| (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 | 3.8 | 5.9 | 3.5 | 6.8 | 5.4 | 8.9 | 11.1 | 13.4 | 12.1 | 5.7 | 13.4 | 7.4 | 13.4 | 15.3 | 12.7 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 5.9 | 8.9 | 5.7 | 15.3 | 7.7 | 27.3 | 14.7 | 88.0 | 52.9 | 80.3 | 107.9 | 60.0 | 88.4 | 47.9 | 7.8 | 3.1 | 7.2 | ||||
| Restricted Cash | - | - | 0.0 | 5.0 | 0.0 | - | - | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | |||
| Short Term Investments | 14.5 | 0.0 | 3.7 | 0.5 | 39.0 | 15.6 | 51.5 | 17.7 | 7.6 | - | 5.5 | 15.3 | 15.3 | 11.8 | 28.0 | 0.6 | - | ||||
| Cash And Short Term Investments | 20.4 | 8.9 | 9.4 | 15.8 | 46.6 | 42.9 | 66.1 | 105.7 | 60.5 | 80.3 | 113.5 | 75.4 | 103.7 | 59.8 | 35.8 | ||||||
| Receivables | |||||||||||||||||||||
| Accounts Receivable | - | - | - | 0.3 | 0.2 | 0.6 | 0.4 | 0.0 | 1.5 | 5.8 | 3.3 | 0.0 | - | - | - | ||||||
| Current Assets | |||||||||||||||||||||
| Inventory | - | - | - | 1.2 | 1.1 | 1.6 | 3.3 | 0.9 | 1.0 | 2.2 | 0.5 | - | - | - | - | - | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 3.6 | 8.5 | 26.2 | 24.1 | 20.4 | 19.5 | 17.4 | 13.5 | 12.8 | 7.3 | 4.0 | |||||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 0.5 | 0.7 | 1.3 | 1.3 | 0.9 | 2.7 | 1.7 | 2.1 | 1.4 | 1.6 | 1.6 | 2.4 | 2.3 | 2.2 | 1.5 | ||||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | - | - | - | 0.0 | 5.0 | 13.1 | 20.5 | 3.4 | 11.4 | 18.6 | 16.4 | 18.0 | 14.4 | 8.5 | 15.3 | - | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | 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 | 0.0 | |||||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | - | - | 0.0 | 5.4 | 13.3 | 21.9 | 25.1 | 12.0 | 19.1 | 21.5 | 20.9 | 24.9 | 14.4 | 16.0 | 19.1 | 5.2 | |||||
| 15.2 |
| 21.8 |
| 7.7 |
| 8.3 |
| 21.3 |
| 34.4 |
| 22.3 |
| 20.0 |
| 21.8 |
| - |
| 14.7 |
| 21.9 |
| 65.1 |
| 73.3 |
| 88.0 |
| 57.6 |
| 33.3 |
| 43.6 |
| 52.9 |
| 67.9 |
| 62.1 |
| 72.3 |
| 80.3 |
| 92.5 |
| 97.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 5.0 | 5.0 | 5.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.2 | - | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | - | - | - |
| Short Term Investments | 17.3 | 14.5 | 17.8 | - | - | 0.0 | 0.0 | 0.6 | 6.5 | 3.7 | 0.0 | 0.0 | 0.0 | 0.5 | 3.2 | 7.8 | 17.5 | 39.0 | 35.4 | 29.0 | 33.0 | 15.6 | 23.1 | 21.9 | - | 51.5 | 58.5 | 26.5 | 16.8 | 17.7 | 6.0 | 16.8 | 7.6 | 7.6 | - | - | - | - | - | 1.0 |
| Cash And Short Term Investments | 21.1 | 20.4 | 21.3 | 6.8 | 5.4 | 8.9 | 11.1 | 14.0 | 18.6 | 9.4 | 13.4 | 7.4 | 13.4 | 15.8 | 15.9 | 22.9 | 39.3 | 46.6 | 43.7 | 50.3 | 67.3 | 37.9 | 43.0 | 43.7 | - | 66.1 | 80.4 | 91.5 | 90.2 | 105.7 | 63.6 | 50.1 | 51.2 | 60.5 | 67.9 | 62.1 | 72.3 | 80.3 | 92.5 | 98.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.7 | 0.6 | 1.1 | 0.2 | - | 0.4 | 0.2 | 0.2 | 0.2 | 0.0 | 0.2 | 0.8 | 0.8 | 1.5 | 1.3 | 2.1 | 2.7 | 5.8 | 2.0 | 4.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.9 | 1.0 | 1.1 | 1.6 | 1.4 | 1.4 | 1.6 | 2.0 | 2.6 | - | 3.3 | 3.0 | 2.8 | 2.4 | 0.9 | 0.9 | 0.7 | 0.7 | 1.0 | 1.0 | 1.6 | 1.9 | 2.2 | 1.4 | 1.3 |
