| (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 | - | 5.1 | 4.3 | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.4 | - |
| Restricted Cash | - | - | - | 11.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 5.1 | 4.3 | - | - | - | - | - | - | - | - | - | - | - | 0.1 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | 36.2 | 32.4 | 24.4 | 11.1 | 4.3 | 4.5 | 3.0 | 2.2 | 1.7 | 0.7 | 0.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | 7.6 | 8.0 | 11.9 | 3.3 | 1.5 | 1.1 | 0.7 | 1.2 | 1.0 | 1.6 | 0.6 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 2.5 | 2.5 | 2.8 | 3.7 | 3.5 | 1.0 | 0.8 | 0.7 | 0.4 | 0.2 | 0.2 | 0.1 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 0.4 | 0.3 | 0.0 | 2.2 | 3.4 | 21.1 | 19.2 | 22.7 | 4.1 | 7.4 | 3.1 | 6.3 | 2.1 | 1.6 | 0.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 237.7 | 194.6 | 73.4 | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | 188.3 | 237.7 | 194.6 | 73.4 | - | - | - | - | - | - | - | - | |
| (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 |
|---|
| 0.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.4 | 3.6 | 4.0 | 6.0 | 5.9 | 7.5 | 11.3 | 10.8 | 6.6 | 2.3 | 2.2 | 1.5 | 2.5 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 0.8 | 0.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 14.4 | 12.3 | 11.8 | 55.4 | 119.5 | 128.4 | 208.4 | 186.8 | 139.6 | 139.4 | 70.7 | 56.2 | 59.4 | 4.6 | 1.2 | - | - |
| 0.1 |
| - |
| - |
| Accumulated Depreciation | - | - | 2.5 | 2.4 | 2.0 | 1.7 | 1.0 | 0.6 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | 0.1 | 0.8 | 1.9 | 2.5 | 0.5 | 0.4 | 0.5 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 3.8 | 4.3 | 6.1 | 6.9 | 7.1 | 41.4 | 5.3 | 4.1 | 3.1 | 2.4 | 1.6 | 1.2 | 0.7 | 0.2 | - | - | - |
| Operating Lease Right Of Use Assets | 5.3 | 6.1 | 6.9 | 7.6 | 8.2 | 9.6 | 10.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.4 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 55.1 | 24.7 | - | - | - | - | - | - | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 24.7 | 3.2 | 2.5 | 2.9 | 2.8 | 2.6 | 1.2 | 0.2 | - | - |
| Total Assets | 37.7 | 38.8 | 43.3 | 90.5 | 169.5 | 181.6 | 266.0 | 212.0 | 143.2 | 142.5 | 73.7 | 59.1 | 62.0 | 5.9 | 1.4 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | 188.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 1.6 | 1.5 | 1.4 | 1.4 | 2.3 | 1.5 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.3 | 0.1 | 0.8 | 8.7 | 6.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | 18.8 | 13.3 | 38.2 | 33.8 | 18.3 | 9.2 | 7.6 | 7.5 | 3.8 | 3.6 | 0.8 | 0.5 | - | - |
| Total Current Liabilities | 4.8 | 5.2 | 6.9 | 46.8 | 252.9 | 59.2 | 53.0 | 41.1 | 13.3 | 15.0 | 10.7 | 10.7 | 7.3 | 3.6 | 3.2 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 5.1 | 5.5 | 6.5 | 7.4 | 8.1 | 8.7 | 9.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.9 | 0.7 | 0.6 | 1.1 | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | 246.4 | 203.8 | - | - | - | - | - | - | 3.7 | - | - | - |
