| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 65.3 | 71.4 | 68.8 | 99.0 | 117.4 | 104.4 | 86.0 | 46.9 | 31.5 | 36.6 | 31.3 | 7.0 | 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - |
| Short Term Investments | 131.1 | 195.3 | 162.1 | 19.9 | 15.1 | 76.7 | 195.5 | 108.9 | 137.5 | - | - | - | - |
| Cash And Short Term Investments | 196.4 | 266.7 | 230.9 | 118.8 | 132.5 | 181.1 | 281.5 | 155.8 | 169.1 | 36.6 | 31.3 | 7.0 | 0.1 |
| Receivables | |||||||||||||
| Accounts Receivable | 1.8 | 1.5 | 80.2 | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 4.3 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 32.3 | 30.3 | 31.5 | 35.1 | 37.8 | 37.0 | 25.6 | 17.9 | 13.3 | 9.3 | 4.0 | 3.0 | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 5.0 | 4.0 | 1.6 | 2.6 | 0.6 | 0.6 | 4.1 | 1.0 | 1.0 | 0.6 | 0.6 | 1.6 | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 28.7 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 641.9 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | ||||||||||||
| (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 |
|---|
| 7.9 |
| 5.3 |
| 5.4 |
| 3.4 |
| 8.6 |
| 4.6 |
| 6.7 |
| 2.7 |
| 4.4 |
| 1.6 |
| 1.3 |
| - |
| Other Current Assets | 2.3 | 2.9 | 2.6 | 4.2 | 1.7 | 1.6 | 1.4 | 1.4 | 0.8 | 2.0 | 0.4 | 0.4 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 202.7 | 276.8 | 319.7 | 124.5 | 136.7 | 197.8 | 304.7 | 162.5 | 171.8 | 178.8 | 195.9 | 8.4 | - |
| 19.2 |
| 16.0 |
| 15.0 |
| 17.2 |
| 15.9 |
| 11.6 |
| 7.7 |
| 5.1 |
| 3.0 |
| 1.4 |
| 0.8 |
| 0.2 |
| - |
| Property,Plant & Equipment Net | 13.1 | 14.3 | 16.5 | 17.9 | 21.9 | 25.4 | 18.0 | 12.8 | 10.3 | 7.9 | 3.2 | 2.8 | - |
| Long Term Investments | 5.2 | 65.7 | - | - | - | - | 1.9 | 0.6 | 1.1 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 28.5 | 33.3 | 13.5 | 15.5 | 33.5 | 36.1 | 28.5 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 252.3 | 393.1 | 351.3 | 159.4 | 193.9 | 261.6 | 354.8 | 177.0 | 184.5 | 189.6 | 229.5 | 11.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 1.6 | 24.4 | 42.9 | 59.4 | 33.9 | 7.7 | 47.2 | 20.8 | 3.4 | 6.8 | 19.6 | - | - |
| Operating Lease Liabilities Current | 7.8 | 7.2 | 3.2 | 2.8 | 5.6 | 4.2 | 3.2 | - | - | - | - | - | - |
| Accrued Expenses | 12.1 | 14.2 | 16.8 | 7.8 | 11.0 | 14.2 | 21.5 | 9.8 | 11.5 | 6.5 | 3.4 | 0.6 | - |
| Other Current Liabilities | - | 7.2 | 3.2 | 2.8 | 5.6 | 4.2 | 3.2 | - | - | - | - | - | - |
| Total Current Liabilities | 26.5 | 49.8 | 64.5 | 72.6 | 51.0 | 26.8 | 76.0 | 31.7 | 15.9 | 13.8 | 23.9 | 2.5 | - |
