| (in millions of USD) | Q4 FY 25 | Q3 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 | Q4 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | 7.1 | - | 6.8 | 7.1 | 9.0 | 2.8 | 5.4 | 7.5 | 10.0 | 10.9 | 12.6 | 13.0 | 9.6 | 10.0 | |||||||||||||||||||||||||
| (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 | 7.9 | 7.3 | 6.8 | 5.4 | 12.6 | 10.6 | 8.1 | 16.5 | 3.8 | 3.9 | 3.3 | 11.4 | 3.8 | 7.9 | 28.0 | 30.5 | 29.7 | 15.1 |
| Restricted Cash | 0.0 | 1.3 | 1.3 | 1.4 | 0.0 | 7.5 | 7.5 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 7.9 | 7.3 | 6.8 | 5.4 | 12.6 | 10.6 | 8.1 | 16.5 | 3.8 | 3.9 | 3.3 | 11.4 | 3.8 | 7.9 | 28.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 4.1 | 5.3 | 4.4 | 4.5 | 3.4 | 2.9 | 4.4 | 3.4 | 3.3 | 3.4 | 4.1 | 0.2 | 0.1 | 0.2 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 2.8 | 2.2 | 2.7 | 3.1 | 3.5 | 3.4 | 3.0 | 2.8 | 2.7 | 2.8 | 4.1 | 5.3 | 5.6 | 0.7 | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 37.5 | 36.2 | 36.1 | 31.9 | 26.7 | 23.4 | 21.3 | 18.8 | - | 17.0 | 20.0 | 7.2 | 9.1 | 10.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 2.8 | 2.4 | 3.3 | 3.4 | 2.8 | 2.8 | 1.9 | 1.8 | 2.2 | 1.9 | 4.4 | 1.2 | 1.5 | 1.9 | 0.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 15.2 | 15.0 | 7.5 | 7.3 | 1.1 | 0.0 | 7.1 | 8.9 | 9.8 | 9.9 | 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 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 15.3 | 15.2 | 15.0 | 7.5 | 7.3 | 2.5 | 0.0 | 7.4 | 11.5 | 11.5 | 9.9 | 0.0 | - | - | - | - | ||
| 10.6 |
| 11.1 |
| 11.2 |
| 8.2 |
| 8.1 |
| 16.2 |
| 15.9 |
| 16.4 |
| 16.5 |
| 4.1 |
| 3.9 |
| 3.0 |
| 2.8 |
| 3.1 |
| 3.3 |
| 3.2 |
| 5.6 |
| 8.2 |
| 11.4 |
| 14.5 |
| 4.2 |
| 8.1 |
| 3.8 |
| 2.6 |
| 15.2 |
| Restricted Cash | - | 0.0 | - | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 7.5 | 7.5 | 7.5 | 7.4 | 7.4 | 7.5 | 7.5 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 7.1 | - | 6.8 | 7.1 | 9.0 | 2.8 | 5.4 | 7.5 | 10.0 | 10.9 | 12.6 | 13.0 | 9.6 | 10.0 | 10.6 | 11.1 | 11.2 | 8.2 | 8.1 | 16.2 | 15.9 | 16.4 | 16.5 | 4.1 | 3.9 | 3.0 | 2.8 | 3.1 | 3.3 | 3.2 | 5.6 | 8.2 | 11.4 | 14.5 | 4.2 | 8.1 | 3.8 | 2.6 | 15.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | 3.5 | - | 4.4 | 4.8 | 4.4 | 3.9 | 4.5 | 3.7 | 3.0 | 3.0 | 3.4 | 3.2 | 2.9 | 2.9 | 2.9 | 2.5 | 1.4 | 3.2 | 4.4 | 3.6 | 3.5 | 3.6 | 3.4 | 3.1 | 3.4 | 2.9 | 2.7 | 3.2 | 4.1 | 4.2 | 3.7 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | 3.1 | - | 2.7 | 6.1 | 5.9 | 5.7 | 5.5 | 5.7 | 4.9 | 4.8 | 3.5 | 3.2 | 3.0 | 3.3 | 3.4 | 3.5 | 3.5 | 3.5 | 3.0 | 3.6 | 3.6 | 3.1 | 2.8 | 3.0 | 2.8 | 3.2 | 3.8 | 4.2 | 4.1 | 3.9 | 3.4 | 5.2 | 5.3 | 5.3 | 3.9 | 5.6 | 5.6 | 0.3 | 0.3 |