| Total Liabilities | 10.8 | 11.5 | 14.0 | 55.3 | 263.1 | 305.6 | 256.8 | 114.5 | 13.3 | 15.0 | 10.7 | 10.7 | 7.3 | 7.4 | 3.2 | - | - |
| - |
| Additional Paid In Capital | - | - | 978.9 | 974.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (952.4) | (951.8) | (949.6) | (939.4) | (1,051.4) | (878.9) | (695.4) | (519.3) | (386.7) | (309.7) | (219.8) | (134.7) | (80.5) | (52.1) | (17.0) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 26.9 | 27.4 | 29.3 | 35.1 | (93.6) | (124.0) | 9.2 | 97.5 | 129.9 | 127.5 | 63.1 | 48.4 | 54.7 | (1.4) | (1.7) | 1.0 | 0.5 |
| Total Equity | 26.9 | 27.4 | 29.3 | 35.1 | (93.6) | (124.0) | 9.2 | 97.5 | 129.9 | 127.5 | 63.1 | 48.4 | 54.7 | (1.4) | (1.7) | 1.0 | 0.5 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 9.7 | 7.1 | 4.9 | 8.5 | (133.4) | 69.2 | 155.4 | 145.7 | 126.2 | 124.4 | 60.0 | 45.5 | 52.1 | 1.0 | (1.9) | - | - |
| Book Value | 26.9 | 27.4 | 29.3 | 35.1 | (93.6) | (124.0) | 9.2 | 97.5 | 129.9 | 127.5 | 63.1 | 48.4 | 54.7 | (1.4) | (1.7) | 1.0 | 0.5 |
| Tangible Book Value | 23.1 | 23.0 | 23.2 | 28.2 | (100.8) | (165.4) | 3.9 | 93.4 | 126.8 | 125.1 | 61.4 | 47.2 | 54.0 | (1.7) | - | - | - |
| 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 | - | - | - | - | 5.7 | 5.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.3 | 11.3 | 11.3 | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | - | - | - | - | 5.7 | 5.1 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.2 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.7 | 6.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 2.5 | 2.5 | 2.5 | 2.5 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.0 | 0.4 | 0.3 | 0.4 | 0.2 | 0.3 | - | 0.1 | - | 0.0 | 0.7 | 1.5 | 2.3 | 2.2 | 13.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 93.6 | 90.8 | ||||||||||||||||||||||||
| 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 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 187.2 | 181.6 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.8 |
| 35.4 |
| 36.2 |
| 37.4 |
| 33.5 |
| 33.7 |
| 32.4 |
| 24.1 |
| 18.3 |
| 20.7 |
| 24.4 |
| 15.3 |
| 18.4 |
| - |
| 11.1 |
| 12.8 |
| 5.6 |
| 5.1 |
| 4.3 |
| 4.4 |
| 3.4 |
| 3.9 |
| 4.5 |
| 5.0 |
| 4.5 |
| 9.0 |
| 7.6 |
| 7.4 |
| 7.6 |
| 7.3 |
| 8.0 |
| 9.9 |
| 10.2 |
| 14.6 |
| 11.9 |
| 10.5 |
| 7.5 |
| - |
| 3.3 |
| 2.4 |
| 1.9 |
| 1.6 |
| 1.5 |
| 1.3 |
| 1.4 |
| 1.3 |
| 1.1 |
| 0.8 |
| 0.9 |
| Prepaid Expenses | 3.6 | 3.4 | 3.7 | 3.6 | 3.8 | 3.6 | - | 3.7 | - | 4.0 | 4.6 | 5.0 | 5.4 | 6.0 | 10.3 | 9.1 | 9.7 | 10.5 | 10.4 | 7.2 | 8.4 | 7.5 | 8.8 | 6.6 | 6.6 | 11.3 | 10.6 | 7.7 | - | 10.8 | 6.5 | 5.2 | 5.1 | 6.6 | 3.0 | 2.2 | 2.5 | 2.3 | 2.7 | 2.1 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15.3 | 14.4 | 14.5 | 13.5 | 12.5 | 12.3 | - | 11.8 | - | 11.8 | 17.4 | 19.6 | 24.7 | 55.4 | 87.5 | 98.6 | 84.4 | 119.5 | 160.0 | 159.7 | 187.0 | 128.4 | 122.4 | 148.9 | 212.0 | 208.4 | 191.8 | 216.5 | - | 186.8 | 211.7 | 167.1 | 119.2 | 139.6 | 157.0 | 103.5 | 121.3 | 139.4 | 156.1 | 174.0 |
| 3.5 |
| 3.5 |
| 3.8 |
| 3.7 |
| 3.7 |
| 3.8 |
| 3.7 |