| 36.5 |
| 17.1 |
| 20.3 |
| 38.6 |
| 43.4 |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | 6.0 | 32.4 | 6.5 | 8.2 | 36.1 | 147.3 | 92.2 | 28.2 | 34.8 | 35.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 37.5 | 18.1 | 21.3 | 39.6 | 44.4 | 32.0 | 6.7 | 1.0 | 0.0 | 0.0 | 0.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 56.2 | 93.3 | 115.0 | 100.3 | 98.8 | 107.3 | 255.2 | 130.6 | 50.4 | 53.6 | 60.4 | 10.3 | - |
| 626.3 |
| 497.5 |
| 452.7 |
| 442.3 |
| 430.3 |
| 412.2 |
| 315.6 |
| 295.0 |
| 226.0 |
| 219.1 |
| - |
| - |
| Retained Earnings | (445.9) | (326.2) | (261.2) | (393.5) | (347.1) | (275.9) | (312.6) | (269.1) | (160.7) | (90.0) | (49.8) | (20.8) | - |
| Accumulated Other Comprehensive Income | 0.0 | (0.4) | (0.0) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | (0.1) | (0.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 196.1 | 299.8 | 236.3 | 59.0 | 95.1 | 154.3 | 99.5 | 46.4 | 134.1 | 135.9 | 169.1 | (20.8) | (3.8) |
| Total Equity | 196.1 | 299.8 | 236.3 | 59.0 | 95.1 | 154.3 | 99.5 | 46.4 | 134.1 | 135.9 | 169.1 | (20.8) | (3.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 176.1 | 227.0 | 255.2 | 51.9 | 85.7 | 171.0 | 228.6 | 130.8 | 155.9 | 165.0 | 172.0 | 5.9 | - |
| Book Value | 196.1 | 299.8 | 236.3 | 59.0 | 95.1 | 154.3 | 99.5 | 46.4 | 134.1 | 135.9 | 169.1 | (20.8) | (3.8) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 43.3 | 65.3 | 45.1 | 43.9 | 74.8 | 71.4 | 112.5 | 76.1 | 143.1 | 68.8 | 65.3 | 244.3 | 268.3 | 99.0 | 96.9 | 78.3 | 131.9 | 117.4 | 111.5 | 117.8 | 117.8 | 104.4 | 147.4 | 144.3 | 165.2 | 86.0 | 82.6 | 79.9 | 113.3 | 46.9 | 42.1 | 59.6 | 140.4 | 31.5 | 48.2 | 66.3 | 43.6 | 36.6 | 63.5 | 67.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | 98.2 | 131.1 | 163.8 | 171.7 | 161.3 | 195.3 | 232.8 | 294.9 | 256.5 | 162.1 | 187.7 | 28.5 | 5.0 | 19.9 | 34.8 | 69.7 | 35.0 | |||||||||||||||||||||||
| Cash And Short Term Investments | 141.5 | 196.4 | 208.9 | 215.6 | 236.0 | 266.7 | 345.4 | 371.0 | 399.6 | 230.9 | 252.9 | 272.7 | 273.3 | 118.8 | 131.6 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1.5 | 1.8 | 3.2 | 1.7 | 1.6 | 1.5 | 16.0 | 1.7 | 0.8 | 80.2 | - | - | 25.0 | - | 10.0 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2.7 | 5.0 | 2.1 | 1.8 | 2.6 | 4.0 | 3.2 | 2.6 | 7.6 | 1.6 | 3.3 | 1.7 | 3.7 | 2.6 | 1.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.1 |
| 10.0 |
| 25.1 |
| 43.7 |
| 76.7 |
| 52.6 |
| 85.3 |