| Prepaid Expenses | - | 0.6 | - | 0.3 | 0.3 | 0.5 | 0.7 | 0.7 | 0.6 | 0.7 | 0.4 | 0.5 | 0.6 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | 14.3 | - | 15.5 | 19.7 | 21.2 | 14.5 | 17.5 | 18.8 | 18.6 | 19.0 | 20.0 | 20.0 | 23.5 | 24.1 | 24.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | 37.5 | - | 36.1 | 32.0 | 31.4 | 30.6 | 29.5 | 28.0 | 27.5 | 27.3 | 26.7 | 25.7 | 24.7 | 24.1 | 23.4 | 22.7 | 22.0 | 21.9 | 21.3 | 19.9 | 19.5 | 19.1 | 18.8 | 18.4 | 17.0 | 16.6 | 16.4 | 20.2 | 20.0 | 21.4 | 20.5 | 6.9 | 7.2 | 8.0 | 9.2 | 9.1 | 9.1 | - | - |
| Accumulated Depreciation | - | 28.0 | - | 24.3 | 23.7 | 23.1 | 22.4 | 22.0 | 21.4 | 20.9 | 20.3 | 19.8 | 19.3 | 18.7 | 18.3 | 17.8 | 17.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | 9.6 | - | 11.8 | 8.3 | 8.3 | 8.2 | 7.5 | 6.6 | 6.7 | 6.9 | 6.9 | 6.4 | 5.9 | 5.8 | 5.5 | 5.3 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1.4 | 1.4 | 5.7 | 6.5 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | ||||||||||||||||||||||
| Intangible Assets | - | 4.2 | - | 7.3 | 9.6 | 16.0 | 16.7 | 17.4 | 18.1 | 18.8 | 19.6 | 10.1 | 10.5 | 5.6 | 6.0 | 6.3 | 6.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | 1.0 | - | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 0.8 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | 0.2 | - | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 33.0 | 30.7 | 39.2 | 42.0 | 47.2 | 55.2 | 49.1 | 52.3 | 53.2 | 53.6 | 55.1 | 46.6 | 46.8 | 44.9 | 45.9 | 46.8 | 47.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | 3.0 | - | 3.3 | 3.2 | 3.9 | 3.1 | 3.4 | 4.4 | 4.2 | 4.0 | 2.8 | 2.5 | 2.6 | 3.2 | 2.8 | 3.5 | 2.5 | 2.1 | 1.9 | 2.0 | 2.1 | 2.0 | 1.8 | 2.3 | 1.9 | 1.9 | 2.6 | 3.5 | 4.4 | 4.2 | 4.8 | 1.3 | 1.2 | 1.3 | 1.1 | 1.3 | 1.5 | 1.4 | 1.8 |
| Short Term Debt | - | 1.9 | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.8 | 1.5 | 1.1 | 0.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | 2.6 | - | 2.1 | 2.4 | 2.4 | 2.5 | 2.8 | 3.0 | 3.3 | 3.1 | 3.3 | 3.8 | 2.4 | 2.2 | 2.3 | 1.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | 0.3 | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 7.2 | 6.2 | 5.4 | 6.3 | 5.9 | 6.7 | 6.5 | 6.6 | 6.1 | 6.1 | 6.5 | 6.4 | 5.5 | 5.1 | 5.3 | 4.7 | 4.6 | 4.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 13.6 | 15.0 | 11.8 | 12.2 | 12.0 | 14.1 | 13.1 | 13.4 | 14.2 | 14.4 | 14.4 | 12.8 | 12.2 | 17.8 | 20.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | 13.4 | - | 15.0 | 15.0 | 15.0 | 7.5 | 7.5 | 7.4 | 7.4 | 7.4 | 7.3 | 7.3 | 0.5 | 0.7 | 1.1 | 1.4 | 1.7 | - | 0.0 | 5.0 | 5.7 | 6.4 | 7.1 | 7.9 | 9.8 | 10.5 | 11.3 | 11.3 | 9.9 | 41.3 | - | - | - | - | - | - | - | - | 6.0 |
