| (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 | 0.2 | 1.4 | 17.8 | 1.0 | 1.1 | 3.8 | 4.1 | 11.2 | 5.6 | 12.1 | 13.4 | 7.4 | 17.2 | 55.5 | 16.7 | 11.4 | 9.5 |
| Restricted Cash | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 3.5 | 0.0 | 1.8 | 1.1 | 3.0 | 1.0 | 2.7 | 5.0 | 7.2 | 7.0 | 3.2 | 0.0 | - | - | - |
| Cash And Short Term Investments | 0.2 | 1.4 | 21.3 | 1.0 | 2.9 | 4.9 | 7.1 | 12.2 | 8.3 | 17.1 | 20.6 | 14.4 | 20.4 | 55.5 | 16.7 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | 2.2 | 3.3 | 3.6 | 5.0 | 5.2 | 5.5 | 6.8 | 7.8 | 7.5 | 8.7 | 9.9 | 9.4 | 8.4 | 8.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | 0.4 | 0.4 | 10.6 | 9.0 | 10.0 | 10.5 | 11.4 | 13.2 | 14.4 | 11.4 | 13.4 | 12.8 | 10.8 | 10.9 | 12.6 | 8.8 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 0.0 | 0.5 | 1.8 | 1.4 | 10.1 | 9.9 | 9.6 | 9.5 | 9.2 | 8.9 | 8.4 | 11.7 | 10.8 | 13.6 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 0.0 | 0.1 | 1.9 | 1.3 | 5.4 | 4.0 | 2.9 | 3.7 | 4.1 | 3.5 | 2.8 | 3.1 | 2.7 | 2.3 | 2.8 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | 0.0 | 0.0 | 1.5 | 3.2 | 2.2 | - | - | - | - | - | - | - | - | - | |
| 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 | 3.7 | 5.0 | 3.9 | 2.2 | - | - | - | - | - | - | - | - | - | |
| (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 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 0.8 | 0.2 | 0.1 | 1.1 | 1.0 | 1.4 | 1.7 | 2.5 | 18.5 | 17.8 | 13.7 | 15.1 | 59.0 | 1.0 | 1.5 | |||||||||||||||||||||||||
| 11.4 |
| 9.5 |
| 10.0 |
| - |
| - |
| Prepaid Expenses | - | 3.9 | 4.1 | 7.8 | 4.0 | 1.5 | 1.1 | 2.2 | 1.9 | 2.6 | 1.8 | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 1.8 | 2.1 | 2.7 | 1.4 | 0.7 | 0.4 | - |
| Assets Held For Sale | 0.0 | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1.7 | 18.8 | 43.3 | 77.4 | 29.4 | 29.3 | 25.2 | 34.4 | 33.9 | 40.1 | 46.1 | 41.0 | 48.1 | 79.3 | 41.4 | 34.0 | - |
| 13.6 |
| 3.0 |
| - |
| Accumulated Depreciation | 0.0 | 0.0 | 1.2 | 1.0 | 9.3 | 9.0 | 8.5 | 8.1 | 7.6 | 7.4 | 6.8 | 9.7 | 9.0 | 11.9 | 11.3 | - | - |
| Property,Plant & Equipment Net | 0.0 | 0.5 | 0.5 | 0.4 | 0.7 | 0.9 | 1.0 | 1.4 | 1.5 | 1.5 | 1.6 | 2.0 | 1.8 | 1.7 | 2.3 | - | - |