| 85.7 |
| 195.5 |
| 224.8 |
| 247.6 |
| 245.2 |
| 108.9 |
| 137.5 |
| 136.5 |
| 77.8 |
| 137.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.1 |
| 166.8 |
| 132.5 |
| 121.5 |
| 143.0 |
| 161.5 |
| 181.1 |
| 200.0 |
| 229.7 |
| 250.9 |
| 281.5 |
| 307.4 |
| 327.5 |
| 358.5 |
| 155.8 |
| 179.6 |
| 196.1 |
| 218.2 |
| 169.1 |
| 48.2 |
| 66.3 |
| 43.6 |
| 36.6 |
| 63.5 |
| 67.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.9 | 4.3 | 6.6 | 9.8 | 7.1 | 7.9 | 8.4 | 7.3 | 6.1 | 5.3 | 5.7 | 6.1 | 4.0 | 5.4 | 5.1 | 3.4 | 3.6 | 3.4 | 3.5 | 3.9 | 10.1 | 8.6 | 3.6 | 4.3 | 5.3 | 4.6 | 6.2 | 3.3 | 6.7 | 6.7 | 2.9 | 4.1 | 2.4 | 2.7 | 2.6 | 3.4 | 3.4 | 4.4 | 1.9 | 1.5 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 147.0 | 202.7 | 219.6 | 227.9 | 245.2 | 276.8 | 373.4 | 381.6 | 409.1 | 319.7 | 261.9 | 282.2 | 302.6 | 124.5 | 146.9 | 151.6 | 170.7 | 136.7 | 126.2 | 148.6 | 175.8 | 197.8 | 216.3 | 246.7 | 272.5 | 304.7 | 327.6 | 340.8 | 365.2 | 162.5 | 182.5 | 200.2 | 220.6 | 171.8 | 128.2 | 144.7 | 161.1 | 178.8 | 193.0 | 205.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 12.2 | 13.1 | 13.3 | 13.9 | 13.9 | 14.3 | 15.2 | 16.3 | 17.4 | 16.5 | 17.1 | 17.2 | 17.1 | 17.9 | 18.1 | 19.1 | 19.4 | 21.9 | 23.0 | 23.7 | 24.5 | 25.4 | 23.2 | 20.2 | 18.6 | 18.0 | 15.3 | 14.5 | 13.1 | 12.8 | 12.5 | 12.2 | 11.5 | 10.3 | 10.6 | 10.7 | 10.1 | 7.9 | 4.3 | 3.6 |
| Long Term Investments | 30.2 | 5.2 | 20.1 | 46.4 | 59.1 | 65.7 | - | - | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.2 | 1.4 | 1.4 | 1.9 | 2.0 | 1.3 | 1.3 | 0.6 | 0.8 | 0.9 | 1.3 | 1.1 | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 27.2 | 28.5 | 29.7 | 31.0 | 32.1 | 33.3 | 34.5 | 35.5 | 39.2 | 13.5 | 14.0 | 14.5 | 15.0 | 15.5 | 15.9 | 16.4 | 32.4 | 33.5 | 33.8 | 34.1 | 35.1 | 36.1 | 26.1 | 27.0 | 27.7 | 28.5 | 29.3 | 30.0 | 30.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 219.3 | 252.3 | 288.3 | 322.1 | 353.2 | 393.1 | 426.0 | 436.2 | 469.6 | 351.3 | 294.7 | 315.5 | 336.3 | 159.4 | 182.5 | 188.6 | 224.2 | 193.9 | 184.8 | 208.7 | 237.7 | 261.6 | 269.8 | 297.5 | 322.6 | 354.8 | 376.2 | 388.6 | 411.3 | 177.0 | 197.1 | 214.7 | 235.0 | 184.5 | 140.9 | 158.4 | 175.1 | 189.6 | 202.0 | 209.8 |
| 1.2 |
| 1.2 |
| 0.6 |
| 0.6 |
| 0.8 |
| 3.2 |
| 0.6 |
| 3.4 |
| 2.0 |
| 4.8 |
| 4.1 |
| 4.0 |
| 2.2 |
| 2.3 |
| 1.0 |
| 1.4 |
| 1.6 |
| 1.4 |
| 1.0 |
| 0.9 |
