | 7.9 | 4.4 | 3.6 | 2.4 | 1.9 | 2.0 | 1.3 | 0.7 | 0.9 | 0.6 | 0.6 | 0.8 | 1.3 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 31.4 | 46.0 | 76.1 | 80.9 | 72.0 | 66.5 | 62.2 | 55.1 | 46.8 | 42.3 | 30.1 | 32.0 | 25.6 | 24.0 | 18.0 | 16.2 | - |
| 12.9 |
| - |
| - |
| Accumulated Depreciation | 23.3 | 22.0 | 22.6 | 21.8 | 20.3 | 18.8 | 17.4 | 18.0 | 15.1 | 13.7 | 15.6 | 14.3 | 13.2 | 12.5 | 11.4 | - | - |
| Property,Plant & Equipment Net | 3.6 | 2.0 | 2.7 | 3.3 | 2.9 | 2.8 | 2.8 | 3.0 | 2.7 | 2.5 | 2.4 | 2.2 | 2.0 | 1.8 | 1.5 | 1.5 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.9 | 0.9 | 1.3 | 1.7 | 4.2 | 3.8 | 3.8 | 3.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.1 | 0.8 | - |
| Intangible Assets | 0.7 | 0.8 | 1.2 | 2.0 | 2.3 | 2.3 | 2.8 | 3.3 | 1.6 | 2.3 | 2.6 | 3.1 | 2.3 | 1.5 | 0.7 | 0.4 | - |
| Operating Lease Right Of Use Assets | 4.9 | 0.6 | 1.9 | 1.0 | 1.8 | 2.9 | 4.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 4.3 | 3.3 | 3.8 | 4.5 | 4.2 | 1.9 | 2.6 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.6 | 1.8 | 1.7 | 1.9 | 1.4 | 1.6 | 1.1 | 1.3 | 1.9 | 1.1 | 0.6 | 0.4 | 0.6 | 0.2 | 0.2 | 0.2 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 44.1 | 56.4 | 90.3 | 94.6 | 89.0 | 84.0 | 79.5 | 69.1 | 58.0 | 54.9 | 43.4 | 44.6 | 34.3 | 29.3 | 21.5 | 19.1 | - |
| 1.8 |
| - |
| Short Term Debt | 0.5 | 0.5 | 17.5 | 18.0 | 11.0 | 9.3 | 8.9 | 10.4 | 6.8 | 9.8 | 0.5 | 0.7 | - | - | - | - | - |
| Deferred Revenue Current | 1.2 | 0.9 | 1.9 | 2.4 | 3.9 | 1.8 | 0.6 | 0.6 | 1.5 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.3 | 0.9 | 0.4 | 1.0 | 1.4 | 2.8 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 5.6 | 3.5 | 4.7 | 20.3 | 22.0 | 18.7 | 18.5 | 18.2 | 13.6 | 9.8 | 4.8 | 8.1 | 5.8 | 6.7 | 4.0 | 2.7 | - |
| Total Current Liabilities | 37.7 | 30.1 | 48.6 | 54.6 | 50.2 | 42.9 | 44.8 | 42.5 | 32.3 | 29.8 | 13.3 | 15.5 | 15.6 | 14.3 | 10.8 | 11.8 | - |
| - |
| Operating Lease Liabilities Non-Current | 4.4 | 0.4 | 1.0 | 0.6 | 0.8 | 1.5 | 2.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.3 | 0.3 | - | - |
| Total Liabilities | 43.4 | 32.1 | 50.0 | 56.5 | 51.7 | 45.4 | 48.2 | 44.3 | 32.4 | 29.8 | 19.0 | 21.4 | 15.7 | 14.5 | 11.1 | 11.8 | - |
| - |
| Additional Paid In Capital | 19.7 | 19.9 | 21.0 | 20.7 | 17.2 | 16.6 | 16.5 | 16.3 | 16.3 | 16.1 | 15.9 | 15.5 | 15.3 | 14.7 | 13.9 | 13.5 | - |
| Retained Earnings | (17.2) | 7.5 | 10.6 | 6.7 | 7.4 | 9.2 | 5.9 | 3.4 | 5.0 | 5.8 | 5.7 | 4.8 | 1.7 | (1.7) | (4.6) | (6.8) | - |
| Accumulated Other Comprehensive Income | - | (1.2) | (3.3) | (4.9) | (5.0) | (3.9) | (3.6) | (3.6) | (1.7) | (2.4) | (2.9) | (1.6) | (1.0) | (0.4) | (0.2) | (0.1) | - |
| Treasury Stock | 1.0 | 2.1 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.0 | - | 0.0 | - |