| Operating Lease Liabilities Non-Current | - | 0.7 | - | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | 0.1 | - | - | 0.5 | 0.5 | 0.2 | - | 0.2 | 0.3 | 0.0 | - | 0.4 | 0.0 | 0.0 | - | 0.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 30.1 | 29.4 | 29.8 | 29.3 | 31.0 | 38.3 | 29.8 | 30.4 | 31.4 | 31.2 | 31.3 | 21.2 | 20.6 | 19.1 | 21.7 | 20.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | 255.8 | - | 250.7 | 250.4 | 250.1 | 249.3 | 249.0 | 248.8 | 248.4 | 247.9 | 247.1 | 247.0 | 246.1 | 245.5 | 244.8 | 244.4 | |||||||||||||||||||||||
| Retained Earnings | (250.3) | (254.5) | (241.4) | (238.1) | (234.3) | (233.2) | (230.1) | (227.2) | (227.1) | (226.1) | (224.2) | (221.7) | (220.8) | (220.3) | (221.4) | (219.0) | (218.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3.0 | 1.3 | 9.4 | 12.7 | 16.2 | 16.9 | 19.3 | 21.8 | 21.8 | 22.3 | 23.8 | 25.4 | 26.2 | 25.8 | 24.1 | 25.9 | 25.9 | |||||||||||||||||||||||
| Total Equity | 3.0 | 1.3 | 9.4 | 12.7 | 16.2 | 16.9 | 19.3 | 21.8 | 21.8 | 22.3 | 23.8 | 25.4 | 26.2 | 25.8 | 24.1 | 25.9 | 25.9 | 26.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | 15.3 | - | 15.0 | 15.0 | 15.0 | 7.5 | 7.5 | 7.4 | 7.4 | 7.4 | 7.3 | 7.3 | 0.5 | 2.5 | 2.5 | 2.5 | 2.5 | - | 0.0 | 7.5 | 7.5 | 7.4 | 7.4 | 10.2 | 11.5 | 11.4 | 11.3 | 11.3 | 9.9 | 50.2 | - | - | 0.0 | - | - | - | - | - | 6.0 |
| Net debt | - | 8.2 | - | 8.3 | 7.9 | 6.0 | 4.7 | 2.0 | (0.0) | (2.6) | (3.6) | (5.3) | (5.8) | (9.1) | (7.5) | (8.1) | (8.5) | (8.7) | ||||||||||||||||||||||
| Working Capital | - | (0.8) | - | 3.4 | 7.7 | 7.1 | 1.5 | 4.1 | 4.6 | 4.3 | 4.6 | 7.2 | 7.9 | 5.7 | 4.0 | 6.0 | 6.3 | 7.3 | ||||||||||||||||||||||
| Book Value | 3.0 | 1.3 | 9.4 | 12.7 | 16.2 | 16.9 | 19.3 | 21.8 | 21.8 | 22.3 | 23.8 | 25.4 | 26.2 | 25.8 | 24.1 | 25.9 | 25.9 | 26.8 | ||||||||||||||||||||||
| Tangible Book Value | 1.6 | (4.3) | 3.7 | (1.2) | (2.2) | (7.9) | (6.2) | (4.4) | (5.1) | (5.3) | (4.6) | 6.5 | 6.8 | 11.4 | 9.3 | 10.7 | 10.4 | |||||||||||||||||||||||
| - |
| 30.5 |
