| (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 | FY2004 | FY2003 | FY2002 | FY2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 10.8 | 0.6 | 8.7 | 22.1 | 28.2 | 0.7 | 0.2 | 0.2 | 0.8 | 1.8 | 4.9 | 0.0 | 0.1 | 0.0 | 0.1 | ||||||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 6.9 | 10.8 | 0.2 | 0.5 | 3.1 | - | 5.3 | 5.2 | 8.7 | 11.9 | 14.8 | - | 22.1 | 25.4 | 28.2 | |||||||||||||||||||||||||
| 0.0 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 10.8 | 0.6 | 8.7 | 22.1 | 28.2 | 0.7 | 0.2 | 0.2 | 0.8 | 1.8 | 4.9 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | - | 0.5 | - | - | - | - | - | 0.0 | - |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | 0.0 | 0.0 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | - | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | |||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 42.8 | 2.2 | 10.1 | 23.4 | 29.5 | 1.5 | 0.8 | 1.5 | 2.4 | 2.6 | 5.4 | 0.6 | 0.4 | 0.2 | 0.3 | 0.0 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2.0 | 2.2 | 2.6 | 4.7 | 4.6 | 5.2 | 2.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1.8 | 1.8 | 2.1 | 2.9 | 2.1 | 1.3 | 0.8 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | ||||||||
| Property,Plant & Equipment Net | 0.2 | 0.3 | 0.5 | 1.8 | 2.5 | 3.8 | 1.5 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | - | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Goodwill | - | - | - | 0.0 | 6.9 | 2.8 | 15.7 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Intangible Assets | - | 0.2 | 0.2 | 0.3 | 4.0 | 3.4 | 3.6 | 1.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | |||||||
| Operating Lease Right Of Use Assets | 1.5 | 2.0 | 2.6 | 0.2 | 0.8 | 1.4 | 0.7 | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 52.9 | 5.0 | 14.4 | 25.7 | 43.8 | 13.1 | 22.4 | 3.7 | 3.6 | 2.8 | 5.6 | 0.9 | 0.6 | 0.4 | 0.4 | 0.2 | - | ||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 1.8 | 1.0 | 1.3 | 0.9 | 1.0 | 1.4 | 3.2 | 0.4 | 0.1 | 0.2 | 0.7 | 2.2 | 1.1 | 0.7 | 0.7 | 0.8 | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | 6.2 | 1.6 | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Current | 0.1 | 0.2 | 0.3 | 0.6 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | ||||||||
| Operating Lease Liabilities Current | 0.7 | 0.6 | 0.4 | 0.1 | 0.6 | 0.6 | 0.5 | - | - | - | - | - | - | - | - | - | |||||||||
| Accrued Expenses | 1.5 | 1.2 | 1.5 | 2.2 | 1.3 | 2.6 | 2.4 | 1.3 | 0.8 | 1.3 | 0.9 | 3.1 | 2.1 | 1.6 | 0.6 | 0.5 | - | - | |||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Liabilities | 4.3 | 3.6 | 4.0 | 3.9 | 3.2 | 9.3 | 10.9 | 3.7 | 0.9 | 1.6 | 1.5 | 6.2 | 3.5 | 3.4 | 2.4 | 1.3 | |||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.6 | 1.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.9 | 1.6 | 2.1 | 0.1 | 0.2 | 0.8 | 0.3 | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 5.2 | 5.2 | 6.1 | 4.0 | 3.5 | 10.4 | 11.1 | 3.7 | 0.9 | 1.9 | 1.5 | 6.4 | 3.8 | 3.7 | 3.1 | 2.4 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.3 | 0.1 | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 461.2 | 180.2 | 176.0 | 175.5 | 167.6 | 110.8 | 93.7 | 63.1 | 55.6 | 47.9 | 44.6 | 30.1 | - | - | - | - | 0.5 | ||||||||