| Prepaid Expenses | 0.2 | 0.5 | 0.6 | 0.9 | 0.8 | 0.6 | 1.1 | 2.0 | 1.4 | 2.2 | 1.0 | 1.4 | 0.5 | 1.9 | 2.2 | 2.8 | 2.2 | 2.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 21.3 | 20.9 | 21.9 | 7.7 | 6.2 | 9.4 | 12.2 | 16.0 | 20.0 | 11.6 | 14.4 | 8.8 | 17.4 | 24.6 | 24.5 | 32.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.4 | 22.4 | - | 26.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.5 | 11.3 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.9 | 11.1 | 15.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 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 | 8.8 | 8.8 | 8.8 | 0.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 3.8 | 4.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 30.2 | 29.7 | 30.7 | 16.5 | 15.0 | 18.2 | 21.0 | 24.9 | 28.8 | 20.4 | 23.3 | 17.7 | 26.3 | 47.5 | 48.3 | 56.1 | 72.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.9 | 0.5 | 0.5 | 0.8 | 0.3 | 0.7 | 0.4 | 0.8 | 1.3 | 1.3 | 1.0 | 1.2 | 1.4 | 1.3 | 2.0 | 2.4 | 2.7 | 2.1 | 2.2 | 1.9 | 3.2 | 2.7 | 2.0 | 2.4 | - | 1.7 | 2.6 | 2.3 | 3.7 | 2.1 | 1.8 | 1.8 | 2.3 | 1.4 | 1.2 | 1.0 | 1.7 | 1.6 | 1.4 | 2.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.3 | 5.4 | 7.9 | 9.9 | 8.8 | 8.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 1.4 | 1.1 | ||||||||||||||||||||||||
| Accrued Expenses | 2.4 | 2.6 | 2.0 | 1.1 | 1.0 | 1.3 | 1.6 | 1.7 | 1.3 | 2.4 | 1.8 | 1.9 | 1.4 | 2.5 | 4.4 | 4.3 | 4.3 | 6.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4.0 | 3.8 | 3.2 | 2.6 | 2.0 | 2.6 | 2.8 | 3.3 | 3.3 | 4.5 | 3.6 | 4.2 | 9.5 | 13.8 | 15.7 | 17.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.0 | 5.0 | 7.0 | 9.4 | 11.3 | 13.1 | 15.0 | 17.3 | - | 20.5 | 21.9 | 23.8 | - | 3.4 | 5.5 | 7.5 | 9.5 | 11.4 | 13.2 | 14.9 | 16.6 | 18.6 | 12.1 | 7.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.2 | 3.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 1.1 | 1.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11.7 | 12.7 | 11.6 | 9.9 | 9.4 | 10.2 | 11.4 | 12.1 | 12.4 | 6.3 | 5.0 | 7.3 | 12.1 | 25.7 | 20.8 | 23.0 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 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 | 0.0 | 0.0 |
| Additional Paid In Capital | 492.5 | 488.5 | 486.9 | 469.9 | 465.4 | 465.2 | 465.0 | 464.7 | 464.5 | 458.3 | 458.0 | 448.8 | 448.2 | 447.6 | 445.6 | 444.6 | 443.8 | |||||||||||||||||||||||
| Retained Earnings | (474.1) | (471.5) | (467.7) | (463.3) | (459.8) | (457.2) | (455.4) | (452.0) | (448.2) | (444.2) | (439.7) | (438.4) | (434.0) | (425.8) | (418.3) | (411.6) | (482.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 18.5 | 17.0 | 19.2 | 6.6 | 5.6 | 8.0 | 9.6 | 12.7 | 16.3 | 14.1 | 18.3 | 10.4 | 14.2 | 21.8 | 27.2 | 33.1 | (38.3) | |||||||||||||||||||||||