| Long Term Investments | - | 0.0 | 0.9 | 0.0 | 1.2 | 1.8 | 1.5 | 3.8 | 10.3 | 21.4 | 19.2 | 19.2 | 22.3 | 0.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | 0.0 | 12.7 | 12.7 | 12.7 | 3.5 | 3.5 | 1.2 | 0.7 | - |
| Intangible Assets | 0.0 | 1.5 | 1.7 | 2.1 | 25.1 | 19.2 | 14.0 | 10.2 | 6.5 | 5.7 | 6.6 | 7.9 | 3.7 | 4.3 | 2.7 | - | - |
| Operating Lease Right Of Use Assets | 0.5 | 0.8 | 1.0 | 1.0 | 1.5 | 1.9 | 2.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 6.5 | 4.7 | 5.1 | 5.1 | 1.0 | 1.2 | 0.0 | 0.9 | - |
| Other Non-Current Assets | - | 0.1 | 0.1 | 0.1 | 4.6 | 4.6 | 4.6 | 0.2 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - |
| Total Assets | 2.3 | 26.5 | 50.7 | 83.8 | 66.2 | 62.3 | 55.1 | 58.9 | 67.9 | 88.1 | 93.5 | 88.9 | 81.1 | 91.9 | 49.6 | 44.0 | - |
| 2.4 |
| - |
| Short Term Debt | - | - | 0.0 | 3.7 | 3.5 | 0.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 4.6 | 3.9 | 4.5 | 5.0 | 4.2 | 3.6 | 3.4 | 4.3 | - |
| Operating Lease Liabilities Current | 0.2 | 0.3 | - | - | - | 0.6 | 0.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.6 | 0.4 | 2.3 | 3.0 | 2.5 | 2.4 | 3.2 | 2.0 | 1.8 | 1.9 | 2.2 | 2.7 | 1.8 | 2.1 | 2.2 | 4.6 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1.5 | 3.5 | 4.3 | 8.1 | 11.5 | 7.1 | 6.2 | 6.0 | 10.6 | 9.3 | 9.6 | 10.8 | 8.6 | 22.8 | 8.8 | 11.2 | - |
| - |
| Operating Lease Liabilities Non-Current | 0.3 | 0.5 | 0.7 | 0.5 | 1.0 | 1.5 | 2.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 1.2 | 1.1 | 1.0 | 0.7 | 0.7 | 0.1 | 0.6 | 0.6 | 1.3 | 1.2 | 1.8 | 1.8 | 2.0 | 0.5 | 0.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3.0 | 5.2 | 6.0 | 9.6 | 14.7 | 12.5 | 10.6 | 6.7 | 11.3 | 10.7 | 11.0 | 12.8 | 10.7 | 25.3 | 9.9 | 12.2 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (36.1) | (10.1) | (1.1) | (0.5) | (21.1) | (13.4) | (13.9) | (5.5) | 9.2 | 31.0 | 36.4 | 31.1 | 29.0 | 26.2 | (0.4) | (7.3) | - |
| Accumulated Other Comprehensive Income | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | (0.2) | (0.2) | (0.0) | 0.0 | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (0.7) | 21.3 | 44.7 | 74.1 | 51.5 | 49.8 | 44.5 | 52.2 | 56.6 | 77.4 | 82.6 | 76.0 | 70.3 | 66.7 | 39.7 | 31.7 | 29.1 |
| Total Equity | (0.7) | 21.3 | 44.7 | 74.1 | 51.5 | 49.8 | 44.5 | 52.2 | 56.6 | 77.4 | 82.6 | 76.0 | 70.3 | 66.7 | 39.7 | 31.7 | 29.1 |
| - |