| Retained Earnings | (413.5) | (180.4) | (167.8) | (153.8) | (128.0) | (108.4) | (82.5) | (63.1) | (53.0) | (47.0) | (40.5) | (35.6) | - | - | - | - | 0.0 | ||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Stockholders Equity | 47.7 | (0.2) | 8.3 | 21.8 | 40.3 | 2.6 | 11.2 | 0.1 | 2.7 | 0.9 | 4.1 | (5.5) | (3.2) | (3.3) | (2.7) | (2.2) | - | ||||||||
| Total Equity | 47.7 | (0.2) | 8.3 | 21.8 | 40.3 | 2.6 | 11.2 | 0.1 | 2.7 | 0.9 | 4.1 | (5.5) | (3.2) | (3.3) | (2.7) | (2.2) | - | (0.3) | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | - | 6.2 | 1.6 | - | - | - | - | 0.0 | 0.1 | 0.6 | 1.0 | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | (28.2) | - | 6.1 | 1.5 | - | - | - | - | (0.1) | 0.1 | 0.5 | 1.0 | - | - | - | ||||||
| Working Capital | 38.5 | (1.4) | 6.1 | 19.5 | 26.2 | (7.8) | (10.1) | (2.2) | 1.4 | 1.0 | 3.9 | (5.6) | (3.1) | (3.2) | (2.1) | (1.3) | - | - | |||||||
| Book Value | 47.7 | (0.2) | 8.3 | 21.8 | 40.3 | 2.6 | 11.2 | 0.1 | 2.7 | 0.9 | 4.1 | (5.5) | (3.2) | (3.3) | (2.7) | (2.2) | - | (0.3) | |||||||
| Tangible Book Value | - | (0.4) | 8.0 | 21.5 | 29.4 | (3.6) | (8.1) | (0.9) | 2.6 | 0.8 | 4.0 | (5.6) | (3.3) | (3.4) | (2.8) | (2.3) | - | ||||||||
| 25.1 |
| 28.2 |
| 41.8 |
| 44.9 |
| 27.3 |
| 0.7 |
| 2.5 |
| 3.4 |
| 3.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 1.1 |
| 0.2 |
| 0.2 |
| 1.0 |
| 2.2 |
| 0.8 |
| 0.8 |
| 1.2 |
| 2.1 |
| 1.8 |
| 0.6 |
| 0.6 |
| 1.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6.9 | 10.8 | 0.2 | 0.5 | 3.1 | - | 5.3 | 5.2 | 8.7 | 11.9 | 14.8 | - | 22.1 | 25.4 | 28.2 | 25.1 | 28.2 | 41.8 | 44.9 | 27.3 | 0.7 | 2.5 | 3.4 | 3.1 | 0.2 | 0.1 | 0.1 | 1.1 | 0.2 | 0.2 | 1.0 | 2.2 | 0.8 | 0.8 | 1.2 | 2.1 | 1.8 | 0.6 | 0.6 | 1.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.7 | 0.0 | 0.0 | 0.0 | 0.1 | - | 0.4 | 0.5 | 0.3 | 0.5 | 0.4 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | - | 0.0 | 0.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | 0.0 | 0.0 | 0.0 | - | 0.6 | 0.4 | 0.5 | 0.4 | 0.4 | - | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 |
| Prepaid Expenses | 0.3 | 0.3 | 0.8 | 0.6 | 0.2 | - | 0.6 | 0.4 | 0.5 | 0.6 | 0.4 | - | 0.5 | 0.6 | 0.8 | 0.4 | 0.5 | 0.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 37.6 | 42.8 | 1.1 | 1.2 | 3.5 | - | 6.9 | 6.6 | 10.1 | 13.5 | 16.0 | - | 23.4 | 26.9 | 29.8 | 26.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | - | 4.8 | 4.8 | 2.6 | 4.8 | 4.8 | - | 4.7 | 4.9 | 4.8 | 4.6 | 4.6 | 5.9 | 5.8 | 5.5 | 5.2 | 4.9 | 3.3 | 2.3 | 2.3 | 2.3 | 2.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Accumulated Depreciation | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | - | 3.9 | 3.7 | 2.1 | 3.4 | 3.3 | - | 2.9 | 2.7 | 2.5 | 2.3 | 2.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | - | 0.9 | 1.1 | 0.5 | 1.4 | 1.5 | - | 1.8 | 2.2 | 2.3 | 2.3 | 2.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 6.9 | 6.9 | 0.0 | 2.8 | |||||||||||||||||||||