| 3.7 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.1 |
| 2.1 |
| - |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.6 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 2.5 | 2.5 | 2.5 | 2.4 | 3.0 | 2.8 | 2.7 | 2.5 | 2.3 | 2.1 | 1.9 | 1.7 | 1.5 | 1.4 | 1.2 | 1.0 | 0.8 | 0.7 | - | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.6 | 0.7 | 1.1 | 1.2 | 1.4 | 1.6 | 1.8 | 1.9 | 2.0 | 2.1 | 2.3 | 2.5 | 2.3 | 1.4 | - | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 3.7 | 3.8 | 3.9 | 4.0 | 4.1 | 4.3 | - | 4.5 | - | 6.1 | 6.7 | 6.8 | 6.9 | 6.9 | 37.9 | 38.7 | 39.5 | 40.3 | 39.6 | 40.2 | 41.0 | 41.4 | 5.5 | 5.9 | 5.6 | 5.3 | 4.9 | 4.7 | - | 4.1 | 3.8 | 3.5 | 3.2 | 3.1 | 2.8 | 2.7 | 2.5 | 2.4 | 2.1 | 2.0 |
| Operating Lease Right Of Use Assets | 5.1 | 5.3 | 5.5 | 5.7 | 5.9 | 6.1 | - | 6.5 | - | 6.9 | 7.1 | 7.2 | 7.4 | 7.6 | 7.7 | 7.9 | 8.1 | 8.2 | 8.4 | 8.8 | 9.2 | 9.6 | 10.0 | 10.3 | 9.8 | 10.1 | 10.5 | 3.3 | 3.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.4 | 0.4 | 0.5 | 0.4 | 0.2 | 0.1 | - | 0.1 | - | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 52.9 | 54.4 | 54.3 | 55.1 | 0.5 | - | - | 0.6 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 55.9 | 28.7 | - | 24.7 | 24.7 | 4.4 | 3.4 | 3.2 | 2.9 | 2.9 | 2.6 | 2.5 | 2.3 | 2.1 |
| Total Assets | 37.6 | 37.7 | 38.7 | 38.5 | 38.2 | 38.8 | - | 40.1 | - | 43.3 | 50.5 | 53.7 | 59.6 | 90.5 | 133.9 | 146.2 | 133.4 | 169.5 | 209.6 | 210.6 | 239.3 | 181.6 | 177.3 | 205.5 | 268.6 | 266.0 | 250.0 | 246.6 | - | 212.0 | 236.8 | 171.9 | 123.0 | 143.2 | 160.4 | 106.9 | 124.4 | 142.5 | 158.8 | 176.6 |
| 14.0 |
| 20.8 |
| 20.3 |
| 19.6 |
| 14.6 |
| 10.3 |
| 21.1 |
| 16.1 |
| 17.3 |
| 28.7 |
| 19.2 |
| 24.1 |
| 19.5 |
| - |
| 22.7 |
| 11.4 |
| 11.4 |
| 6.3 |
| 4.1 |
| 4.2 |
| 8.1 |
| 6.1 |
| 7.4 |
| 4.2 |
| 3.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 93.6 | 90.8 | 202.9 | 188.3 | 15.0 | 10.0 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 1.0 | 1.1 | 0.9 | 1.0 | 1.6 | - | 1.6 | - | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | - | - | - | - | 2.4 | 2.1 | 1.8 | 1.5 | 1.2 | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | - | 0.5 | - | 0.8 | 0.3 | 2.8 | 3.8 | 8.7 | 8.5 | - | - | 13.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 6.9 | 11.5 | 14.4 | 18.8 | 43.6 | 59.2 | 41.2 | 44.3 | - | - | - | - | 31.2 | 29.2 | 32.9 | 33.8 | 43.2 | 22.4 | - | 18.3 | 17.9 | 9.8 | 9.4 | 9.2 | 6.7 | 5.2 | 7.9 | 7.6 | 8.2 | 6.3 |
| Total Current Liabilities | 4.9 | 4.8 | 4.9 | 4.7 | 4.7 | 5.2 | - | 5.8 | - | 6.9 | 14.5 | 14.4 | 19.3 | 46.8 | 174.1 | 164.0 | 264.8 | 252.9 | 86.3 | 75.7 | 61.3 | 59.2 | 47.3 | 46.5 | 61.6 | 53.0 | 67.3 | 41.9 | - | 41.1 | 29.3 | 21.2 | 15.7 | 13.3 | 10.9 | 13.3 | 14.1 | 15.0 | 12.5 | 9.3 |
| 202.9 |
| 188.3 |
| 171.7 |
| 175.3 |
| 179.0 |
| 237.7 |
| 237.1 |
| 243.8 |
| 243.4 |
| 194.6 |
| 194.4 |
| 194.1 |
| - |
| 73.4 |
| 73.3 |