| Net debt | - | - | (21.3) | 2.7 | 2.2 | (1.0) | (4.9) | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 0.2 | 15.2 | 39.1 | 69.3 | 18.0 | 22.2 | 18.9 | 28.4 | 23.3 | 30.8 | 36.5 | 30.2 | 39.4 | 56.5 | 32.7 | 22.8 | - |
| Book Value | (0.7) | 21.3 | 44.7 | 74.1 | 51.5 | 49.8 | 44.5 | 52.2 | 56.6 | 77.4 | 82.6 | 76.0 | 70.3 | 66.7 | 39.7 | 31.7 | 29.1 |
| Tangible Book Value | (0.7) | 19.8 | 43.0 | 72.1 | 26.4 | 30.6 | 30.5 | 42.0 | 50.0 | 59.0 | 63.2 | 55.4 | 63.2 | 58.9 | 35.8 | 31.0 | - |
| 1.2 |
| 1.4 |
| 1.1 |
| 9.2 |
| 2.1 |
| 2.0 |
| 3.8 |
| 5.6 |
| 2.1 |
| 2.9 |
| 4.1 |
| 2.0 |
| 2.4 |
| 4.3 |
| 11.2 |
| 2.5 |
| 4.1 |
| 5.6 |
| 5.6 |
| 3.0 |
| 3.4 |
| 8.6 |
| 12.1 |
| 12.3 |
| 9.5 |
| Restricted Cash | 0.3 | 0.5 | 0.7 | 1.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 1.1 | 1.9 | 2.8 | 3.5 | 5.7 | 6.4 | - | 0.0 | 0.0 | 0.0 | 0.4 | 1.8 | 0.7 | 1.0 | 1.0 | 1.1 | 1.6 | 2.8 | 3.3 | 3.0 | 1.6 | 3.1 | 2.9 | 1.0 | 2.0 | 2.9 | 3.1 | 2.7 | 4.0 | 6.1 | 5.9 | 5.0 | 7.1 | 7.1 |
| Cash And Short Term Investments | 0.8 | 0.2 | 0.1 | 1.1 | 1.0 | 1.4 | 2.8 | 4.3 | 21.4 | 21.3 | 19.4 | 21.5 | 59.0 | 1.0 | 1.5 | 1.2 | 1.8 | 2.9 | 9.9 | 3.1 | 3.0 | 4.9 | 7.2 | 4.9 | 6.2 | 7.1 | 3.7 | 5.4 | 7.2 | 12.2 | 4.5 | 6.9 | 8.7 | 8.3 | 7.0 | 9.5 | 14.5 | 17.1 | 19.3 | 16.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | 1.1 | 1.9 | 2.2 | 1.9 | 2.6 | 2.8 | 3.3 | 3.9 | 4.2 | 3.5 | 3.6 | 4.1 | 4.1 | 5.1 | 5.0 | 5.2 | 5.3 | 4.9 | 5.2 | 6.7 | 5.8 | 4.6 | 5.5 | 6.3 | 6.5 | 6.4 | 6.8 | 5.2 | 5.1 | 6.2 | 7.8 | 8.1 | 7.2 | 7.3 | 7.5 | 8.5 | 9.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 0.3 | 0.4 | 0.4 | 8.8 | 9.9 | 0.4 | 14.3 | 14.6 | 11.4 | 10.6 | 8.7 | 7.5 | 8.4 | 9.0 | 9.7 | 9.9 | 9.9 | 10.0 | 9.2 | 9.2 | 9.8 | 10.5 | 7.8 | 8.2 | 10.4 | 11.4 | 11.7 | 12.3 | 12.3 | 13.2 | 13.3 | 14.4 | 14.6 | 14.4 | 19.7 | 17.1 | 14.4 | 11.4 | 12.0 | 12.7 |
| Prepaid Expenses | 0.0 | 0.0 | - | 4.1 | 4.3 | 3.9 | 4.1 | 3.9 | 4.0 | 4.1 | 3.8 | 4.3 | 3.6 | 7.8 | 2.0 | 2.9 | 3.4 | 4.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 2.9 | - | - | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1.7 | 1.7 | 8.6 | 16.9 | 17.1 | 18.8 | 23.0 | 25.4 | 39.6 | 43.3 | 42.1 | 43.9 | 74.6 | 77.4 | 24.8 | 25.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.4 | 0.4 | 0.6 | 0.6 | 0.7 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | 0.2 | 0.6 | 1.3 | 0.9 | 0.6 | 0.6 | - | 0.0 | 0.0 | 0.0 | 0.5 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.7 | 1.8 | 1.9 | 2.0 | 2.1 | 23.8 | 24.3 | 24.7 | 25.1 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.3 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 | 1.3 | 1.0 | 1.1 | 1.2 | ||||||||||||||||||||||||