| 0.3 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.4 | 1.6 | 10.6 | 20.5 | 21.1 | 24.4 | 22.6 | 20.5 | 51.4 | 42.9 | 44.3 | 31.7 | 5.7 | 59.4 | 56.6 | 87.0 | 87.0 | 33.9 | 9.5 | 8.1 | 6.4 | 7.7 | 13.5 | 43.9 | 46.9 | 47.2 | 56.5 | 52.3 | 44.6 | 20.8 | 20.3 | 19.8 | 20.2 | 3.4 | 9.5 | 4.2 | 4.9 | 6.8 | 12.3 | 14.3 |
| Operating Lease Liabilities Current | 7.4 | 7.8 | 7.8 | 7.6 | 7.4 | 7.2 | 7.0 | 6.7 | 5.9 | 3.2 | 3.1 | 3.0 | 2.9 | 2.8 | 2.7 | 2.5 | 5.7 | 5.6 | 5.2 | 4.9 | 4.6 | 4.2 | 3.5 | 3.4 | 3.3 | 3.2 | 3.0 | 2.8 | 3.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 7.0 | 12.1 | 15.0 | 12.0 | 9.1 | 14.2 | 11.4 | 10.3 | 7.6 | 16.8 | 11.1 | 9.1 | 7.6 | 7.8 | 12.5 | 7.2 | 7.7 | 11.0 | 11.3 | 11.0 | 10.5 | 14.2 | 21.7 | 18.2 | 17.5 | 21.5 | 16.6 | 11.8 | 9.3 | 9.8 | 8.4 | 7.7 | 9.4 | 11.5 | 10.5 | 7.3 | 5.6 | 6.5 | 6.3 | 5.0 |
| Other Current Liabilities | - | - | - | - | - | - | 7.0 | 6.7 | 5.9 | 3.2 | 3.1 | 3.0 | 2.9 | 2.8 | 2.7 | 2.5 | 5.7 | 5.6 | 5.2 | 4.9 | 4.6 | 4.2 | 3.5 | 3.4 | 3.3 | 3.2 | 3.0 | 2.8 | 3.2 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 17.5 | 26.5 | 35.5 | 42.0 | 40.2 | 49.8 | 44.2 | 40.1 | 72.6 | 64.5 | 61.7 | 45.4 | 19.9 | 72.6 | 73.2 | 97.9 | 101.7 | 51.0 | 26.7 | 24.7 | 24.8 | 26.8 | 42.1 | 67.5 | 72.5 | 76.0 | 80.2 | 69.1 | 58.8 | 31.7 | 30.0 | 29.1 | 30.9 | 15.9 | 20.9 | 11.8 | 11.1 | 13.8 | 19.4 | 19.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 27.2 | 28.7 | 30.5 | 32.6 | 34.6 | 36.5 | 38.4 | 40.2 | 42.0 | 17.1 | 17.9 | 18.7 | 19.5 | 20.3 | 21.0 | 21.7 | 37.1 | 38.6 | 40.0 | 40.8 | 42.1 | 43.4 | 28.3 | 29.2 | 30.1 | 31.0 | 31.8 | 32.6 | 31.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 1.5 | 2.6 | 4.8 | 6.0 | 12.2 | 19.5 | 13.2 | 32.4 | 37.8 | 51.4 | 78.9 | 6.5 | 7.4 | 7.9 | 8.4 | 8.2 | 29.6 | 31.7 | 33.6 | 36.1 | 32.2 | 122.9 | 139.2 | 147.3 | 155.1 | 167.4 | 217.5 | 92.2 | 94.8 | 97.3 | 99.5 | 28.2 | 28.4 | 34.8 | 35.2 | 34.8 | 31.5 | 32.9 |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | 39.4 | 41.2 | 43.0 | 18.1 | 18.9 | 19.7 | 20.5 | 21.3 | 22.0 | 22.7 | 38.1 | 39.6 | 41.0 | 41.8 | 43.1 | 44.4 | 29.3 | 30.2 | 31.1 | 32.0 | 32.8 | 33.6 | 32.0 | 6.7 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 45.7 | 56.2 | 68.5 | 78.2 | 80.5 | 93.3 | 95.7 | 100.8 | 128.7 | 115.0 | 118.4 | 116.5 | 119.3 | 100.3 | 102.7 | 128.6 | 148.3 | 98.8 | 97.4 | 98.2 | 101.5 | 107.3 | 103.5 | 220.6 | 242.9 | 255.2 | 268.1 | 270.2 | 310.7 | 130.6 | 131.5 | 132.7 | 136.7 | 50.4 | 55.7 | 53.1 | 52.4 | 53.6 | 52.9 | 54.1 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Additional Paid In Capital | 647.7 | 641.9 | 638.2 | 634.7 | 630.1 | 626.3 | 622.0 | 618.5 | 613.9 | 497.5 | 494.0 | 490.8 | 486.5 | 452.7 | 450.0 | 447.9 | 444.5 | 442.3 | 440.3 | 438.3 | 433.8 | 430.3 | 426.2 | 422.3 | 416.2 | 412.2 | 408.2 | 403.3 | 397.0 | 315.6 | 312.3 | 308.3 | 299.1 | 295.0 | 234.5 | 230.8 | 229.0 | 226.0 | 223.8 | 222.0 |