| 73.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.8 | 5.1 | 5.4 | 5.7 | 6.0 | 5.5 | - | - | - | - | 6.7 | 6.9 | 7.1 | 7.4 | 7.6 | 7.7 | 7.9 | 8.1 | 8.2 | 8.4 | 8.5 | 8.7 | 8.9 | 9.3 | 8.8 | 9.1 | 9.5 | 2.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | - | 0.6 | - | 0.6 | 1.2 | 1.2 | 1.1 | 1.1 | 0.6 | 0.6 | 1.2 | 2.1 | 0.8 | 0.4 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 246.0 | 253.1 | 252.2 | 203.8 | - | - | - | - | 73.3 | 73.1 | - | - | - | - | - | - | - | - |
| Total Liabilities | 10.6 | 10.8 | 11.2 | 11.2 | 11.5 | 11.5 | - | 12.5 | - | 14.0 | 22.4 | 22.5 | 27.6 | 55.3 | 182.2 | 172.3 | 274.0 | 263.1 | 267.0 | 259.7 | 248.8 | 305.6 | 293.3 | 299.6 | 313.8 | 256.8 | 271.2 | 238.5 | - | 114.5 | 102.5 | 94.4 | 15.7 | 13.3 | 10.9 | 13.3 | 14.1 | 15.0 | 12.5 | 9.3 |
| 0.0 |
| 0.0 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | 979.1 | - | 978.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (952.3) | (952.4) | (951.8) | (951.9) | (952.5) | (951.8) | - | (951.5) | - | (949.6) | (948.8) | (945.4) | (943.0) | (939.4) | (1,017.1) | (988.1) | (1,100.4) | (1,051.4) | (1,008.4) | (961.0) | (918.3) | (878.9) | (836.9) | (804.2) | (752.3) | (695.4) | (646.0) | (614.0) | - | (519.3) | (479.9) | (444.3) | (411.1) | (386.7) | (365.2) | (350.6) | (330.9) | (309.7) | (286.9) | (261.9) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 27.0 | 26.9 | 27.4 | 27.3 | 26.7 | 27.4 | 27.1 | 27.7 | 28.7 | 29.3 | 28.1 | 31.2 | 32.0 | 35.1 | (48.3) | (26.1) | (140.6) | (93.6) | (57.4) | (49.1) | (9.5) | (124.0) | (116.0) | (94.1) | (45.2) | 9.2 | (21.2) | 8.1 | - | 97.5 | 134.2 | 77.5 | 107.3 | 129.9 | 149.5 | 93.6 | 110.3 | 127.5 | 146.4 | 167.2 |
| Total Equity | 27.0 | 26.9 | 27.4 | 27.3 | 26.7 | 27.4 | 27.1 | 27.7 | 28.7 | 29.3 | 28.1 | 31.2 | 32.0 | 35.1 | (48.3) | (26.1) | (140.6) | (93.6) | (57.4) | (49.1) | (9.5) | (124.0) | (116.0) | (94.1) | (45.2) | 9.2 | (21.2) | 8.1 | - | 97.5 | 134.2 | 77.5 | 107.3 | 129.9 | 149.5 | 93.6 | 110.3 | 127.5 | 146.4 | 167.2 |
| 405.7 |
| 376.5 |
| 186.7 |
| 185.3 |
| 184.0 |
| 237.7 |
| 237.1 |
| 243.8 |
| 243.4 |
| 194.6 |
| 194.4 |
| 194.1 |
| - |
| 73.4 |
| 73.3 |
| 73.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 10.4 | 9.7 | 9.6 | 8.8 | 7.8 | 7.1 | - | 6.0 | - | 4.9 | 2.9 | 5.2 | 5.4 | 8.5 | (86.6) | (65.4) | (180.4) | (133.4) | 73.7 | 84.0 | 125.8 | 69.2 | 75.1 | 102.5 | 150.3 | 155.4 | 124.4 | 174.6 | - | 145.7 | 182.4 | 145.9 | 103.5 | 126.2 | 146.1 | 90.2 | 107.2 | 124.4 | 143.6 | 164.7 |
| Book Value | 27.0 | 26.9 | 27.4 | 27.3 | 26.7 | 27.4 | 27.1 | 27.7 | 28.7 | 29.3 | 28.1 | 31.2 | 32.0 | 35.1 | (48.3) | (26.1) | (140.6) | (93.6) | (57.4) | (49.1) | (9.5) | (124.0) | (116.0) | (94.1) | (45.2) | 9.2 | (21.2) | 8.1 | - | 97.5 | 134.2 | 77.5 | 107.3 | 129.9 | 149.5 | 93.6 | 110.3 | 127.5 | 146.4 | 167.2 |
| Tangible Book Value | 23.3 | 23.1 | 23.5 | 23.2 | 22.6 | 23.0 | - | 23.1 | - | 23.2 | 21.4 | 24.4 | 25.1 | 28.2 | (86.1) | (64.8) | (180.1) | (133.9) | (97.0) | (89.3) | (50.5) | (165.4) | (121.6) | (100.0) | (50.8) | 3.9 | (26.2) | 3.4 | - | 93.4 | 130.4 | 74.1 | 104.1 | 126.8 | 146.7 | 90.9 | 107.8 | 125.1 | 144.2 | 165.3 |