| (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 | 16.6 | 15.9 | 5.1 | 9.0 | 18.7 | 0.5 | 6.6 | 0.2 | 0.5 | 0.8 | 0.2 | 0.5 | 0.0 | 0.0 | 0.0 | 0.1 | (0.0) |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 16.6 | 15.9 | 5.1 | 9.0 | 18.7 | 0.5 | 6.6 | 0.2 | 0.5 | 0.8 | 0.2 | 0.5 | 0.0 | 0.0 | 0.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | 6.8 | 2.9 | - | - | - | - | - | - | - | - | - | 0.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | 3.9 | 2.8 | 4.7 | 3.5 | 2.0 | 1.1 | 0.7 | 0.5 | 0.7 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | 0.3 | 0.3 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 1.1 | 1.0 | 2.5 | 2.2 | 2.0 | 0.8 | 0.3 | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | 1.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 46.0 | 30.7 | 9.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 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 | 0.1 | 0.1 | 0.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 46.0 | 30.7 | 9.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 13.6 | 16.6 | 14.9 | 17.0 | 20.7 | 15.9 | 16.3 | 6.2 | 2.8 | 5.1 | 6.1 | 7.3 | 9.0 | 10.3 | 12.7 | |||||||||||||||||||||||||
| 0.1 |
| (0.0) |
| 0.5 |
| - |
| - |
| Prepaid Expenses | 0.9 | 1.0 | 0.6 | 1.1 | 0.9 | 0.6 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 33.5 | 33.3 | 19.0 | 20.6 | 24.6 | 4.5 | 8.9 | 1.7 | 2.0 | 2.0 | 1.2 | 1.2 | 0.7 | 1.0 | 1.6 | 1.0 | - |
| - |
| - |
| - |
| Accumulated Depreciation | 0.7 | 0.6 | 1.2 | 0.7 | 0.3 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 0.5 | 0.4 | 1.3 | 1.4 | 1.6 | 0.7 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Long Term Investments | 14.6 | 6.2 | 3.1 | 3.1 | 5.0 | 1.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 13.6 | 5.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3.6 | 3.6 | 3.6 | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 18.6 | 23.5 | 44.9 | 31.5 | 4.7 | 3.1 | 1.5 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 4.1 | - |
| Operating Lease Right Of Use Assets | 2.1 | 1.4 | 2.0 | 0.8 | 0.4 | 0.5 | 0.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Total Non-Current Assets | 39.4 | 54.8 | 54.9 | 40.4 | 11.8 | 5.3 | 2.3 | 0.0 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 2.2 | 5.7 | - |
| Total Assets | 72.9 | 88.1 | 73.9 | 61.0 | 36.4 | 9.8 | 11.1 | 1.7 | 2.2 | 2.2 | 1.4 | 1.5 | 1.0 | 1.4 | 3.8 | 6.8 | - |
| 0.3 |
| - |
| Short Term Debt | - | - | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 0.4 | 0.5 | - |
| Other Current Liabilities | 0.2 | - | 1.1 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 18.6 | 15.3 | 13.8 | 12.8 | 6.0 | 3.5 | 2.6 | 1.1 | 2.1 | 1.4 | 1.5 | 2.3 | 3.4 | 5.0 | 6.9 | 5.8 | - |
| - |
| Operating Lease Liabilities Non-Current | 1.9 | 1.2 | 1.7 | 0.5 | 0.2 | 0.4 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 0.7 | 2.7 | 6.0 | - | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 48.4 | 33.9 | 15.5 | 6.5 | 0.2 | 0.4 | 2.1 | 0.0 | 0.0 | 1.2 | 1.2 | 0.0 | 0.0 | 0.2 | 0.8 | 0.4 | - |
| Total Liabilities | 67.0 | 49.2 | 29.3 | 19.3 | 6.2 | 4.0 | 4.7 | 1.1 | 2.1 | 2.6 | 2.7 | 2.3 | 3.4 | 5.2 | 7.7 | 6.2 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | 13.2 | (2.1) | (10.9) | 46.0 | 45.8 | 44.6 | 43.8 | 40.1 | 35.2 | 33.3 | 25.3 | - |