| Intangible Assets | - | - | 0.0 | 0.0 | 0.0 | - | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | - | 0.3 | 3.7 | 3.8 | 3.9 | 4.0 | 3.2 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.3 | 1.5 | 1.6 | 1.8 | 1.9 | - | 2.4 | 2.6 | 2.6 | 2.9 | 3.0 | 2.9 | 0.2 | 0.3 | 0.5 | 0.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 45.2 | 52.9 | 3.1 | 3.4 | 5.9 | - | 10.6 | 10.6 | 14.4 | 18.2 | 21.0 | - | 25.7 | 33.2 | 36.5 | 25.7 | 43.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.3 | 1.8 | 2.7 | 1.3 | 1.2 | - | 1.6 | 1.7 | 1.3 | 1.2 | 1.0 | - | 0.9 | 0.9 | 1.0 | 1.1 | 1.0 | 1.0 | 0.9 | 1.0 | 1.4 | 1.6 | 2.4 | 3.1 | 3.2 | 3.8 | 3.5 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.6 | 0.8 | 0.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.8 | 0.1 | 0.1 | 0.1 | 0.2 | - | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | - | 0.6 | 0.5 | 0.5 | 0.2 | 0.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | - | 0.6 | 0.5 | 0.4 | 0.6 | 0.5 | - | 0.1 | 0.2 | 0.4 | 0.6 | ||||||||||||||||||||||||
| Accrued Expenses | 1.4 | 1.5 | 1.1 | 1.1 | 2.4 | - | 1.9 | 1.9 | 1.5 | 1.8 | 1.7 | - | 2.2 | 1.8 | 0.9 | 0.7 | 1.3 | 0.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4.2 | 4.3 | 79.5 | 3.8 | 4.6 | - | 4.6 | 4.5 | 4.0 | 4.2 | 3.8 | - | 3.9 | 3.5 | 2.8 | 2.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.7 | 0.9 | 1.1 | 1.2 | 1.4 | - | 1.9 | 2.0 | 2.1 | 2.3 | 2.5 | - | 0.1 | 0.0 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | 0.1 | 0.0 | 0.1 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5.0 | 5.2 | 80.6 | 5.1 | 6.0 | - | 6.5 | 6.5 | 6.1 | 6.5 | 6.3 | - | 4.0 | 3.6 | 3.0 | 2.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.8 | 0.5 |
| Additional Paid In Capital | 461.4 | 461.2 | 185.2 | 183.2 | 182.6 | - | 179.2 | 176.0 | 176.0 | 175.9 | 175.8 | - | 175.5 | 174.7 | 174.6 | 167.9 | 167.6 | |||||||||||||||||||||||
| Retained Earnings | (421.2) | (413.5) | (262.6) | (184.9) | (182.9) | - | (175.2) | (172.0) | (167.8) | (164.3) | (161.1) | - | (153.8) | (145.9) | (141.8) | (131.4) | (128.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 40.3 | 47.7 | (77.4) | (1.7) | (0.1) | 2.0 | 4.1 | 4.1 | 8.3 | 11.7 | 14.7 | - | 8.3 | 29.6 | 33.5 | 37.2 | 40.3 | |||||||||||||||||||||||
| Total Equity | 40.3 | 47.7 | (77.4) | (1.7) | (0.1) | 2.0 | 4.1 | 4.1 | 8.3 | 11.7 | 14.7 | - | 8.3 | 29.6 | 33.5 | 37.2 | 40.3 | 47.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 7.9 | 5.5 | 7.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (14.8) | - | - | (25.4) | (28.2) | (25.1) | - | (41.8) | (44.9) | |||||||||||||||||||||
| Working Capital | 33.4 | 38.5 | (78.4) | (2.6) | (1.1) | - | 2.3 | 2.0 | 6.1 | 9.3 | 12.2 | - | 19.5 | 23.4 | 27.0 | 23.6 | 26.2 | 40.1 | ||||||||||||||||||||||
| Book Value | 40.3 | 47.7 | (77.4) | (1.7) | (0.1) | 2.0 | 4.1 | 4.1 | 8.3 | 11.7 | 14.7 | - | 8.3 | 29.6 | 33.5 | 37.2 | 40.3 | 47.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | (77.5) | (1.7) | (0.2) | - | 3.9 | 3.8 | 8.0 | 11.4 | 14.4 | - | 8.0 | 25.9 | 29.7 | 26.4 | 29.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.7) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.1) |
| - |
| 0.0 |
| (0.7) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.1) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.1) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.5 |
| 43.0 |
| 45.6 |
| 28.2 |
| 1.5 |
| 3.5 |
| 4.3 |
| 3.7 |
| 0.8 |
| 1.1 |
| 1.1 |
| 3.7 |
| 1.5 |
| 3.1 |
| 2.0 |
| 3.1 |
| 2.4 |