| 29.7 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.8 | 0.5 | 0.3 | 0.7 | 0.5 | 0.3 | 0.5 | 0.5 | 0.8 | 0.6 | 0.5 | 0.3 | 0.9 | 1.0 | 1.1 | 0.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15.6 | 16.6 | 15.5 | 15.1 | 20.0 | 24.8 | 23.6 | 23.2 | 10.5 | 10.8 | 12.0 | 17.2 | 10.4 | 9.7 | 29.1 | 31.0 | - | - |
| 3.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 28.6 | 26.1 | 24.3 | 22.0 | 19.8 | 17.8 | 16.0 | 13.5 | - | 6.8 | 6.2 | 5.2 | 5.4 | 3.0 | 2.0 | - | - | - |
| Property,Plant & Equipment Net | 9.0 | 10.1 | 11.8 | 10.0 | 6.9 | 5.5 | 5.4 | 5.3 | 10.0 | 10.2 | 13.9 | 2.0 | 3.7 | 7.4 | 1.6 | 2.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.4 | 1.4 | 6.5 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 8.9 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 3.4 | 5.3 | 7.3 | 17.4 | 10.1 | 6.3 | 8.0 | 9.8 | 13.9 | 13.4 | 7.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | - | - |
| Operating Lease Right Of Use Assets | 0.9 | 1.3 | 0.6 | 1.0 | 0.6 | 1.0 | 1.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.6 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 30.5 | 34.9 | 42.0 | 52.3 | 46.6 | 46.8 | 47.3 | 47.5 | 43.2 | 43.2 | 50.1 | 20.1 | 14.1 | 17.3 | 31.4 | 33.6 | - | - |
| 1.1 |
| - |
| - |
| Short Term Debt | 15.3 | 0.0 | - | - | 0.0 | 1.5 | 0.0 | 0.3 | 2.6 | 1.7 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 2.2 | 2.2 | 2.1 | 2.8 | 3.3 | 2.3 | 2.8 | 2.1 | 2.1 | 2.2 | 0.2 | 0.0 | 0.2 | 0.2 | - | - | - | - |
| Operating Lease Liabilities Current | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 6.2 | 7.4 | 6.3 | 6.6 | 6.4 | 4.7 | 5.1 | 4.5 | 3.3 | 2.9 | 2.2 | 1.0 | 0.8 | 1.0 | 0.7 | 0.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | - |
| Total Current Liabilities | 26.7 | 13.4 | 12.2 | 13.4 | 12.8 | 18.8 | 17.4 | 8.6 | 10.4 | 9.0 | 7.1 | 2.2 | 5.7 | 3.0 | 1.4 | 1.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.7 | 0.9 | 0.2 | 0.6 | 0.4 | 0.7 | 1.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.1 | 0.3 | 0.4 | 0.2 | 0.4 | 0.0 | 0.1 | 0.3 | - | - | - | 0.0 | 0.1 | 0.1 | - | - | - | - |
| Deferred Tax Liabilities | - | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.0 | 0.1 | 0.4 | 0.4 | 0.1 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | 0.0 | 0.2 | 0.4 | 0.8 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 5.1 | 0.2 | 0.3 | 0.1 | 0.1 | - | - |
| Total Liabilities | 27.6 | 30.0 | 29.3 | 30.4 | 21.2 | 20.9 | 18.7 | 16.3 | 32.0 | 28.2 | 34.0 | 7.8 | 5.8 | 3.3 | 1.6 | 1.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 257.3 | 253.1 | 250.7 | 249.0 | 247.1 | 244.8 | 243.2 | 242.0 | 197.6 | 197.5 | 223.3 | - | - | - | - | - | - | - |
