| (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 | 2.3 | 5.0 | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | 0.5 | 0.0 | 0.1 | 0.2 | 0.0 | - | - | 0.0 | 0.2 | 0.2 | 0.2 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.3 | 5.0 | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 0.1 | 0.2 | 0.4 | 0.4 | 0.8 | 3.2 | 2.5 | 1.4 | 1.2 | 1.6 | 2.7 | 3.3 | 4.1 | 4.0 | 2.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | 0.0 | 0.0 | 0.2 | 0.7 | 1.8 | 0.9 | 1.8 | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 0.0 | 2.2 | 10.5 | 11.6 | 14.8 | 9.4 | 11.3 | 14.0 | 14.4 | 15.5 | 14.5 | 15.2 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 0.2 | 0.3 | 0.1 | 0.4 | 1.2 | 1.9 | 2.4 | 1.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 0.4 | 2.8 | 0.0 | 0.4 | 0.0 | 10.6 | 10.8 | 10.2 | 9.6 | 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 | - | - | - | - | 0.0 | 2.4 | 5.5 | 0.0 | 1.6 | 10.7 | 11.0 | 11.2 | 11.2 | 11.0 | 0.8 | - | |
| (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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2.1 | 2.3 | 3.7 | 10.8 | 4.3 | 5.0 | 5.6 | 5.9 | - | 6.0 | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| 2.7 |
| - |
| - |
| Prepaid Expenses | 0.4 | 0.1 | 0.2 | 0.6 | 1.1 | 0.7 | 1.0 | 0.5 | 0.7 | 1.0 | 0.6 | 1.0 | 0.4 | 0.9 | 0.3 | - | - |
| Other Current Assets | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8.2 | 5.3 | 6.9 | 4.9 | 12.8 | 10.0 | 9.9 | 3.9 | 5.9 | 3.8 | 5.0 | 6.2 | 6.8 | 7.2 | 4.7 | 5.1 | - |
| 16.3 |
| - |
| - |
| Accumulated Depreciation | - | - | 0.0 | 2.2 | 10.4 | 11.0 | 13.5 | 8.7 | 10.1 | 11.8 | 11.4 | 12.3 | 11.6 | 10.9 | 11.6 | - | - |
| Property,Plant & Equipment Net | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.6 | 1.3 | 0.7 | 1.2 | 2.2 | 3.0 | 3.2 | 2.9 | 4.3 | 4.7 | 3.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 0.0 | 0.0 | 0.0 | 7.4 | 7.4 | 7.9 | 2.8 | 7.8 | 9.2 | 9.8 | 9.8 | 9.8 | 9.9 | 0.0 | - | - |
| Intangible Assets | - | 0.0 | 0.0 | 0.6 | 7.6 | 10.1 | 12.6 | 0.5 | 0.6 | 1.3 | 2.2 | 3.0 | 6.0 | 7.3 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | - | 0.0 | 0.0 | 0.1 | 0.7 | 0.9 | 3.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.7 | 0.1 | 0.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8.2 | 5.3 | 6.9 | 5.7 | 28.6 | 29.1 | 34.9 | 8.0 | 15.4 | 16.5 | 20.0 | 22.6 | 25.9 | 29.3 | 9.5 | 8.4 | - |
| 2.3 |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 2.0 | 2.7 | 0.0 | 1.2 | 10.7 | 0.4 | 0.4 | 1.0 | 1.4 | 0.8 | - | - |
| Deferred Revenue Current | 0.0 | 0.0 | 0.1 | 0.4 | 0.8 | 1.2 | 1.9 | 0.0 | 0.4 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | - |
| Operating Lease Liabilities Current | - | 0.0 | 0.0 | 0.2 | 0.5 | 0.8 | 1.3 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.3 | 0.6 | 1.0 | 1.1 | 1.0 | 1.2 | 1.8 | 0.9 | 1.3 | 1.2 | 1.5 | 1.6 | 2.3 | 2.0 | 1.0 | 1.4 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1.2 | 1.3 | 1.4 | 1.9 | 2.5 | 5.6 | 8.3 | 1.1 | 2.8 | 12.3 | 2.8 | 3.7 | 5.9 | 6.5 | 4.2 | 5.7 | - |