| Retained Earnings | (75.3) | (37.8) | (28.0) | (23.4) | (15.2) | (7.0) | (2.7) | 0.1 | (46.9) | (47.2) | (46.8) | (45.4) | (43.2) | (39.0) | (37.2) | (24.4) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | - |
| Minority Interest | (0.0) | (0.5) | (0.2) | (0.1) | (0.5) | (0.3) | (0.2) | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5.9 | 39.4 | 44.8 | 41.8 | 30.6 | 6.2 | 6.6 | 0.6 | 0.1 | (0.4) | (1.3) | (0.8) | (2.5) | (3.8) | (3.9) | 0.6 | 2.6 |
| Total Equity | 5.9 | 38.9 | 44.6 | 41.7 | 30.2 | 5.8 | 6.4 | 0.6 | 0.1 | (0.4) | (1.3) | (0.8) | (2.5) | (3.8) | (3.9) | 0.6 | 2.6 |
| - |
| Net debt | 29.4 | 14.8 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 14.9 | 18.0 | 5.2 | 7.8 | 18.6 | 0.9 | 6.2 | 0.6 | (0.1) | 0.6 | (0.3) | (1.1) | (2.8) | (4.0) | (5.3) | (4.7) | - |
| Book Value | 5.9 | 39.4 | 44.8 | 41.8 | 30.6 | 6.2 | 6.6 | 0.6 | 0.1 | (0.4) | (1.3) | (0.8) | (2.5) | (3.8) | (3.9) | 0.6 | 2.6 |
| Tangible Book Value | (16.3) | 12.3 | (3.7) | 6.7 | 25.9 | 3.1 | 5.1 | 0.6 | (0.0) | (0.6) | (1.5) | (1.1) | (2.8) | (4.2) | (4.3) | (3.6) | - |
| 16.1 |
| 18.7 |
| 22.4 |
| 24.4 |
| 27.3 |
| 0.5 |
| 2.1 |
| 3.3 |
| 4.0 |
| 6.6 |
| 0.2 |
| 0.4 |
| 0.7 |
| 0.2 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.4 |
| 0.2 |
| 0.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 13.6 | 16.6 | 14.9 | 17.0 | 20.7 | 15.9 | 16.3 | 6.2 | 2.8 | 5.1 | 6.1 | 7.3 | 9.0 | 10.3 | 12.7 | 16.1 | 18.7 | 22.4 | 24.4 | 27.3 | 0.5 | 2.1 | 3.3 | 4.0 | 6.6 | 0.2 | 0.4 | 0.7 | 0.2 | 0.6 | 0.5 | 0.3 | 0.5 | 0.2 | 0.5 | 0.5 | 0.8 | 0.4 | 0.2 | 0.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 13.6 | 12.0 | - | - | - | - | - | - | - | - | - | - | - | 5.4 | 3.8 | 0.1 | 2.9 | 0.2 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.1 | 3.9 | 3.4 | 3.5 | 3.2 | 2.8 | 3.0 | 3.6 | 4.2 | 4.7 | 4.4 | 3.4 | 3.5 | 3.7 | 2.3 | 2.2 | 2.0 | 1.6 | 1.5 | 1.2 | 1.1 | 0.8 | 0.9 | 1.0 | 0.7 | - | 0.4 | 0.3 | 0.5 | 0.0 | 0.5 | 0.6 | 0.7 | 0.8 | 0.5 | 0.3 | 0.3 | 0.6 | 0.5 | 0.5 |
| Prepaid Expenses | 0.8 | 0.9 | 0.7 | 1.2 | 1.1 | 1.0 | 0.4 | 0.5 | 0.9 | 0.6 | 0.5 | 1.7 | 1.1 | 1.0 | 0.7 | 0.6 | 0.9 | 1.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 31.2 | 33.5 | 31.2 | 33.7 | 36.8 | 33.3 | 31.9 | 20.8 | 17.2 | 19.0 | 18.2 | 19.0 | 20.6 | 20.6 | 19.8 | 22.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1.2 | 1.1 | 1.0 | 9.5 | 2.6 | 1.0 | 2.6 | 2.6 | 2.5 | 2.5 | 2.2 | 2.2 | 2.2 | 2.1 | 2.0 | 2.0 | 2.0 | 1.8 | 1.8 | 1.8 | 0.8 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.6 | 1.6 | 1.5 | 1.3 | 1.2 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.5 | 0.5 | 0.4 | 8.9 | 2.1 | 0.4 | 1.0 | 1.1 | 1.2 | 1.3 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | |||||||||||||||||||||||
| Long Term Investments | 14.2 | 14.6 | 12.6 | 10.5 | 10.7 | 6.2 | 8.3 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 4.9 | 5.0 | |||||||||||||||||||||||