| Retained Earnings | (254.4) | (248.1) | (238.1) | (227.2) | (221.7) | (219.0) | (214.6) | (210.8) | (186.4) | (182.4) | (207.2) | (182.3) | (168.1) | (142.2) | (119.5) | (99.1) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2.9 | 5.0 | 12.7 | 21.8 | 25.4 | 25.9 | 28.7 | 31.2 | 11.2 | 15.0 | 16.1 | 12.3 | 8.3 | 14.0 | 29.8 | 31.8 | 30.3 | 15.1 |
| Total Equity | 2.9 | 5.0 | 12.7 | 21.8 | 25.4 | 25.9 | 28.7 | 31.2 | 11.2 | 15.0 | 16.1 | 12.3 | 8.3 | 14.0 | 29.8 | 31.8 | 30.3 | 15.1 |
| - |
| - |
| Net debt | 7.4 | 7.9 | 8.3 | 2.0 | (5.3) | (8.1) | (8.1) | (9.1) | 7.8 | 7.5 | 6.5 | (11.4) | - | - | - | - | - | - |
| Working Capital | (11.1) | 3.2 | 3.4 | 1.6 | 7.2 | 6.0 | 6.1 | 14.6 | 0.1 | 1.7 | 4.9 | 15.0 | 4.7 | 6.7 | 27.6 | 29.4 | - | - |
| Book Value | 2.9 | 5.0 | 12.7 | 21.8 | 25.4 | 25.9 | 28.7 | 31.2 | 11.2 | 15.0 | 16.1 | 12.3 | 8.3 | 14.0 | 29.8 | 31.8 | 30.3 | 15.1 |
| Tangible Book Value | (1.9) | (1.8) | (1.2) | (4.4) | 6.5 | 10.7 | 11.9 | 12.7 | (11.5) | (7.2) | (0.1) | 12.2 | 8.3 | 13.9 | 29.7 | 31.7 | - | - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.3 |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.9 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.9 |
| 23.9 |
| 22.8 |
| 23.6 |
| 24.0 |
| 23.7 |
| 23.5 |
| 23.2 |
| 10.8 |
| 10.8 |
| 9.4 |
| 9.6 |
| 10.9 |
| 12.0 |
| 12.0 |
| 13.4 |
| 13.9 |
| 17.2 |
| 20.5 |
| 8.5 |
| 14.3 |
| 10.4 |
| 3.6 |
| 16.4 |
| 17.0 |
| 16.5 |
| 16.0 |
| 15.4 |
| 14.7 |
| 14.2 |
| 13.5 |
| 10.7 |
| 6.8 |
| 5.8 |
| 4.7 |
| 7.4 |
| 6.2 |
| 6.9 |
| 5.7 |
| 5.3 |
| 5.2 |
| 5.3 |
| 5.3 |
| 6.1 |
| 5.4 |
| - |
| - |
| 5.0 |
| 5.4 |
| 5.4 |
| 4.6 |
| 4.8 |
| 5.0 |
| 5.3 |
| 7.7 |
| 10.2 |
| 10.8 |
| 11.6 |
| 12.8 |
| 13.9 |
| 14.5 |
| 14.8 |
| 1.6 |
| 2.0 |
| 2.7 |
| 3.9 |
| 3.0 |
| 3.7 |
| 9.4 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 7.5 |
| 8.0 |
| 8.4 |
| 8.9 |
| 9.3 |
| 9.8 |
| 11.3 |
| 13.4 |
| 6.5 |
| 6.8 |
| 7.0 |
| 7.2 |
| 7.5 |
| 8.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.5 |
| 0.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.2 |
| 46.0 |
| 47.3 |
| 47.5 |
| 48.0 |
| 47.7 |
| 47.5 |
| 38.6 |
| 43.2 |
| 43.0 |
| 44.4 |
| 47.5 |
| 50.1 |
| 52.2 |
| 54.4 |
| 16.2 |
| 20.1 |
| 24.3 |
| 12.5 |
| 17.4 |
| 14.1 |
| 13.1 |
| 26.6 |
| - |
| 0.0 |
| 2.5 |
| 1.8 |
| 1.0 |
| 0.3 |
| 2.4 |
| 1.7 |
| 0.9 |
| - |
| - |
| 0.0 |
| 8.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.9 |