| Minority Interest | - | 0.0 | 12.0 | 15.6 | 17.6 | 16.5 | 12.4 | 8.5 | 5.9 | 5.4 | 5.7 | 4.5 | 2.7 | 1.9 | 1.1 | 0.5 | - |
| Total Stockholders Equity | 0.6 | 24.3 | 28.2 | 22.4 | 19.8 | 22.2 | 19.0 | 16.3 | 19.7 | 19.7 | 18.7 | 18.8 | 15.8 | 12.8 | 9.3 | 6.8 | 4.5 |
| Total Equity | 0.6 | 24.3 | 40.2 | 38.1 | 37.3 | 38.6 | 31.4 | 24.8 | 25.6 | 25.1 | 24.4 | 23.2 | 18.6 | 14.7 | 10.4 | 7.2 | 4.5 |
| - |
| Net debt | (1.5) | (16.0) | 13.3 | 10.0 | (1.7) | (5.6) | (0.2) | 5.1 | (1.9) | 2.5 | 0.5 | 2.1 | (2.7) | - | - | - | - |
| Working Capital | (6.3) | 15.9 | 27.5 | 26.4 | 21.8 | 23.6 | 17.4 | 12.6 | 14.5 | 12.5 | 16.8 | 16.5 | 10.0 | 9.7 | 7.2 | 4.4 | - |
| Book Value | 0.6 | 24.3 | 28.2 | 22.4 | 19.8 | 22.2 | 19.0 | 16.3 | 19.7 | 19.7 | 18.7 | 18.8 | 15.8 | 12.8 | 9.3 | 6.8 | 4.5 |
| Tangible Book Value | (0.9) | 22.6 | 25.8 | 18.7 | 13.3 | 16.1 | 12.4 | 9.2 | 16.2 | 15.5 | 14.4 | 13.8 | 11.8 | 9.6 | 7.5 | 5.6 | - |
| 3.6 |
| 4.2 |
| 1.9 |
| 2.5 |
| 2.4 |
| 3.4 |
| 2.5 |
| 2.9 |
| 1.9 |
| 3.0 |
| 2.7 |
| 2.7 |
| 2.0 |
| 1.6 |
| 1.9 |
| 0.5 |
| 1.3 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.3 |
| 75.7 |
| 66.5 |
| 67.3 |
| 58.5 |
| 59.9 |
| 62.2 |
| 67.9 |
| 67.7 |
| 57.4 |
| 55.1 |
| 56.7 |
| 56.1 |
| 54.6 |
| 46.8 |
| 46.1 |
| 42.6 |
| 38.9 |
| 42.3 |
| 39.7 |
| 30.2 |
| 28.5 |
| 30.1 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 3.1 |
| 3.1 |
| 3.0 |
| 3.0 |
| 2.9 |
| 2.9 |
| 2.8 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.2 |
| 3.2 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.8 |
| 2.3 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.8 |
| 2.9 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.6 |
| 4.2 |
| 1.6 |
| 1.9 |
| 2.0 |
| 2.2 |
| 2.3 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.6 |
| 2.7 |
| 2.1 |
| 2.5 |
| 2.9 |
| 2.7 |
| 3.5 |
| 4.3 |
| 4.9 |
| 4.3 |
| 4.8 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.2 |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.6 |
| 2.0 |
| 1.3 |
| 1.2 |
| 1.1 |
| 2.4 |
| 1.7 |
| 1.6 |
| 1.3 |
| 1.7 |
| 1.7 |
| 1.4 |
| 1.9 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.1 |
| 2.3 |
| 1.9 |
| 0.9 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.4 |
| 84.0 |
| 82.5 |
| 73.9 |
| 76.2 |
| 79.5 |
| 87.1 |
| 86.9 |
| 77.0 |
| 69.1 |
| 71.2 |
| 70.5 |
| 69.3 |
| 58.0 |
| 58.6 |
| 55.7 |
| 52.1 |
| 54.9 |
| 55.5 |
| 45.1 |
| 42.6 |
| 43.4 |
| 41.6 |
| 9.3 |
| 12.1 |
| 8.1 |
| 10.3 |
| 8.9 |
| 11.4 |
| 13.2 |
| 10.0 |
| 10.4 |
| 9.6 |
| 3.6 |
| 2.4 |
| 6.8 |
| 6.2 |
| 8.8 |
| 6.5 |
| 9.8 |
| 8.2 |
| 0.5 |
| 0.3 |
| 0.5 |
| 0.9 |
| 4.3 |
| 1.8 |
| 1.1 |
| 0.4 |
| 0.1 |
| 0.6 |
| 0.9 |
| 1.0 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.4 |
| 1.1 |
| 1.8 |
| 2.2 |
| 2.8 |
| 0.4 |
| 0.8 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| 18.7 |
| 21.2 |
| 20.3 |
| 18.7 |
| 18.5 |
| 22.3 |