| Equity Method Investments | 13.2 | 13.6 | 11.6 | 9.5 | 9.7 | 5.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.3 | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 17.9 | 18.6 | 21.1 | 41.0 | 42.0 | 23.5 | 42.0 | 43.0 | 44.0 | 44.9 | 30.1 | 30.8 | 31.5 | 32.2 | 21.8 | 4.6 | 4.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.0 | 2.1 | 2.2 | 1.1 | 1.2 | 1.4 | 1.7 | 1.8 | 1.9 | 2.0 | 2.0 | 2.1 | 0.8 | 0.9 | 0.3 | 0.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 38.1 | 39.4 | 39.9 | 65.1 | 59.5 | 54.8 | 56.6 | 52.6 | 53.7 | 54.9 | 40.1 | 41.0 | 40.4 | 40.9 | 26.7 | 11.4 | 11.8 | |||||||||||||||||||||||
| Total Assets | 69.3 | 72.9 | 71.1 | 98.8 | 96.4 | 88.1 | 88.5 | 73.4 | 70.9 | 73.9 | 73.9 | 60.0 | 61.0 | 61.5 | 46.5 | 33.9 | 36.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.7 | 0.9 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 | - | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.9 | 0.6 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | 0.2 | 0.2 | 0.0 | - | - | 1.9 | 1.1 | 1.0 | 1.1 | 0.7 | 0.7 | 1.2 | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 13.7 | 18.6 | 17.4 | 14.9 | 13.3 | 15.3 | 14.3 | 11.6 | 12.7 | 13.8 | 9.9 | 10.6 | 12.8 | 9.2 | 6.9 | 5.2 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 46.2 | 46.0 | 45.1 | 44.2 | 43.4 | 30.7 | 30.1 | 14.4 | 8.8 | 9.1 | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.4 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.8 | 1.9 | 2.0 | 1.1 | 1.1 | 1.2 | 1.4 | 1.5 | 1.6 | 1.7 | 1.8 | 1.9 | 0.5 | 0.6 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | 2.1 | 0.8 | 0.7 | 2.0 | 2.7 | 2.8 | 2.7 | 5.7 | 6.0 | 6.0 | 7.1 | 3.9 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 48.6 | 48.4 | 47.6 | 48.5 | 46.4 | 33.9 | 34.8 | 20.4 | 15.2 | 15.5 | 7.4 | 7.9 | 6.5 | 7.6 | 4.1 | 0.2 | ||||||||||||||||||||||||
| Total Liabilities | 62.3 | 67.0 | 64.9 | 63.4 | 59.7 | 49.2 | 49.1 | 32.0 | 27.9 | 29.3 | 17.3 | 18.5 | 19.3 | 16.8 | 11.0 | 5.4 | ||||||||||||||||||||||||
| 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 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (74.5) | (75.3) | (73.7) | (43.3) | (41.3) | (37.8) | (36.2) | (33.4) | (29.9) | (28.0) | (26.7) | (24.9) | (23.4) | (19.1) | (21.7) | (18.4) | (15.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.5) | (0.3) | (0.3) | (0.3) | (0.2) | (0.2) | (0.1) | (0.1) | (0.8) | (0.7) | (0.5) | (0.5) | |||||||||||||||||||||||
| Total Stockholders Equity | 7.0 | 5.9 | 6.1 | 35.4 | 36.7 | 39.4 | 39.8 | 41.7 | 43.3 | 44.8 | 41.1 | 41.6 | 41.8 | 45.5 | 36.2 | 29.0 | 30.6 | |||||||||||||||||||||||
| Total Equity | 7.0 | 5.9 | 6.1 | 35.4 | 36.7 | 38.9 | 39.5 | 41.4 | 43.0 | 44.6 | 41.0 | 41.5 | 41.7 | 44.6 | 39.5 | 28.5 | 30.2 | 33.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 46.2 | 46.0 | 45.1 | 44.2 | 43.4 | 30.7 | 30.1 | 14.4 | 9.7 | 9.7 | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 32.6 | 29.4 | 30.2 | 27.3 | 22.7 | 14.8 | 13.8 | 8.2 | 6.9 | 4.5 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 17.5 | 14.9 | 13.9 | 18.8 | 23.6 | 18.0 | 17.6 | 9.2 | 4.4 | 5.2 | 8.3 | 8.4 | 7.8 | 11.4 | 12.9 | 17.3 | 18.6 | 23.1 | ||||||||||||||||||||||
| Book Value | 7.0 | 5.9 | 6.1 | 35.4 | 36.7 | 39.4 | 39.8 | 41.7 | 43.3 | 44.8 | 41.1 | 41.6 | 41.8 | 45.5 | 36.2 | 29.0 | 30.6 | 33.4 | ||||||||||||||||||||||
| Tangible Book Value | (14.4) | (16.3) | (18.6) | (9.2) | (8.9) | 12.3 | (5.8) | (4.9) | (4.3) | (3.7) | 7.4 | 7.2 | 6.7 | 10.0 | 14.4 | 24.4 | 25.9 | |||||||||||||||||||||||
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.2 |