| Total Equity | 18.5 | 17.0 | 19.2 | 6.6 | 5.6 | 8.0 | 9.6 | 12.7 | 16.3 | 14.1 | 18.3 | 10.4 | 14.2 | 21.8 | 27.2 | 33.1 | (38.3) | (35.9) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.3 | 5.4 | 7.9 | 9.9 | 11.9 | 13.8 | 15.7 | 18.1 | 20.0 | 21.9 | 23.7 | 26.0 | - | 25.1 | 24.0 | 23.8 | 10.0 | 12.0 | 13.9 | 15.7 | 17.4 | 19.1 | 22.4 | 22.0 | 21.6 | 21.5 | 21.3 | 21.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | (13.4) | (7.4) | (10.0) | (10.4) | (8.0) | (13.0) | (27.5) | (32.8) | (28.0) | |||||||||||||||||||||
| Working Capital | 17.3 | 17.1 | 18.7 | 5.1 | 4.2 | 6.8 | 9.4 | 12.8 | 16.6 | 7.1 | 10.8 | 4.6 | 7.9 | 10.8 | 8.9 | 14.3 | 25.8 | 32.0 | ||||||||||||||||||||||
| Book Value | 18.5 | 17.0 | 19.2 | 6.6 | 5.6 | 8.0 | 9.6 | 12.7 | 16.3 | 14.1 | 18.3 | 10.4 | 14.2 | 21.8 | 27.2 | 33.1 | (38.3) | (35.9) | ||||||||||||||||||||||
| Tangible Book Value | 9.7 | 8.2 | 10.4 | (2.2) | (3.2) | (0.8) | 0.8 | 3.9 | 7.5 | 5.3 | 9.5 | 1.6 | 5.4 | 13.0 | 18.4 | 24.3 | (47.1) | |||||||||||||||||||||||
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 7.2 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.5 | 0.6 | 2.2 | 1.9 | 2.0 | 1.7 | 1.8 | 1.0 | 0.5 | 0.8 | 1.7 | 0.9 | 0.9 | 2.0 | 2.4 | 2.1 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 20.9 | 9.4 | 11.6 | 24.6 | 50.5 | 46.8 | 71.7 | 108.0 | 63.4 | 89.1 | 118.9 | 76.3 | 104.6 | 61.8 | 38.1 | 5.8 | - | - | - | - | - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 3.6 | 3.6 | 10.6 | 9.6 | 8.9 | 8.4 | 6.7 | 4.9 | 3.0 | 2.1 | 1.5 | 2.0 | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 0.0 | 4.9 | 15.7 | 14.6 | 11.5 | 11.1 | 10.7 | 8.6 | 9.8 | 5.2 | 2.5 | 2.3 | 0.8 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 8.8 | 8.8 | 8.8 | 8.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | 0.1 | 0.3 | 3.2 | 3.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | 0.0 | 0.2 | 2.0 | 0.7 | 1.2 | 0.7 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29.7 | 18.2 | 20.4 | 47.5 | 77.9 | 66.3 | 91.4 | 120.5 | 75.6 | 100.0 | 127.8 | 86.4 | 110.0 | 64.5 | 40.8 | 6.8 | - | - | - | - | - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 5.4 | 8.3 | 8.7 | 4.6 | 8.6 | 7.7 | 2.9 | 4.5 | 6.9 | - | 7.4 | 3.8 | 5.2 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | 0.0 | 0.4 | 0.3 | 0.4 | 0.4 | 2.6 | 0.8 | 0.6 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | 0.1 | 0.2 | 1.1 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2.6 | 1.3 | 2.4 | 2.5 | 3.4 | 5.0 | 5.5 | 4.5 | 3.5 | 4.6 | 4.0 | 3.7 | 3.9 | 4.7 | 2.5 | 0.9 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3.8 | 2.6 | 4.5 | 13.8 | 18.5 | 17.6 | 13.6 | 15.9 | 13.7 | 10.2 | 12.8 | 13.7 | 6.9 | 14.3 | 7.8 | 13.4 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | 0.0 | 0.1 | 2.6 | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 1.0 | 1.2 | 0.0 | 2.8 | 3.1 | 3.5 | 3.8 | 0.6 | 1.6 | 2.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 0.0 | 0.8 | 0.1 | 0.3 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12.7 | 10.2 | 6.3 | 25.7 | 113.8 | 122.0 | 132.8 | 116.3 | 112.1 | 105.3 | 94.7 | 39.8 | 36.9 | 30.7 | 23.4 | 16.8 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 488.5 | 465.2 | 458.3 | 447.6 | 437.7 | 382.6 | 356.6 | 349.2 | 261.3 | 241.0 | 236.3 | 225.4 | 218.6 | 155.8 | 106.1 | 2.7 | - | - | - | - | - |