| 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 | 0.1 | 0.1 | 4.6 | 4.6 | 4.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2.0 | 2.3 | 9.5 | 24.0 | 24.7 | 26.5 | 28.4 | 30.8 | 48.2 | 50.7 | 49.1 | 51.7 | 81.2 | 83.8 | 57.8 | 59.3 | 62.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.1 | 0.0 | 0.1 | 2.0 | 1.9 | 0.1 | 1.2 | 1.9 | 1.7 | 1.9 | 1.8 | 2.4 | 1.8 | 1.3 | 2.1 | 2.0 | 4.1 | 5.4 | 4.0 | 4.0 | 2.9 | 4.0 | 4.4 | 3.2 | 2.5 | 2.9 | 1.7 | 2.0 | 2.3 | 3.7 | 3.4 | 3.5 | 4.3 | 4.1 | 5.8 | 5.0 | 4.9 | 3.5 | 3.6 | 2.1 |
| Short Term Debt | - | - | - | 3.0 | - | 0.0 | - | - | - | - | 1.2 | 1.4 | 1.6 | 3.7 | 0.9 | 0.8 | 1.3 | 3.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | ||||||||||||||||||||||||
| Accrued Expenses | 0.4 | 0.6 | 0.2 | 2.5 | 1.6 | 0.4 | 2.1 | 1.7 | 2.0 | 2.3 | 2.3 | 2.6 | 2.5 | 3.0 | 2.5 | 2.6 | 2.8 | 2.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 0.9 | 1.5 | 3.8 | 7.5 | 3.6 | 3.5 | 3.3 | 3.7 | 18.2 | 4.3 | 5.3 | 6.5 | 5.9 | 8.1 | 5.5 | 5.5 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.2 | 1.4 | 1.5 | 2.3 | 2.6 | 2.9 | 3.2 | 2.4 | 2.3 | 2.3 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.8 | 0.9 | 0.5 | 0.6 | 0.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1.5 | 3.0 | 5.3 | 9.1 | 5.2 | 5.2 | 4.9 | 5.2 | 19.9 | 6.0 | 7.1 | 8.3 | 7.9 | 9.6 | 7.7 | 8.0 | ||||||||||||||||||||||||
| 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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (36.6) | (36.1) | (32.0) | (17.5) | (12.9) | (10.1) | (7.9) | (5.8) | (3.0) | (1.1) | (3.7) | (2.4) | (1.3) | (0.5) | (24.5) | (23.3) | (23.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 0.5 | (0.7) | 3.5 | 14.9 | 19.5 | 21.3 | 23.5 | 25.6 | 28.3 | 44.7 | 42.0 | 43.4 | 73.3 | 74.1 | 50.1 | 51.3 | 51.5 | |||||||||||||||||||||||
| Total Equity | 0.5 | (0.7) | 3.5 | 14.9 | 19.5 | 21.3 | 23.5 | 25.6 | 28.3 | 44.7 | 42.0 | 43.4 | 73.3 | 74.1 | 50.1 | 51.3 | 51.5 | 51.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | 3.0 | - | 0.0 | - | - | - | - | 1.2 | 1.4 | 1.6 | 3.7 | 1.9 | 2.0 | 2.7 | 5.0 | 5.8 | 3.8 | 3.9 | 3.9 | 2.8 | 2.3 | 2.3 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | 1.9 | - | (1.4) | - | - | - | - | (18.2) | (20.1) | (57.5) | 2.7 | 0.4 | 0.8 | 0.9 | 2.2 | (4.1) | |||||||||||||||||||||
| Working Capital | 0.8 | 0.2 | 4.8 | 9.4 | 13.5 | 15.2 | 19.7 | 21.7 | 21.4 | 39.1 | 36.7 | 37.5 | 68.7 | 69.3 | 19.3 | 20.2 | 19.3 | 18.0 | ||||||||||||||||||||||
| Book Value | 0.5 | (0.7) | 3.5 | 14.9 | 19.5 | 21.3 | 23.5 | 25.6 | 28.3 | 44.7 | 42.0 | 43.4 | 73.3 | 74.1 | 50.1 | 51.3 | 51.5 | 51.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | 13.5 | 18.0 | 19.8 | 21.9 | 24.0 | 26.7 | 43.0 | 40.2 | 41.5 | 71.3 | 72.1 | 26.3 | 27.0 | 26.9 | |||||||||||||||||||||||
| 2.5 |
| 1.3 |
| 1.3 |
| 1.5 |
| 2.2 |
| 1.0 |
| 1.1 |
| 1.2 |
| 5.6 |
| 1.2 |
| 1.9 |
| 2.2 |
| 2.5 |
| 2.3 |
| 2.0 |
| 1.9 |
| 2.2 |
| 3.3 |
| 3.0 |
| 2.6 |
| 2.2 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.7 |
| 29.4 |
| 34.1 |
| 26.1 |
| 26.2 |
| 29.3 |
| 23.9 |
| 19.9 |
| 22.2 |
| 25.2 |
| 27.3 |
| 25.4 |
| 27.9 |
| 34.4 |
| 25.5 |
| 28.8 |
| 31.5 |
| 33.9 |
| 38.3 |
| 38.6 |
| 40.7 |
| 40.1 |
| 43.6 |
| 42.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.2 |
| 0.7 |
| 1.0 |
| 1.8 |
| 1.8 |
| 1.4 |
| 1.1 |
| 1.1 |
| 1.5 |
| 2.2 |
| 6.9 |
| 6.2 |
| 3.8 |
| 5.8 |
| 6.4 |
| 7.4 |
| 10.3 |
| 16.5 |
| 19.7 |
| 21.1 |
| 21.4 |
| 20.7 |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 12.7 |
| 12.7 |
| 12.7 |
| 12.7 |
| 23.2 |
| 21.5 |
| 20.5 |
| 19.2 |
| 18.5 |
| 17.1 |
| 15.4 |
| 14.0 |
| 12.6 |
| 11.9 |
| 11.1 |
| 10.2 |
| 9.4 |
| 8.5 |
| 7.6 |
| 6.5 |
| 5.3 |
| 5.3 |
| 5.5 |
| 5.7 |
| 5.9 |
| 6.1 |
| 1.4 |
| 1.5 |
| 1.7 |
| 1.6 |
| 1.8 |
| 1.9 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.5 |
| 2.5 |
| 2.7 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 7.2 |
| 6.5 |
| 9.9 |
| 4.7 |
| 4.7 |
| 4.7 |
| 5.1 |
| 5.1 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.2 |
| 68.2 |
| 59.6 |
| 59.8 |
| 62.3 |
| 57.8 |
| 52.6 |
| 52.3 |
| 55.1 |
| 53.1 |
| 55.9 |
| 57.9 |
| 58.9 |
| 50.8 |
| 61.2 |
| 64.2 |
| 67.9 |
| 74.4 |
| 84.7 |
| 88.1 |
| 88.1 |
| 91.3 |
| 90.3 |
| 3.5 |
| 1.2 |
| 1.0 |
| 0.7 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 4.6 |
| 3.9 |