| Retained Earnings | (473.8) | (445.9) | (418.5) | (390.6) | (357.2) | (326.2) | (291.7) | (282.7) | (272.5) | (261.2) | (317.6) | (291.7) | (269.5) | (393.5) | (369.9) | (387.5) | (368.4) | (347.1) | (352.8) | (327.7) | (297.6) | (275.9) | (260.0) | (345.6) | (336.9) | (312.6) | (300.1) | (285.1) | (296.2) | (269.1) | (246.5) | (226.2) | (200.7) | (160.7) | (148.9) | (125.5) | (106.7) | (90.0) | (75.3) | (66.3) |
| Accumulated Other Comprehensive Income | (0.3) | 0.0 | 0.0 | (0.2) | (0.2) | (0.4) | (0.0) | (0.5) | (0.5) | (0.0) | (0.2) | (0.1) | (0.1) | (0.2) | (0.3) | (0.4) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | 0.1 | 0.4 | (0.1) | (0.0) | 0.1 | (0.1) | (0.1) | (0.2) | (0.1) | (0.2) | (0.3) | (0.5) | 0.0 | 0.3 | (0.1) | 0.6 | 0.1 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 173.7 | 196.1 | 219.8 | 243.9 | 272.7 | 299.8 | 330.3 | 335.4 | 340.9 | 236.3 | 176.2 | 199.0 | 217.0 | 59.0 | 79.8 | 60.1 | 75.9 | 95.1 | 87.4 | 110.5 | 136.2 | 154.3 | 166.2 | 76.9 | 79.8 | 99.5 | 108.2 | 118.4 | 100.7 | 46.4 | 65.6 | 82.0 | 98.3 | 134.1 | 85.2 | 105.3 | 122.7 | 135.9 | 149.1 | 155.7 |
| Total Equity | 173.7 | 196.1 | 219.8 | 243.9 | 272.7 | 299.8 | 330.3 | 335.4 | 340.9 | 236.3 | 176.2 | 199.0 | 217.0 | 59.0 | 79.8 | 60.1 | 75.9 | 95.1 | 87.4 | 110.5 | 136.2 | 154.3 | 166.2 | 76.9 | 79.8 | 99.5 | 108.2 | 118.4 | 100.7 | 46.4 | 65.6 | 82.0 | 98.3 | 134.1 | 85.2 | 105.3 | 122.7 | 135.9 | 149.1 | 155.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 129.5 | 176.1 | 184.1 | 185.9 | 205.0 | 227.0 | 329.2 | 341.4 | 336.6 | 255.2 | 200.2 | 236.8 | 282.7 | 51.9 | 73.7 | 53.7 | 69.0 | 85.7 | 99.5 | 124.0 | 151.1 | 171.0 | 174.3 | 179.1 | 199.9 | 228.6 | 247.4 | 271.6 | 306.4 | 130.8 | 152.4 | 171.2 | 189.7 | 155.9 | 107.3 | 132.9 | 150.0 | 165.0 | 173.6 | 185.7 |
| Book Value | 173.7 | 196.1 | 219.8 | 243.9 | 272.7 | 299.8 | 330.3 | 335.4 | 340.9 | 236.3 | 176.2 | 199.0 | 217.0 | 59.0 | 79.8 | 60.1 | 75.9 | 95.1 | 87.4 | 110.5 | 136.2 | 154.3 | 166.2 | 76.9 | 79.8 | 99.5 | 108.2 | 118.4 | 100.7 | 46.4 | 65.6 | 82.0 | 98.3 | 134.1 | 85.2 | 105.3 | 122.7 | 135.9 | 149.1 | 155.7 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |