| (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 | - | - | - | - | - | 7.5 | 10.2 | 4.7 | 12.3 | 8.5 | 7.2 | 21.8 | 20.3 | 23.2 | 13.2 | 8.8 | 11.1 |
| Restricted Cash | - | 0.0 | 0.1 | 3.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | 9.5 | 9.7 | - | - | - | 0.5 | - | - |
| Cash And Short Term Investments | - | - | - | - | - | 7.5 | 10.2 | 4.7 | 12.3 | 18.0 | 16.9 | 21.8 | 20.3 | 23.2 | 13.7 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 2.2 | 0.2 | 5.6 | 5.2 | - | 7.6 | 8.8 | 11.9 | 9.9 | 8.4 | 7.5 | 4.3 | 3.8 | 2.7 | 3.2 | ||
| Current Assets | |||||||||||||||||
| Inventory | 13.4 | - | 0.0 | 0.0 | - | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 12.8 | 0.2 | 0.9 | 0.9 | - | 5.5 | 8.6 | 7.8 | 6.7 | 5.8 | 6.0 | 5.7 | 5.9 | 5.8 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 3.0 | 0.0 | 0.1 | 2.5 | - | 3.0 | 3.3 | 3.2 | 2.5 | 3.4 | 3.1 | 2.6 | 2.1 | 2.4 | 2.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 38.5 | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 40.3 | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q1 FY 12 | Q4 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 15.0 | 11.4 | 10.6 | - | - | 0.5 | 6.0 | |||||||||||||||||||||||||
| 8.8 |
| 11.1 |
| - |
| - |
| - |
| Prepaid Expenses | 1.5 | 0.1 | 0.0 | 0.4 | - | 0.4 | 0.3 | 0.4 | 0.7 | 0.5 | 0.7 | 0.3 | 0.5 | 0.8 | 0.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 18.8 | 16.6 | 20.8 | 10.4 | - | 15.9 | 19.7 | 17.6 | 23.9 | 27.3 | 26.0 | 26.9 | 26.2 | 27.9 | 17.8 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 0.8 | 0.8 | - | 5.0 | 5.3 | 5.1 | 4.3 | 4.2 | 4.5 | 3.9 | 3.8 | 3.1 | - | - | - |
| Property,Plant & Equipment Net | 11.3 | 0.0 | 0.0 | 0.1 | - | 0.5 | 3.3 | 2.7 | 2.4 | 1.6 | 1.5 | 1.8 | 2.1 | 2.8 | 1.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 10.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 25.6 | - | - | - | - | 0.3 | - | - | - | - | - | - | 3.3 | 3.7 | - | - | - |
| Operating Lease Right Of Use Assets | 32.9 | 0.0 | 0.0 | 0.2 | - | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.6 | - | - |
| Other Non-Current Assets | - | 0.0 | 0.0 | 0.0 | - | 0.4 | 1.0 | 1.4 | 1.9 | 2.8 | 3.1 | 3.0 | 3.4 | 4.0 | 0.2 | - | - |
| Total Non-Current Assets | 81.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 100.0 | 16.7 | 21.0 | 10.7 | - | 17.0 | 24.0 | 21.7 | 28.2 | 31.7 | 30.5 | 31.6 | 31.7 | 34.6 | 24.6 | - | - |
| - |
| - |
| Short Term Debt | 1.8 | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | 2.4 | 0.8 | 0.7 | 0.1 | 0.3 | 0.4 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.1 | 0.1 | - | - |