| - |
| 0.9 |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| 27.2 |
| 28.9 |
| 31.5 |
| 4.5 |
| 5.3 |
| 6.1 |
| 6.8 |
| 8.9 |
| - |
| 3.2 |
| 2.9 |
| 1.7 |
| 1.6 |
| 2.2 |
| 2.0 |
| 2.0 |
| 1.9 |
| 1.7 |
| 1.8 |
| 2.0 |
| 1.6 |
| 1.4 |
| 1.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 1.6 |
| 1.7 |
| 1.7 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 3.8 |
| 4.0 |
| 1.6 |
| 1.1 |
| 0.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 3.8 |
| 3.8 |
| 3.1 |
| 3.2 |
| 3.2 |
| 1.9 |
| 1.5 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| - |
| 0.2 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 9.9 |
| 7.5 |
| 5.3 |
| 4.4 |
| 4.0 |
| 2.7 |
| 2.3 |
| - |
| 0.3 |
| 0.3 |
| 0.0 |
| 2.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 37.9 |
| 38.8 |
| 39.0 |
| 9.8 |
| 9.7 |
| 10.1 |
| 9.5 |
| 11.1 |
| - |
| 3.5 |
| 3.3 |
| 1.7 |
| 3.7 |
| 2.3 |
| 2.2 |
| 2.2 |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.2 |
| 1.8 |
| 1.6 |
| 1.5 |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 4.2 |
| 3.7 |
| 3.1 |
| 3.5 |
| 3.1 |
| 3.6 |
| 2.5 |
| 2.6 |
| - |
| 2.9 |
| 2.3 |
| 1.1 |
| 0.6 |
| 0.6 |
| 0.5 |
| 2.1 |
| 2.3 |
| 1.0 |
| 1.1 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 1.0 |
| 0.9 |
| 0.5 |
| 2.1 |
| - |
| 1.7 |
| 1.7 |
| 0.0 |
| 1.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 6.2 |
| 4.5 |
| 4.1 |
| 3.5 |
| 4.0 |
| 4.1 |
| 4.5 |
| 3.0 |
| 4.7 |
| - |
| 4.6 |
| 4.0 |
| 1.1 |
| 2.1 |
| 0.6 |
| 0.5 |
| 2.1 |
| 2.3 |
| 2.2 |
| 2.3 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.4 |
| 45.3 |
| 44.5 |
| 44.2 |
| 13.2 |
| 12.6 |
| 11.5 |
| 11.3 |
| (2.1) |
| - |
| (12.1) |
| (12.1) |
| (10.9) |
| 48.3 |
| 48.3 |
| 48.3 |
| 46.0 |
| 45.9 |
| 45.9 |
| 45.9 |
| 45.8 |
| 45.8 |
| 45.8 |
| 44.9 |
| (11.4) |
| (9.4) |
| (8.2) |
| (7.0) |
| (6.8) |
| (5.6) |
| (4.5) |
| (2.7) |
| - |
| (0.4) |
| (0.0) |
| 0.1 |
| (47.0) |
| (46.8) |
| (46.9) |
| (46.9) |
| (47.1) |
| (47.1) |
| (47.1) |
| (47.2) |
| (47.4) |
| (47.6) |
| (46.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| - |
| (0.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.4 |
| 34.7 |
| 35.5 |
| 5.8 |
| 5.6 |
| 5.6 |
| 6.6 |
| 6.4 |
| - |
| (1.1) |
| (0.7) |
| 0.6 |
| 1.6 |
| 1.7 |
| 1.7 |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.7) |
| (0.9) |
| (0.9) |
| 34.7 |
| 35.5 |
| 5.8 |
| 5.6 |
| 5.6 |
| 6.6 |
| 6.4 |
| - |
| (1.1) |
| (0.7) |
| 0.6 |
| 1.6 |
| 1.7 |
| 1.7 |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.7) |
| (0.9) |
| (0.9) |
| - |
| - |
| (1.5) |
| (2.7) |
| - |
| (6.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| 28.4 |
| 0.9 |
| 2.2 |
| 2.5 |
| 4.3 |
| 6.2 |
| - |
| 0.3 |
| 0.6 |
| 0.6 |
| 1.0 |
| 1.6 |
| 1.5 |
| (0.1) |
| (0.4) |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.3 |
| 0.1 |
| 0.1 |
| 34.7 |
| 35.5 |
| 5.8 |
| 5.6 |
| 5.6 |
| 6.6 |
| 6.4 |
| - |
| (1.1) |
| (0.7) |
| 0.6 |
| 1.6 |
| 1.7 |
| 1.7 |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.7) |
| (0.9) |
| (0.9) |
| 28.6 |
| 30.9 |
| 31.7 |
| 2.7 |
| 2.4 |
| 2.4 |
| 4.6 |
| 4.9 |
| - |
| (1.1) |
| (0.8) |
| 0.6 |
| 1.5 |
| 1.7 |
| 1.6 |
| (0.0) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.6) |
| (0.9) |
| (1.0) |
| (1.1) |