| Retained Earnings | (471.5) | (457.2) | (444.2) | (425.8) | (473.6) | (438.5) | (398.1) | (345.0) | (297.9) | (246.4) | (203.2) | (178.8) | (145.5) | (122.0) | (88.7) | (68.6) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 17.0 | 8.0 | 14.1 | 21.8 | (35.9) | (55.8) | (41.4) | 4.3 | (36.5) | (5.3) | 33.1 | 46.7 | 73.2 | 33.8 | 17.5 | (65.9) | (53.0) | (33.3) | (13.2) | (3.7) | (0.0) |
| Total Equity | 17.0 | 8.0 | 14.1 | 21.8 | (35.9) | (55.8) | (41.4) | 4.3 | (36.5) | (5.3) | 33.1 | 46.7 | 73.2 | 33.8 | 17.5 | (65.9) | (53.0) | (33.3) | (13.2) | (3.7) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | (9.4) | (10.4) | (33.3) | (21.0) | (41.0) | (93.7) | (41.4) | (58.8) | (92.5) | (50.5) | (89.3) | (43.8) | (16.7) | 1.5 | - | - | - | - | - |
| Working Capital | 17.1 | 6.8 | 7.1 | 10.8 | 32.0 | 29.2 | 58.1 | 92.1 | 49.8 | 78.9 | 106.2 | 62.6 | 97.7 | 47.4 | 30.3 | (7.6) | - | - | - | - | - |
| Book Value | 17.0 | 8.0 | 14.1 | 21.8 | (35.9) | (55.8) | (41.4) | 4.3 | (36.5) | (5.3) | 33.1 | 46.7 | 73.2 | 33.8 | 17.5 | (65.9) | (53.0) | (33.3) | (13.2) | (3.7) | (0.0) |
| Tangible Book Value | 8.2 | (0.8) | 5.3 | 13.0 | (35.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.3 |
| 2.2 |
| 1.9 |
| 1.7 |
| 1.7 |
| 2.1 |
| - |
| 1.8 |
| 1.7 |
| 1.9 |
| 2.2 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.0 |
| 0.5 |
| 0.8 |
| 1.0 |
| 1.1 |
| 0.8 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.8 |
| 50.5 |
| 51.8 |
| 59.0 |
| 71.3 |
| 46.8 |
| 47.8 |
| 48.6 |
| - |
| 71.7 |
| 85.7 |
| 96.8 |
| 95.3 |
| 108.0 |
| 66.0 |
| 53.0 |
| 53.7 |
| 63.4 |
| 71.1 |
| 66.8 |
| 78.0 |
| 89.1 |
| 96.9 |
| 105.6 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 15.8 |
| 15.9 |
| 15.7 |
| 15.7 |
| 14.4 |
| 14.5 |
| - |
| 14.6 |
| 13.8 |
| 12.6 |
| 12.2 |
| 11.5 |
| 11.0 |
| 10.9 |
| 11.1 |
| 11.1 |
| 11.3 |
| 11.2 |
| 10.2 |
| 10.7 |
| 8.8 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.3 |
| 4.5 |
| 4.6 |
| 0.3 |
| 3.2 |
| 3.3 |
| 3.5 |
| - |
| 3.9 |
| 4.1 |
| 4.3 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.7 |
| 0.8 |
| - |
| 1.2 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.9 |
| 72.3 |
| 79.6 |
| 87.3 |
| 66.3 |
| 66.2 |
| 67.4 |
| - |
| 91.4 |
| 105.0 |
| 115.1 |
| 113.4 |
| 120.5 |
| 77.7 |
| 64.6 |
| 65.8 |
| 75.6 |
| 82.7 |
| 78.2 |
| 88.4 |
| 100.0 |
| 106.0 |
| 113.6 |
| 8.8 |
| 8.8 |
| 8.7 |
| 8.7 |
| 8.7 |
| 8.7 |
| - |
| 4.6 |
| 2.1 |
| - |
| 10.0 |
| 8.6 |
| 8.4 |
| 8.1 |
| 7.9 |
| 7.7 |
| 9.3 |
| 7.1 |
| 5.1 |
| 2.9 |
| 9.2 |
| 13.9 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.3 |