| Operating Lease Liabilities Current | 1.1 | 0.0 | 0.0 | 0.1 | - | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.5 | 0.6 | - | - | - | - | - | - | - | - | - | - | 1.3 | 1.4 | 0.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 7.8 | 1.1 | 7.4 | 6.6 | - | 5.2 | 6.4 | 5.8 | 12.1 | 6.0 | 5.3 | 4.7 | 4.4 | 5.2 | 5.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 32.4 | 0.0 | 0.0 | 0.1 | - | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.6 | - | - | - | - | 0.0 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 80.3 | 0.0 | 0.2 | 0.8 | - | 0.7 | 1.3 | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.8 | 1.6 | - | - | - |
| Total Liabilities | 88.1 | 1.1 | 7.6 | 7.5 | - | 5.9 | 7.6 | 6.8 | 13.1 | 7.0 | 5.9 | 5.4 | 5.2 | 6.7 | 5.3 | - | - |
| - |
| Additional Paid In Capital | 16.2 | 16.2 | 16.5 | 16.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (6.4) | (0.7) | (3.1) | (13.1) | - | (5.0) | 0.8 | (0.6) | 0.0 | 6.8 | 5.3 | 5.1 | 3.7 | 5.3 | (14.4) | - | - |
| Accumulated Other Comprehensive Income | (0.0) | - | - | - | - | - | - | - | 0.0 | (0.0) | (0.0) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 9.8 | 15.5 | 13.4 | 3.2 | - | 11.1 | 16.3 | 14.8 | 15.1 | 24.7 | 24.6 | 26.2 | 26.5 | 27.9 | 19.3 | 11.7 | 7.3 |
| Total Equity | 11.9 | 15.5 | 13.4 | 3.2 | - | 11.1 | 16.3 | 14.8 | 15.1 | 24.7 | 24.6 | 26.2 | 26.5 | 27.9 | 19.3 | 11.7 | 7.3 |
| - |
| Net debt | - | - | - | - | - | (7.5) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 11.0 | 15.5 | 13.4 | 3.7 | - | 10.7 | 13.4 | 11.8 | 11.9 | 21.3 | 20.7 | 22.2 | 21.8 | 22.7 | 12.5 | - | - |
| Book Value | 9.8 | 15.5 | 13.4 | 3.2 | - | 11.1 | 16.3 | 14.8 | 15.1 | 24.7 | 24.6 | 26.2 | 26.5 | 27.9 | 19.3 | 11.7 | 7.3 |
| Tangible Book Value | (26.4) | - | - | - | - | 10.8 | - | - | - | - | - | - | 23.2 | 24.1 | - | - | - |
| - |
| 10.2 |
| 7.6 |
| 4.7 |
| 7.3 |
| 3.4 |
| 12.3 |
| 4.4 |
| 11.4 |
| 8.5 |
| 9.7 |
| 9.1 |
| 7.2 |
| 8.1 |
| 8.2 |
| 21.8 |
| 20.3 |
| 20.7 |
| 20.3 |
| 19.5 |
| 19.8 |
| 23.2 |
| 20.3 |
| 31.9 |
| 13.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 3.9 | 0.5 | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 3.4 | 9.5 | 7.6 | 9.9 | 9.7 | 9.9 | 9.3 | - | 0.0 | - | - | - | - | - | - | - | 0.5 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 15.0 | 11.4 | 10.6 | - | - | 0.5 | 6.0 | - | 10.2 | 7.6 | 4.7 | 7.3 | 3.4 | 12.3 | 4.4 | 14.8 | 18.0 | 17.3 | 19.0 | 16.9 | 18.0 | 17.5 | 21.8 | 20.3 | 20.7 | 20.3 | 19.5 | 19.8 | 23.2 | 20.3 | 31.9 | 13.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 7.6 | 2.6 | 2.3 | 5.1 | 4.5 | 2.3 | 3.3 | 5.1 | 0.2 | 7.6 | 9.3 | 4.7 | 5.2 | 7.5 | 4.8 | 6.4 | 8.8 | 11.3 | 11.9 | 8.9 | 11.9 | 9.9 | 8.2 | 8.0 | 8.4 | 6.3 | 7.1 | 7.5 | 6.7 | 7.6 | 4.3 | 5.5 | 5.0 | 3.8 | 6.1 | 4.4 | 2.7 | 2.0 | 2.4 | 3.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 11.6 | 17.0 | 18.8 | 6.7 | 11.9 | 15.5 | 7.0 | 9.7 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | 0.4 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 |
| Prepaid Expenses | 3.0 | 3.0 | 2.4 | 2.1 | 2.1 | 1.4 | 1.3 | 3.0 | 0.1 | - | - | - | 0.4 | 0.3 | 0.3 | - | 0.3 | 0.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 23.0 | 23.8 | 25.4 | 14.8 | 19.8 | 20.6 | 13.8 | 23.1 | 17.6 | 19.6 | 21.7 | 19.9 | 10.4 | 8.6 | 11.4 | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 14.3 | 14.1 | 13.9 | 13.8 | 13.4 | 12.7 | 12.4 | 12.2 | - | 0.6 | 0.7 | 0.9 | 0.9 | 0.9 | 0.8 | - | 8.6 | 8.7 | 7.8 | 8.0 | 7.6 | 6.7 | 7.0 | 6.0 | 5.8 | 6.0 | 5.9 | 6.0 | 6.0 | 5.9 | 5.7 | 5.8 | 6.1 | 5.9 | 5.9 | 5.9 | 5.8 | - | - | - |
| Accumulated Depreciation | 3.8 | 3.3 | - | 2.4 | - | - | - | - | - | - | - | - | 0.8 | - | 0.8 | - | 5.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 10.5 | 10.8 | 11.1 | 11.4 | 11.5 | 11.5 | 11.4 | 11.6 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 11.1 | 11.2 | 11.1 | 11.1 | 10.9 | 10.5 | 10.2 | 10.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 23.7 | 24.0 | 24.4 | 24.8 | 25.2 | 26.0 | 26.3 | 26.7 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.1 | 33.6 | 32.0 | 34.1 | 32.6 | 33.4 | 33.7 | 34.1 | - | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | 0.8 | - | - | - | - | 0.0 | - | - | - | 0.0 | - | 0.0 | - | 1.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 80.3 | 81.8 | 79.6 | 83.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 103.3 | 105.6 | 105.0 | 97.9 | 100.5 | 102.5 | 95.9 | 106.8 | 17.6 | 19.8 | 21.9 | 20.1 | 10.7 | 8.9 | 11.6 | - | 24.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.4 | 5.4 | 4.6 | 1.7 | 4.1 | 3.7 | 2.2 | 2.4 | 0.1 | 1.3 | 2.2 | 1.9 | 2.5 | 1.9 | 2.5 | - | 3.3 | 3.7 | 3.2 | 2.9 | 3.5 | 2.5 | 2.3 | 2.1 | 3.4 | 2.1 | 2.7 | 3.1 | 2.8 | 2.7 | 2.6 | 2.7 | 2.9 | 2.1 | 2.6 | 3.4 | 2.4 | 2.2 | 1.8 | 2.3 |
| Short Term Debt | - | - | - | - | - | 2.3 | 1.8 | 2.9 | - | - | - | - | 0.0 | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | 1.2 | 2.3 | 0.9 | 0.8 | 0.4 | 0.3 | - | 0.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.4 | 1.3 | 1.2 | 1.2 | 1.1 | 1.0 | 1.0 | 1.0 | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | - | ||||||||||||||||||||||||
| Accrued Expenses | 0.5 | 0.3 | 0.3 | 0.4 | 0.6 | - | - | - | - | 2.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 18.2 | 14.2 | 14.2 | 13.8 | 13.5 | 9.1 | 7.7 | 12.0 | 1.7 | 4.5 | 6.7 | 5.9 | 6.6 | 4.8 | 5.7 | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 40.3 | 40.4 | 39.0 | 30.5 | 37.1 | 34.6 | 29.6 | 34.6 | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 32.9 | 33.3 | 31.6 | 33.7 | 32.1 | 32.7 | 33.0 | 33.2 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.6 | 5.5 | 6.4 | 7.0 | 7.6 | 8.7 | 9.1 | - | - | - | - | - | - | - | - | - | 0.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 77.3 | 82.5 | 79.4 | 69.3 | 74.4 | 78.1 | 71.7 | 77.6 | 0.0 | 0.2 | 0.2 | 0.1 | 0.8 | 0.8 | 0.7 | - | ||||||||||||||||||||||||
| Total Liabilities | 95.5 | 96.7 | 93.5 | 83.1 | 87.9 | 87.2 | 79.3 | 89.7 | 1.7 | 4.7 | 6.9 | 6.0 | 7.5 | 5.6 | 6.4 | - | ||||||||||||||||||||||||
| 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 | - | 0.1 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
| Additional Paid In Capital | 16.3 | 16.3 | 16.3 | 16.3 | 16.3 | 16.2 | 16.2 | 16.2 | 16.2 | 16.5 | 16.5 | 16.4 | 16.3 | 16.4 | 16.4 | - | - | |||||||||||||||||||||||
| Retained Earnings | (10.8) | (10.0) | (7.8) | (4.9) | (6.0) | (3.5) | (2.4) | (1.7) | (0.3) | (1.5) | (1.4) | (2.3) | (13.1) | (13.1) | (11.2) | 2.4 | 0.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.5 | 0.8 | 0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.8 | 1.8 | 2.2 | 2.7 | 2.2 | 2.5 | 2.7 | 2.8 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6.1 | 7.1 | 9.3 | 12.1 | 10.3 | 12.8 | 13.8 | 14.5 | 15.9 | 15.1 | 15.1 | 14.1 | 3.2 | 3.3 | 5.2 | - | 16.3 | |||||||||||||||||||||||
| Total Equity | 7.8 | 8.9 | 11.5 | 14.8 | 12.6 | 15.3 | 16.6 | 17.1 | 15.9 | 15.1 | 15.1 | 14.1 | 3.2 | 3.3 | 5.2 | - | 16.3 | 15.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 40.3 | 40.4 | 39.0 | 30.5 | 37.1 | 36.9 | 31.4 | 37.4 | - | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (6.0) | - | - | - | - | |||||||||||||||||||||
| Working Capital | 4.8 | 9.6 | 11.3 | 1.1 | 6.3 | 11.5 | 6.1 | 11.1 | 15.9 | 15.0 | 15.1 | 14.0 | 3.7 | 3.9 | 5.8 | - | 13.4 | 12.7 | ||||||||||||||||||||||
| Book Value | 6.1 | 7.1 | 9.3 | 12.1 | 10.3 | 12.8 | 13.8 | 14.5 | 15.9 | 15.1 | 15.1 | 14.1 | 3.2 | 3.3 | 5.2 | - | 16.3 | 15.8 | ||||||||||||||||||||||
| Tangible Book Value | (28.7) | (28.1) | (26.2) | (23.8) | (25.7) | (23.6) | (22.7) | (22.3) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.4 |
| 0.4 |
| 0.5 |
| 0.7 |
| 0.6 |
| 1.0 |
| 0.5 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.8 |
| 0.8 |
| 1.9 |
| 0.8 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| 19.6 |
| 17.6 |
| 17.3 |
| 16.5 |
| 23.9 |
| 14.7 |
| 24.7 |
| 27.3 |
| 25.0 |
| 27.1 |
| 26.0 |
| 26.1 |
| 26.5 |
| 26.9 |
| 26.7 |
| 27.0 |
| 26.2 |
| 27.7 |
| 26.8 |
| 27.9 |
| 25.0 |
| 35.7 |
| 17.8 |
| 5.7 |
| 5.1 |
| 5.3 |
| 4.9 |
| 4.3 |
| 4.5 |
| 4.5 |
| 4.2 |
| 4.3 |
| 4.8 |
| 4.5 |
| 4.7 |
| 4.3 |
| 3.9 |
| 4.1 |
| 4.2 |
| 3.8 |
| 3.9 |
| 3.6 |
| 3.1 |
| - |
| - |
| - |
| 3.3 |
| 3.0 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.4 |
| 2.6 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.1 |
| 1.5 |
| 1.4 |
| 1.6 |
| 1.8 |
| 1.7 |
| 1.9 |
| 2.1 |
| 2.0 |
| 2.3 |
| 2.8 |
| 2.6 |
| 1.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 5.6 |
| 1.1 |
| 1.4 |
| 1.3 |
| 1.5 |
| 1.9 |
| 1.7 |
| 2.1 |
| 2.8 |
| 2.4 |
| 2.7 |
| 3.1 |
| 2.9 |
| 3.2 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.4 |
| 3.3 |
| 3.5 |
| 4.0 |
| 3.8 |
| 4.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.8 |
| 21.7 |
| 21.3 |
| 20.8 |
| 28.2 |
| 19.0 |
| 28.4 |
| 31.7 |
| 29.1 |
| 30.9 |
| 30.5 |
| 30.4 |
| 31.3 |
| 31.6 |
| 31.5 |
| 31.9 |
| 31.7 |
| 32.9 |
| 32.6 |
| 34.6 |
| 31.4 |
| 42.0 |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.4 |
| 0.7 |
| 0.6 |
| 0.1 |
| 0.7 |
| 0.0 |
| 0.2 |
| 0.4 |
| 0.6 |
| 0.2 |
| 0.7 |
| 0.7 |
| 0.3 |
| 0.4 |
| 0.8 |
| 0.4 |
| 0.7 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| 1.1 |
| 1.6 |
| 1.3 |
| 1.1 |
| 1.9 |
| 1.4 |
| 1.8 |
| 1.3 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 6.9 |
| 5.8 |
| 5.2 |
| 5.8 |
| 12.1 |
| 4.1 |
| 3.3 |
| 6.0 |
| 3.7 |
| 6.1 |
| 5.3 |
| 5.0 |
| 5.1 |
| 4.7 |
| 4.3 |
| 5.5 |
| 4.4 |
| 5.0 |
| 5.5 |
| 5.2 |
| 4.2 |
| 10.4 |
| 5.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.8 |
| 1.0 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| 1.6 |
| 5.0 |
| - |
| - |
| 7.6 |
| 7.9 |
| 6.8 |
| 6.2 |
| 6.6 |
| 13.1 |
| 4.9 |
| 4.3 |
| 7.0 |
| 4.7 |
| 6.8 |
| 5.9 |
| 5.7 |
| 5.9 |
| 5.4 |
| 5.0 |
| 6.4 |
| 5.2 |
| 5.8 |
| 6.2 |
| 6.7 |
| 5.0 |
| 11.6 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| (0.6) |
| (0.5) |
| (1.3) |
| 0.0 |
| (1.2) |
| 6.2 |
| 6.8 |
| 6.5 |
| 6.2 |
| 5.3 |
| 5.4 |
| 5.7 |
| 5.1 |
| 5.2 |
| 4.6 |
| 3.7 |
| 4.1 |
| 3.6 |
| 5.3 |
| 3.7 |
| 5.7 |
| (14.4) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 14.8 |
| 15.1 |
| 14.1 |
| 15.1 |
| 14.1 |
| 24.0 |
| 24.7 |
| 24.4 |
| 24.2 |
| 24.6 |
| 24.7 |
| 25.4 |
| 26.2 |
| 26.5 |
| 25.5 |
| 26.5 |
| 27.1 |
| 26.4 |
| 27.9 |
| 26.4 |
| 30.4 |
| 19.3 |
| 14.8 |
| 15.1 |
| 14.1 |
| 15.1 |
| 14.1 |
| 24.0 |
| 24.7 |
| 24.4 |
| 24.2 |
| 24.6 |
| 24.7 |
| 25.4 |
| 26.2 |
| 26.5 |
| 25.5 |
| 26.5 |
| 27.1 |
| 26.4 |
| 27.9 |
| 26.4 |
| 30.4 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 12.1 |
| 10.7 |
| 11.9 |
| 10.6 |
| 21.4 |
| 21.3 |
| 21.4 |
| 21.1 |
| 20.7 |
| 21.1 |
| 21.4 |
| 22.2 |
| 22.4 |
| 21.4 |
| 21.8 |
| 22.7 |
| 21.3 |
| 22.7 |
| 20.8 |
| 25.3 |
| 12.5 |
| 14.8 |
| 15.1 |
| 14.1 |
| 15.1 |
| 14.1 |
| 24.0 |
| 24.7 |
| 24.4 |
| 24.2 |
| 24.6 |
| 24.7 |
| 25.4 |
| 26.2 |
| 26.5 |
| 25.5 |
| 26.5 |
| 27.1 |
| 26.4 |
| 27.9 |
| 26.4 |
| 30.4 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.2 |
| - |
| - |
| 24.1 |
| - |
| - |
| - |