| 2.8 |
| 2.5 |
| 2.3 |
| 2.1 |
| 2.1 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.1 |
| 4.9 |
| 4.7 |
| 4.7 |
| 4.5 |
| 2.4 |
| 2.0 |
| 1.5 |
| 1.5 |
| 1.6 |
| 2.2 |
| 1.9 |
| 1.3 |
| 0.7 |
| 1.0 |
| 1.0 |
| 0.3 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 18.8 |
| 18.7 |
| 16.6 |
| 16.8 |
| 17.4 |
| 12.2 |
| 11.1 |
| 10.1 |
| 8.6 |
| 7.7 |
| 6.1 |
| 4.6 |
| 4.4 |
| 5.6 |
| 7.1 |
| 15.3 |
| 16.6 |
| 3.9 |
| 2.2 |
| 4.0 |
| 5.2 |
| 10.9 |
| 5.7 |
| 2.6 |
| 3.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 5.1 |
| 5.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 5.3 |
| 21.1 |
| 19.4 |
| 18.0 |
| 18.7 |
| 18.7 |
| 18.5 |
| 17.5 |
| 16.3 |
| 16.4 |
| 28.5 |
| 27.1 |
| 27.1 |
| 32.5 |
| 34.0 |
| 36.3 |
| 27.2 |
| 8.7 |
| 7.8 |
| 9.1 |
| 5.3 |
| 11.0 |
| 5.8 |
| 2.9 |
| 9.1 |
| 244.0 |
| 243.6 |
| 243.2 |
| 242.9 |
| 242.6 |
| 242.3 |
| 242.0 |
| 251.6 |
| 225.3 |
| 225.6 |
| 225.4 |
| 223.7 |
| 223.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (217.3) |
| (215.6) |
| (214.6) |
| (214.0) |
| (213.2) |
| (212.1) |
| (210.8) |
| (229.4) |
| (210.6) |
| (209.7) |
| (208.2) |
| (208.7) |
| (207.2) |
| (206.6) |
| (197.4) |
| (189.6) |
| (182.3) |
| (177.8) |
| (175.5) |
| (176.1) |
| (168.1) |
| (163.5) |
| (156.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.8 |
| 28.0 |
| 28.7 |
| 28.9 |
| 29.5 |
| 30.2 |
| 31.2 |
| 19.9 |
| 14.7 |
| 15.9 |
| 17.3 |
| 15.0 |
| 16.1 |
| 15.9 |
| 27.3 |
| 7.5 |
| 12.3 |
| 15.2 |
| 7.1 |
| 6.4 |
| 8.3 |
| 10.3 |
| 17.5 |
| 28.0 |
| 28.7 |
| 28.9 |
| 29.5 |
| 30.2 |
| 31.2 |
| 19.9 |
| 14.7 |
| 15.9 |
| 17.3 |
| 15.0 |
| 16.1 |
| 15.9 |
| 27.3 |
| 7.5 |
| 12.3 |
| 15.2 |
| 7.1 |
| 6.4 |
| 8.3 |
| 10.3 |
| 17.5 |
| - |
| (8.1) |
| (8.7) |
| (8.5) |
| (9.0) |
| (9.1) |
| 6.2 |
| 7.5 |
| 8.4 |
| 8.5 |
| 8.2 |
| 6.5 |
| 47.0 |
| - |
| - |
| (11.4) |
| - |
| - |
| - |
| - |
| - |
| (9.2) |
| 6.0 |
| 6.1 |
| 11.8 |
| 12.5 |
| 13.4 |
| 14.6 |
| 3.1 |
| 4.6 |
| 4.8 |
| 5.2 |
| 5.3 |
| 4.9 |
| (3.3) |
| (3.2) |
| 10.0 |
| 15.0 |
| 16.6 |
| 3.3 |
| 3.4 |
| 4.7 |
| 1.0 |
| 12.7 |
| 28.0 |
| 28.7 |
| 28.9 |
| 29.5 |
| 30.2 |
| 31.2 |
| 19.9 |
| 14.7 |
| 15.9 |
| 17.3 |
| 15.0 |
| 16.1 |
| 15.9 |
| 27.3 |
| 7.5 |
| 12.3 |
| 15.2 |
| 7.1 |
| 6.4 |
| 8.3 |
| 10.3 |
| 17.5 |
| 10.9 |
| 11.7 |
| 11.9 |
| 11.6 |
| 11.8 |
| 12.1 |
| 12.7 |
| (0.2) |
| (7.5) |
| 0.6 |
| 1.7 |
| (0.9) |
| (0.1) |
| (0.5) |
| 11.2 |
| 7.5 |
| 12.2 |
| 15.2 |
| 7.1 |
| 6.3 |
| 8.3 |
| 10.2 |
| 17.5 |