| 3.8 |
| 3.9 |
| 3.9 |
| 4.3 |
| 4.8 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 3.2 |
| 2.8 |
| 2.4 |
| 3.4 |
| 2.8 |
| 2.7 |
| 3.2 |
| 2.9 |
| 2.8 |
| 2.4 |
| 2.0 |
| 1.7 |
| 1.8 |
| 2.0 |
| 1.8 |
| 1.9 |
| 2.2 |
| 2.0 |
| 1.9 |
| 2.1 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.3 |
| 11.5 |
| 10.3 |
| 8.5 |
| 6.7 |
| 7.1 |
| 8.3 |
| 6.2 |
| 5.4 |
| 6.2 |
| 4.8 |
| 5.0 |
| 5.0 |
| 6.0 |
| 5.3 |
| 5.6 |
| 6.6 |
| 10.6 |
| 11.5 |
| 11.0 |
| 10.8 |
| 9.3 |
| 9.9 |
| 9.1 |
| 0.9 |
| 1.0 |
| 1.2 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.3 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 14.7 |
| 14.5 |
| 13.0 |
| 11.7 |
| 12.5 |
| 13.5 |
| 11.9 |
| 9.7 |
| 10.6 |
| 7.2 |
| 7.9 |
| 8.0 |
| 6.7 |
| 6.1 |
| 6.5 |
| 7.3 |
| 11.3 |
| 12.8 |
| 12.3 |
| 12.2 |
| 10.7 |
| 11.3 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.1) |
| (18.8) |
| (16.6) |
| (15.0) |
| (13.4) |
| (18.9) |
| (17.7) |
| (15.7) |
| (13.9) |
| (11.9) |
| (9.9) |
| (7.8) |
| (5.5) |
| (2.9) |
| 7.2 |
| 9.4 |
| 9.2 |
| 14.3 |
| 25.4 |
| 29.1 |
| 31.0 |
| 33.5 |
| 33.7 |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.2) |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.5 |
| 53.8 |
| 46.6 |
| 48.2 |
| 49.8 |
| 44.3 |
| 40.7 |
| 42.6 |
| 44.5 |
| 46.0 |
| 48.0 |
| 50.0 |
| 52.2 |
| 44.7 |
| 54.8 |
| 56.9 |
| 56.6 |
| 61.6 |
| 72.4 |
| 75.9 |
| 77.4 |
| 80.0 |
| 79.8 |
| 53.8 |
| 46.6 |
| 48.2 |
| 49.8 |
| 44.3 |
| 40.7 |
| 42.6 |
| 44.5 |
| 46.0 |
| 48.0 |
| 50.0 |
| 52.2 |
| 44.7 |
| 54.8 |
| 56.9 |
| 56.6 |
| 61.6 |
| 72.4 |
| 75.9 |
| 77.4 |
| 80.0 |
| 79.8 |
| 0.8 |
| 0.9 |
| (1.0) |
| (4.4) |
| (2.6) |
| (3.9) |
| (4.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| 17.6 |
| 19.5 |
| 22.2 |
| 15.6 |
| 13.8 |
| 16.8 |
| 18.9 |
| 22.5 |
| 20.4 |
| 22.9 |
| 28.4 |
| 20.2 |
| 23.2 |
| 25.0 |
| 23.3 |
| 26.8 |
| 27.7 |
| 29.9 |
| 30.8 |
| 33.6 |
| 33.3 |
| 53.8 |
| 46.6 |
| 48.2 |
| 49.8 |
| 44.3 |
| 40.7 |
| 42.6 |
| 44.5 |
| 46.0 |
| 48.0 |
| 50.0 |
| 52.2 |
| 44.7 |
| 54.8 |
| 56.9 |
| 56.6 |
| 61.6 |
| 72.4 |
| 75.9 |
| 77.4 |
| 80.0 |
| 79.8 |
| 26.4 |
| 30.6 |
| 25.1 |
| 27.7 |
| 30.6 |
| 25.8 |
| 23.6 |
| 27.2 |
| 30.5 |
| 33.4 |
| 36.2 |
| 38.9 |
| 42.0 |
| 35.3 |
| 46.3 |
| 49.2 |
| 50.0 |
| 56.3 |
| 54.4 |
| 57.6 |
| 59.0 |
| 61.3 |
| 60.9 |