| 22.6 |
| 18.5 |
| 18.2 |
| 17.8 |
| 14.6 |
| 15.1 |
| 13.6 |
| 13.6 |
| 12.2 |
| 10.4 |
| 9.8 |
| 12.6 |
| 6.8 |
| 5.9 |
| 7.1 |
| 6.5 |
| 54.4 |
| 52.4 |
| 51.3 |
| 42.9 |
| 47.3 |
| 41.2 |
| 44.4 |
| 44.8 |
| 51.3 |
| 52.4 |
| 45.2 |
| 42.5 |
| 42.6 |
| 32.3 |
| 31.7 |
| 32.3 |
| 33.2 |
| 30.8 |
| 28.6 |
| 29.8 |
| 30.3 |
| 14.4 |
| 14.7 |
| 13.3 |
| 14.2 |
| 1.2 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.7 |
| 2.1 |
| 2.1 |
| 3.9 |
| 3.9 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.6 |
| 53.8 |
| 45.4 |
| 50.2 |
| 44.2 |
| 47.8 |
| 48.2 |
| 56.9 |
| 58.0 |
| 51.1 |
| 44.3 |
| 45.8 |
| 44.0 |
| 40.7 |
| 32.4 |
| 33.2 |
| 30.8 |
| 28.7 |
| 29.8 |
| 30.3 |
| 20.7 |
| 18.7 |
| 19.0 |
| 19.4 |
| 16.7 |
| 16.6 |
| 16.6 |
| 16.6 |
| 16.5 |
| 16.5 |
| 16.4 |
| 16.4 |
| 16.4 |
| 16.3 |
| 16.3 |
| 16.3 |
| 16.2 |
| 16.3 |
| 16.2 |
| 16.2 |
| 16.1 |
| 16.1 |
| 16.0 |
| 16.0 |
| 16.0 |
| 15.9 |
| 15.8 |
| 10.1 |
| 9.2 |
| 7.2 |
| 6.0 |
| 6.1 |
| 5.9 |
| 6.5 |
| 5.6 |
| 4.0 |
| 3.4 |
| 3.9 |
| 3.3 |
| 5.1 |
| 5.0 |
| 6.2 |
| 6.0 |
| 5.6 |
| 5.8 |
| 5.7 |
| 5.8 |
| 5.5 |
| 5.7 |
| 4.6 |
| (4.6) |
| (3.9) |
| (4.1) |
| (3.9) |
| (5.1) |
| (5.1) |
| (5.1) |
| (3.6) |
| (4.0) |
| (3.6) |
| (3.5) |
| (3.6) |
| (3.5) |
| (2.1) |
| (1.7) |
| (1.7) |
| (2.1) |
| (2.0) |
| (2.3) |
| (2.4) |
| (2.0) |
| (2.1) |
| (2.0) |
| (2.9) |
| (3.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 16.5 |
| 13.3 |
| 12.0 |
| 10.6 |
| 12.4 |
| 11.1 |
| 10.3 |
| 8.9 |
| 8.5 |
| 8.5 |
| 8.8 |
| 8.7 |
| 5.9 |
| 4.8 |
| 4.5 |
| 3.8 |
| 5.4 |
| 5.2 |
| 4.5 |
| 4.4 |
| 5.7 |
| 4.8 |
| 22.9 |
| 22.2 |
| 19.0 |
| 17.8 |
| 17.8 |
| 19.0 |
| 19.1 |
| 18.6 |
| 17.0 |
| 16.3 |
| 16.9 |
| 17.7 |
| 19.8 |
| 19.7 |
| 20.5 |
| 20.3 |
| 19.6 |
| 19.7 |
| 19.9 |
| 19.8 |
| 19.5 |
| 18.7 |
| 17.4 |
| 38.6 |
| 32.2 |
| 29.7 |
| 28.4 |
| 31.4 |
| 30.2 |
| 28.9 |
| 26.0 |
| 24.8 |
| 25.4 |
| 26.5 |
| 28.6 |
| 25.6 |
| 25.3 |
| 24.8 |
| 23.4 |
| 25.1 |
| 25.1 |
| 24.4 |
| 23.9 |
| 24.4 |
| 22.2 |
| (5.6) |
| (2.3) |
| (4.3) |
| 2.5 |
| (0.2) |
| 5.6 |
| 7.0 |
| 4.9 |
| 5.1 |
| 5.9 |
| 9.5 |
| 2.5 |
| (1.9) |
| (1.4) |
| 0.5 |
| (1.7) |
| 2.5 |
| 0.7 |
| 1.8 |
| (2.7) |
| 0.5 |
| (0.2) |
| 23.6 |
| 20.0 |
| 17.3 |
| 15.5 |
| 17.4 |
| 16.6 |
| 15.3 |
| 12.2 |
| 12.6 |
| 14.2 |
| 23.8 |
| 22.9 |
| 14.5 |
| 12.9 |
| 11.8 |
| 10.3 |
| 12.5 |
| 9.4 |
| 15.7 |
| 13.9 |
| 16.8 |
| 14.3 |
| 22.2 |
| 19.0 |
| 17.8 |
| 17.8 |
| 19.0 |
| 19.1 |
| 18.6 |
| 17.0 |
| 16.3 |
| 16.9 |
| 17.7 |
| 19.8 |
| 19.7 |
| 20.5 |
| 20.3 |
| 19.6 |
| 19.7 |
| 19.9 |
| 19.8 |
| 19.5 |
| 18.7 |
| 17.4 |
| 17.0 |
| 16.1 |
| 12.8 |
| 11.5 |
| 11.4 |
| 12.4 |
| 12.4 |
| 11.7 |
| 10.1 |
| 9.2 |
| 9.7 |
| 10.9 |
| 12.5 |
| 16.2 |
| 16.8 |
| 16.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.7 |
| 15.3 |
| 14.4 |
| 12.9 |