| 3.3 |
| 4.3 |
| 5.3 |
| 2.6 |
| 1.7 |
| 2.7 |
| 3.8 |
| 2.0 |
| 1.8 |
| 1.6 |
| 1.3 |
| 1.1 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.5 |
| 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 |
| 3.8 |
| 4.0 |
| 4.0 |
| 3.8 |
| 3.8 |
| 2.4 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.8 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.8 |
| 12.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 23.8 |
| 23.8 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.6 |
| 3.6 |
| 4.5 |
| 4.6 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.8 |
| 1.5 |
| 0.6 |
| 0.7 |
| 0.9 |
| 1.0 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.2 |
| 56.9 |
| 39.7 |
| 13.1 |
| 25.2 |
| 27.5 |
| 25.0 |
| 22.4 |
| 31.9 |
| 32.3 |
| 5.1 |
| 3.7 |
| 5.4 |
| 4.0 |
| 6.0 |
| 3.6 |
| 3.5 |
| 4.5 |
| 5.5 |
| 2.8 |
| 1.9 |
| 2.9 |
| 4.1 |
| - |
| - |
| - |
| 7.9 |
| 5.5 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.3 |
| 2.6 |
| 2.5 |
| 2.6 |
| 2.1 |
| 2.4 |
| 1.8 |
| 1.0 |
| 0.8 |
| 1.3 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.8 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 0.8 |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.0 |
| 3.2 |
| 3.3 |
| 9.3 |
| 11.6 |
| 14.7 |
| 12.4 |
| 10.9 |
| 10.8 |
| 9.5 |
| 4.8 |
| 3.7 |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.5 |
| 0.2 |
| 0.4 |
| 0.6 |
| 0.7 |
| 0.8 |
| 1.2 |
| 1.1 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.4 |
| 3.8 |
| 4.1 |
| 10.4 |
| 12.9 |
| 15.8 |
| 14.7 |
| 11.1 |
| 11.2 |
| 10.0 |
| 5.0 |
| 3.7 |
| 2.4 |
| 0.6 |
| 0.8 |
| 0.9 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.9 |
| 1.9 |
| 2.1 |
| 1.5 |
| 167.4 |
| 167.3 |
| 147.3 |
| 110.8 |
| 109.0 |
| 102.2 |
| 97.3 |
| 93.7 |
| 89.6 |
| 86.9 |
| 66.3 |
| 63.1 |
| 64.3 |
| 62.1 |
| 61.6 |
| 57.4 |
| 54.1 |
| 54.0 |
| 52.3 |
| 47.9 |
| 46.3 |
| 45.2 |
| 44.7 |
| (120.3) |
| (114.8) |
| (112.3) |
| (108.4) |
| (96.9) |
| (90.6) |
| (87.0) |
| (82.5) |
| (68.9) |
| (64.9) |
| (66.4) |
| (63.1) |
| (61.4) |
| (58.9) |
| (56.5) |
| (54.8) |
| (51.9) |
| (50.9) |
| (48.4) |
| (47.0) |
| (46.3) |
| (45.2) |
| (42.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 53.1 |
| 35.5 |
| 2.6 |
| 12.2 |
| 11.7 |
| 10.4 |
| 11.2 |
| 20.7 |
| 22.3 |
| 0.1 |
| 0.1 |
| 3.0 |
| 3.4 |
| 5.2 |
| 2.7 |
| 2.3 |
| 3.2 |
| 4.0 |
| 0.9 |
| 0.0 |
| 0.8 |
| 2.5 |
| 53.1 |
| 35.5 |
| 2.6 |
| 12.2 |
| 11.7 |
| 10.4 |
| 11.2 |
| 20.7 |
| 22.3 |
| 0.1 |
| 0.1 |
| 3.0 |
| 3.4 |
| 5.2 |
| 2.7 |
| 2.3 |
| 3.2 |
| 4.0 |
| 0.9 |
| 0.0 |
| 0.8 |
| 2.5 |
| (27.3) |
| - |
| 5.4 |
| 2.1 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.4 |
| 24.9 |
| (7.8) |
| (8.1) |
| (10.3) |
| (8.6) |
| (10.1) |
| (9.7) |
| (8.4) |
| (1.1) |
| (2.2) |
| - |
| - |
| - |
| - |
| 2.1 |
| 3.1 |
| 4.0 |
| 1.0 |
| 0.2 |
| 1.1 |
| 2.3 |
| 53.1 |
| 35.5 |
| 2.6 |
| 12.2 |
| 11.7 |
| 10.4 |
| 11.2 |
| 20.7 |
| 22.3 |
| 0.1 |
| 0.1 |
| 3.0 |
| 3.4 |
| 5.2 |
| 2.7 |
| 2.3 |
| 3.2 |
| 4.0 |
| 0.9 |
| 0.0 |
| 0.8 |
| 2.5 |
| 44.6 |
| 47.0 |
| 29.4 |
| (3.6) |
| (3.9) |
| (7.5) |
| (8.9) |
| (8.1) |
| (7.6) |
| (6.1) |
| (0.9) |
| (0.9) |
| 2.1 |
| 3.2 |
| 5.1 |
| 2.6 |
| 2.2 |
| 3.1 |
| 3.9 |
| 0.8 |
| (0.1) |
| 0.7 |
| 2.4 |