| - |
| Operating Lease Liabilities Non-Current | - | - | 0.0 | 0.0 | 0.2 | 0.6 | 2.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 0.0 | 0.0 | 0.1 | 0.4 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.3 | 0.1 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | 0.0 | 0.0 | 0.1 | 0.6 | 1.5 | 4.9 | 0.0 | 0.4 | 0.2 | 10.9 | 10.9 | 10.3 | 9.9 | 0.3 | - | - |
| Total Liabilities | 1.2 | 1.3 | 1.4 | 2.0 | 3.1 | 7.1 | 13.1 | 1.1 | 3.2 | 12.6 | 13.7 | 14.6 | 16.2 | 16.3 | 4.5 | 5.7 | - |
| - |
| Additional Paid In Capital | 245.8 | 236.5 | 233.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (238.6) | (232.3) | (228.2) | (223.8) | (201.9) | (192.9) | (185.4) | (177.7) | (170.5) | (176.3) | (172.8) | (170.6) | (167.9) | (163.6) | (164.7) | (165.1) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.4 | 0.2 | 0.2 | 0.1 | 0.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7.0 | 4.0 | 5.5 | 3.6 | 25.5 | 22.1 | 21.8 | 6.8 | 12.3 | 3.9 | 6.4 | 8.0 | 9.7 | 13.0 | 4.9 | 2.7 | 1.2 |
| Total Equity | 7.0 | 4.0 | 5.5 | 3.6 | 25.5 | 22.1 | 21.8 | 6.8 | 12.3 | 3.9 | 6.4 | 8.0 | 9.7 | 13.0 | 4.9 | 2.7 | 1.2 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 7.0 | 4.0 | 5.5 | 3.0 | 10.3 | 4.4 | 1.7 | 2.8 | 3.1 | (8.6) | 2.3 | 2.5 | 0.8 | 0.7 | 0.5 | (0.5) | - |
| Book Value | 7.0 | 4.0 | 5.5 | 3.6 | 25.5 | 22.1 | 21.8 | 6.8 | 12.3 | 3.9 | 6.4 | 8.0 | 9.7 | 13.0 | 4.9 | 2.7 | 1.2 |
| Tangible Book Value | - | 4.0 | 5.5 | 3.0 | 10.6 | 4.6 | 1.3 | 3.5 | 3.9 | (6.6) | (5.6) | (4.9) | (6.2) | (4.2) | 4.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.1 | 2.3 | 3.7 | 10.8 | 4.3 | 5.0 | 5.6 | 5.9 | - | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.4 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.8 | 1.3 | 1.0 | 1.8 | 3.2 | 2.2 | 1.4 | 4.2 | 2.5 | 1.1 | 1.5 | - | 1.4 | 1.4 | 1.5 | 1.3 | 1.2 | 1.4 | 1.6 | 1.6 | 1.7 | 2.2 | 2.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.6 | 0.7 | 1.0 | 1.1 | 1.7 | 1.8 | 1.9 | 2.1 | 1.5 | 0.9 | 1.1 | 1.3 | 1.4 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.5 | 0.4 | 0.5 | 0.6 | 0.3 | 0.1 | 0.3 | 0.3 | 0.4 | 0.2 | 0.3 | 0.8 | 0.9 | 0.6 | 0.9 | 1.2 | 1.4 | 1.1 | ||||||||||||||||||||||
| Other Current Assets | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10.0 | 8.2 | 10.9 | 13.1 | 4.8 | 5.3 | 6.0 | 6.3 | 5.9 | 6.9 | 7.6 | 8.4 | 5.7 | 4.9 | 6.4 | 7.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 6.2 | 7.4 | 7.4 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 6.4 | 7.0 | 7.6 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 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 | 0.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10.0 | 8.2 | 10.9 | 13.1 | 4.8 | 5.3 | 6.0 | 6.3 | 5.9 | 6.9 | 8.0 | 8.9 | 6.3 | 5.7 | 7.4 | 14.6 | 24.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.3 | 0.6 | 0.3 | 0.5 | 0.5 | 1.1 | 0.3 | 0.7 | 0.6 | 0.9 | 0.6 | 0.4 | 0.3 | - | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.6 | 0.7 | 0.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 0.4 | 0.3 | 0.2 | 0.8 | 0.7 | 0.6 | 0.9 | 0.7 | 1.0 | 1.0 | 1.0 | 0.8 | 1.7 | 1.1 | 1.1 | 1.0 | 1.1 | 1.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1.3 | 1.2 | 1.1 | 1.8 | 1.4 | 1.3 | 1.3 | 1.2 | 1.5 | 1.4 | 1.3 | 1.2 | 2.4 | 1.9 | 2.4 | 2.4 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 4.3 | 2.0 | 2.8 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.4 | 0.5 | 0.0 | 0.0 | 0.0 | 1.8 | 10.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.5 | |||||||||||||||||||||||
| Total Liabilities | 1.3 | 1.2 | 1.1 | 1.8 | 1.4 | 1.3 | 1.3 | 1.3 | 1.5 | 1.4 | 1.3 | 1.3 | 2.4 | 2.0 | 2.6 | 2.6 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 245.8 | 245.8 | 245.8 | 245.0 | 236.5 | 236.5 | 236.2 | 235.6 | - | 233.9 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (236.9) | (238.6) | (235.8) | (233.6) | (232.9) | (232.3) | (231.4) | (230.4) | (229.4) | (228.2) | (227.0) | (226.1) | (225.1) | (223.8) | (222.6) | (215.5) | (206.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 8.7 | 7.0 | 9.8 | 11.3 | 3.4 | 4.0 | 4.7 | 5.1 | 4.4 | 5.5 | 6.7 | 7.6 | 3.9 | 3.6 | 4.8 | 11.9 | 20.9 | |||||||||||||||||||||||
| Total Equity | 8.7 | 7.0 | 9.8 | 11.3 | 3.4 | 4.0 | 4.7 | 5.1 | 4.4 | 5.5 | 6.7 | 7.6 | 3.9 | 3.6 | 4.8 | 11.9 | 20.9 | 25.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.4 | 2.0 | 8.0 | 8.0 | 5.5 | 5.5 | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.6 | 1.8 | 10.7 | 10.7 | 10.6 | 10.6 | 11.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 8.7 | 7.0 | 9.8 | 11.2 | 3.3 | 4.0 | 4.7 | 5.0 | 4.4 | 5.5 | 6.3 | 7.2 | 3.3 | 3.0 | 4.0 | 5.5 | 7.5 | 10.3 | ||||||||||||||||||||||
| Book Value | 8.7 | 7.0 | 9.8 | 11.3 | 3.4 | 4.0 | 4.7 | 5.1 | 4.4 | 5.5 | 6.7 | 7.6 | 3.9 | 3.6 | 4.8 | 11.9 | 20.9 | 25.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | 4.7 | 5.1 | 4.4 | 5.5 | 6.3 | 7.2 | 3.4 | 3.0 | 4.1 | 5.5 | 7.7 | |||||||||||||||||||||||
| 1.4 |
| 1.4 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.9 |
| 1.1 |
| 1.0 |
| 0.4 |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 12.8 |
| 15.4 |
| 17.6 |
| 8.4 |
| 10.0 |
| 6.7 |
| 7.8 |
| 8.8 |
| 9.9 |
| 2.7 |
| 2.9 |
| - |
| 3.9 |
| 4.4 |
| 4.7 |
| 5.1 |
| 5.9 |
| 3.6 |
| 3.8 |
| 3.8 |
| 4.0 |
| 4.5 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.9 |
| 1.1 |
| 1.3 |
| 0.4 |
| 0.5 |
| - |
| 0.7 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.2 |
| 1.3 |
| 2.0 |
| 2.2 |
| 2.4 |
| 2.5 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.9 |
| 2.3 |
| 2.3 |
| - |
| 2.8 |
| 4.6 |
| 5.6 |
| 7.1 |
| 7.8 |
| 7.8 |
| 9.2 |
| 9.2 |
| 9.2 |
| 9.8 |
| 9.8 |
| 8.1 |
| 8.9 |
| 9.5 |
| 10.1 |
| 10.7 |
| 11.3 |
| 12.0 |
| 12.6 |
| 0.4 |
| 0.4 |
| - |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 1.1 |
| 1.3 |
| 1.5 |
| 1.7 |
| 2.0 |
| 0.5 |
| 0.7 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.7 |
| 1.8 |
| 2.6 |
| 3.1 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.6 |
| 31.7 |
| 34.9 |
| 26.7 |
| 29.1 |
| 27.2 |
| 29.3 |
| 32.0 |
| 34.9 |
| 5.9 |
| 6.3 |
| - |
| 8.0 |
| 10.5 |
| 11.9 |
| 13.8 |
| 15.4 |
| 13.3 |
| 16.1 |
| 16.5 |
| 17.1 |
| 18.6 |
| 19.8 |
| 0.0 |
| 0.0 |
| 2.4 |
| 2.0 |
| 4.9 |
| 3.7 |
| 3.6 |
| 2.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.2 |
| 1.3 |
| 10.7 |
| 10.7 |
| 10.6 |
| 8.8 |
| 0.4 |
| 0.8 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.2 |
| 2.0 |
| 2.1 |
| 2.7 |
| 1.9 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.3 |
| 1.3 |
| 0.0 |
| 0.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.4 |
| 1.5 |
| 1.2 |
| 1.5 |
| 1.2 |
| 1.3 |
| 1.8 |
| 0.7 |
| 0.6 |
| - |
| 0.9 |
| 0.5 |
| 0.4 |
| 0.7 |
| 1.0 |
| 0.8 |
| 1.2 |
| 1.2 |
| 1.4 |
| 1.2 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.5 |
| 3.0 |
| 3.6 |
| 6.8 |
| 5.6 |
| 10.0 |
| 8.5 |
| 9.7 |
| 8.3 |
| 1.2 |
| 0.9 |
| - |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.3 |
| 2.8 |
| 2.9 |
| 12.4 |
| 12.3 |
| 12.6 |
| 10.9 |
| 2.9 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.6 |
| 0.9 |
| 1.1 |
| 1.5 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 3.1 |
| 1.0 |
| 1.5 |
| 3.9 |
| 5.4 |
| 3.5 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.4 |
| 0.5 |
| - |
| 0.2 |
| 0.4 |
| 2.2 |
| 11.0 |
| 3.3 |
| 3.1 |
| 3.6 |
| 6.6 |
| 7.7 |
| 7.1 |
| 13.9 |
| 13.9 |
| 13.2 |
| 13.1 |
| 1.2 |
| 0.9 |
| - |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.3 |
| 3.2 |
| 3.4 |
| 12.7 |
| 12.6 |
| 13.0 |
| 13.0 |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (201.9) |
| (199.2) |
| (198.5) |
| (196.3) |
| (192.9) |
| (194.0) |
| (191.9) |
| (188.6) |
| (185.4) |
| (179.8) |
| (179.1) |
| - |
| (177.7) |
| (174.9) |
| (173.5) |
| (171.8) |
| (170.5) |
| (170.4) |
| (177.0) |
| (176.3) |
| (175.8) |
| (174.1) |
| (173.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.5 |
| 28.1 |
| 28.3 |
| 18.9 |
| 22.1 |
| 13.3 |
| 15.4 |
| 18.8 |
| 21.8 |
| 4.7 |
| 5.4 |
| - |
| 6.8 |
| 9.5 |
| 10.9 |
| 12.5 |
| 12.3 |
| 10.0 |
| 3.4 |
| 3.9 |
| 4.1 |
| 5.6 |
| 5.9 |
| 28.1 |
| 28.3 |
| 18.9 |
| 22.1 |
| 13.3 |
| 15.4 |
| 18.8 |
| 21.8 |
| 4.7 |
| 5.4 |
| - |
| 6.8 |
| 9.5 |
| 10.9 |
| 12.5 |
| 12.3 |
| 10.0 |
| 3.4 |
| 3.9 |
| 4.1 |
| 5.6 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 14.0 |
| 1.7 |
| 4.4 |
| (3.2) |
| (0.8) |
| (0.9) |
| 1.7 |
| 1.6 |
| 2.0 |
| - |
| 2.8 |
| 3.4 |
| 3.7 |
| 3.8 |
| 3.1 |
| 0.7 |
| (8.7) |
| (8.6) |
| (8.6) |
| (6.4) |
| 2.4 |
| 28.1 |
| 28.3 |
| 18.9 |
| 22.1 |
| 13.3 |
| 15.4 |
| 18.8 |
| 21.8 |
| 4.7 |
| 5.4 |
| - |
| 6.8 |
| 9.5 |
| 10.9 |
| 12.5 |
| 12.3 |
| 10.0 |
| 3.4 |
| 3.9 |
| 4.1 |
| 5.6 |
| 5.9 |
| 10.6 |
| 12.6 |
| 12.0 |
| 2.0 |
| 4.6 |
| (4.8) |
| (3.3) |
| (0.6) |
| 1.3 |
| 2.0 |
| 2.6 |
| - |
| 3.5 |
| 4.3 |
| 4.8 |
| 4.8 |
| 3.9 |
| 1.6 |
| (6.9) |
| (6.6) |
| (6.7) |
| (6.0) |
| (5.8) |