| - |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 1.0 |
| 1.2 |
| 1.1 |
| 0.7 |
| 0.5 |
| 0.3 |
| 1.1 |
| 1.1 |
| 1.1 |
| - |
| 1.0 |
| 0.8 |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 4.0 |
| 3.2 |
| 5.0 |
| 4.3 |
| 3.7 |
| - |
| 5.5 |
| 4.9 |
| 4.3 |
| 3.6 |
| 4.5 |
| 3.6 |
| 2.5 |
| 2.2 |
| 3.5 |
| 3.5 |
| 4.4 |
| 4.5 |
| 4.6 |
| 4.1 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 18.5 |
| 17.1 |
| 15.2 |
| 15.5 |
| 17.6 |
| 16.6 |
| 16.4 |
| - |
| 13.6 |
| 11.4 |
| 8.3 |
| 18.9 |
| 15.9 |
| 14.5 |
| 13.2 |
| 13.3 |
| 13.7 |
| 14.9 |
| 13.6 |
| 12.8 |
| 10.2 |
| 15.5 |
| 21.0 |
| 3.6 |
| 3.8 |
| 3.9 |
| 4.1 |
| 0.1 |
| 2.6 |
| 2.8 |
| 3.1 |
| - |
| 3.6 |
| 4.0 |
| 4.2 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.8 |
| 3.9 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.6 |
| - |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.2 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.2 |
| 113.8 |
| 115.3 |
| 115.6 |
| 114.7 |
| 122.0 |
| 124.0 |
| 127.5 |
| - |
| 132.8 |
| 133.3 |
| 133.5 |
| 121.3 |
| 116.3 |
| 115.5 |
| 113.6 |
| 112.7 |
| 112.1 |
| 113.1 |
| 109.8 |
| 108.1 |
| 105.3 |
| 102.7 |
| 100.1 |
| 437.7 |
| 422.5 |
| 421.2 |
| 420.0 |
| 382.6 |
| 371.6 |
| 360.4 |
| - |
| 356.6 |
| 355.3 |
| 352.5 |
| 350.6 |
| 349.2 |
| 294.6 |
| 271.0 |
| 262.5 |
| 261.3 |
| 257.6 |
| 243.3 |
| 242.2 |
| 241.0 |
| 239.9 |
| 238.7 |
| (473.6) |
| (465.7) |
| (457.3) |
| (447.4) |
| (438.5) |
| (429.6) |
| (420.6) |
| - |
| (398.1) |
| (383.7) |
| (371.0) |
| (358.5) |
| (345.0) |
| (332.5) |
| (320.0) |
| (309.5) |
| (297.9) |
| (288.0) |
| (275.0) |
| (261.9) |
| (246.4) |
| (236.7) |
| (225.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.9) |
| (43.0) |
| (36.0) |
| (27.3) |
| (55.8) |
| (57.9) |
| (60.1) |
| (55.3) |
| (41.4) |
| (28.3) |
| (18.4) |
| (7.9) |
| 4.3 |
| (37.8) |
| (49.0) |
| (46.9) |
| (36.5) |
| (30.3) |
| (31.6) |
| (19.7) |
| (5.3) |
| 3.3 |
| 13.5 |
| (43.0) |
| (36.0) |
| (27.3) |
| (55.8) |
| (57.9) |
| (60.1) |
| (55.3) |
| (41.4) |
| (28.3) |
| (18.4) |
| (7.9) |
| 4.3 |
| (37.8) |
| (49.0) |
| (46.9) |
| (36.5) |
| (30.3) |
| (31.6) |
| (19.7) |
| (5.3) |
| 3.3 |
| 13.5 |
| (32.2) |
| (47.3) |
| (16.0) |
| (19.3) |
| (17.7) |
| - |
| (41.0) |
| (56.4) |
| (67.8) |
| (80.1) |
| (93.7) |
| (49.7) |
| (34.4) |
| (33.8) |
| (41.4) |
| (45.5) |
| (40.1) |
| (50.7) |
| (58.8) |
| (71.1) |
| (77.5) |
| 34.7 |
| 43.8 |
| 55.8 |
| 29.2 |
| 31.2 |
| 32.2 |
| - |
| 58.1 |
| 74.2 |
| 88.5 |
| 76.4 |
| 92.1 |
| 51.5 |
| 39.7 |
| 40.4 |
| 49.8 |
| 56.2 |
| 53.2 |
| 65.2 |
| 78.9 |
| 81.4 |
| 84.5 |
| (43.0) |
| (36.0) |
| (27.3) |
| (55.8) |
| (57.9) |
| (60.1) |
| (55.3) |
| (41.4) |
| (28.3) |
| (18.4) |
| (7.9) |
| 4.3 |
| (37.8) |
| (49.0) |
| (46.9) |
| (36.5) |
| (30.3) |
| (31.6) |
| (19.7) |
| (5.3) |
| 3.3 |
| 13.5 |
| (35.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |