| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 28.7 | 22.5 | 24.4 | 22.9 | 17.7 | 15.1 | 11.7 | 7.5 | 6.9 | 5.6 | 6.3 | 0.2 | 0.3 | 3.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.8 | 1.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | - |
| Cash And Short Term Investments | 28.7 | 22.5 | 24.4 | 22.9 | 17.7 | 15.1 | 11.7 | 7.5 | 6.9 | 5.6 | 6.3 | 0.2 | 0.3 | 3.9 |
| Receivables | ||||||||||||||
| Accounts Receivable | 3.7 | 3.5 | 2.6 | 2.9 | 4.2 | 2.0 | 4.4 | 3.3 | 1.4 | 3.3 | - | 1.9 | 2.0 | - |
| Current Assets | ||||||||||||||
| Inventory | 13.6 | 14.0 | 11.7 | 10.0 | 10.7 | 9.1 | 5.4 | 3.8 | 3.7 | 2.6 | - | 1.8 | 2.8 | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | 11.7 | 10.5 | 10.7 | 10.1 | 9.4 | 8.2 | 7.5 | 5.5 | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 1.4 | 1.0 | 1.3 | 0.8 | 1.5 | 1.3 | 1.3 | 1.0 | 1.0 | 1.4 | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | 0.6 | 1.1 | 1.5 | 7.3 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.0 | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | 0.6 | 1.1 | 1.5 | 7.3 | - | - | - | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | Q2 FY 26 | 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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 30.6 | 30.4 | 28.7 | 26.2 | 24.5 | 22.5 | 22.5 | 25.2 | 23.7 | 25.0 | 24.4 | 24.9 | 23.5 | 24.5 | 22.9 | |||||||||||||||||||||||||
| 0.4 |
| 0.5 |
| 0.2 |
| 0.2 |
| 1.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| - |
| Other Current Assets | 0.5 | 0.8 | 1.0 | 0.3 | 0.6 | 0.2 | 0.3 | 0.2 | 0.3 | 0.1 | - | 0.2 | 0.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 50.0 | 43.0 | 40.9 | 37.0 | 35.6 | 27.7 | 24.3 | 18.1 | 15.3 | 15.1 | - | 5.7 | 7.4 | - |
| Accumulated Depreciation | 5.9 | 5.5 | 4.8 | 4.7 | 4.6 | 4.0 | 3.4 | 2.9 | 2.3 | (1.6) | - | - | - | - |
| Property,Plant & Equipment Net | 7.7 | 7.2 | 6.9 | 5.8 | 6.0 | 6.1 | 6.0 | 5.2 | 5.2 | 3.8 | - | 0.1 | 0.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3.6 | 3.6 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | - | - | - | - |
| Intangible Assets | 3.2 | 3.7 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | - | 3.9 | 4.2 | - |
| Operating Lease Right Of Use Assets | 0.4 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | 0.2 | 0.3 | 0.1 | 0.6 | 0.6 | 1.8 | - | - | - | - | - | - |
| Other Non-Current Assets | 6.8 | 7.3 | 4.1 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 64.5 | 57.5 | 51.8 | 46.9 | 45.5 | 38.0 | 34.5 | 28.7 | 24.1 | 22.8 | - | 9.7 | 13.1 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 1.7 | 1.2 | 1.0 | 0.9 | 2.0 | 1.0 | 0.8 | 0.6 | 0.4 | 0.5 | - | - | - | - |
| Operating Lease Liabilities Current | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.8 | 0.6 | 0.4 | 1.5 | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 5.6 | 3.9 | 3.3 | 3.5 | 4.3 | 3.4 | 3.2 | 3.2 | 4.1 | 3.5 | - | 22.6 | 7.8 | - |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | - | - | - | - | - |
| Deferred Tax Liabilities | 0.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0.7 | 0.5 | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 | 1.1 | 6.1 | 9.2 | - | - | - | - |
| Total Liabilities | 6.4 | 4.4 | 3.4 | 3.5 | 4.4 | 3.6 | 3.9 | 4.3 | 10.2 | 12.7 | - | 22.8 | 21.1 | - |
| 63.3 |
| 63.1 |
| 63.0 |
| 62.3 |
| - |
| - |
| - |
| 58.6 |
| 52.8 |
| 52.8 |
| - |
| 47.2 |
| 51.8 |
| - |
| Retained Earnings | (3.3) | (7.4) | (11.1) | (14.2) | (18.5) | (23.4) | (26.8) | (32.0) | (37.0) | (40.3) | - | (59.3) | (59.1) | - |
| Accumulated Other Comprehensive Income | (1.9) | (2.5) | (3.4) | (4.7) | (1.7) | (2.3) | (2.1) | (2.2) | (2.0) | (2.3) | 0.4 | (1.0) | (0.7) | - |
| Treasury Stock | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 58.1 | 53.1 | 48.4 | 43.4 | 41.0 | 34.4 | 30.6 | 24.4 | 13.8 | 10.2 | 4.3 | (13.0) | (7.9) | 0.6 |
| Total Equity | 58.1 | 53.1 | 48.4 | 43.4 | 41.0 | 34.4 | 30.6 | 24.4 | 13.8 | 10.2 | 4.3 | (13.0) | (7.9) | 0.6 |
| - |
| - |
| - |
| - |
| - |
| (14.6) |
| (10.7) |
| (6.0) |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 44.4 | 39.1 | 37.6 | 33.5 | 31.3 | 24.3 | 21.1 | 14.9 | 11.1 | 11.6 | - | (16.9) | (0.4) | - |
| Book Value | 58.1 | 53.1 | 48.4 | 43.4 | 41.0 | 34.4 | 30.6 | 24.4 | 13.8 | 10.2 | 4.3 | (13.0) | (7.9) | 0.6 |
| Tangible Book Value | 51.3 | 45.8 | 44.6 | 39.6 | 37.3 | 30.7 | 27.0 | 20.8 | 10.2 | 6.4 | - | (17.0) | (12.1) | - |
| 21.4 |
| 20.7 |
| 20.7 |
| 17.7 |
| 19.2 |
| 16.6 |
| 16.1 |
| 15.1 |
| 13.0 |
| 12.8 |
| 12.5 |
| 11.7 |
| 9.8 |
| 9.3 |
| 8.8 |
| 7.5 |
| 6.7 |
| 6.9 |
| 12.0 |
| 6.9 |
| 7.0 |
| 5.7 |
| 4.1 |
| 5.6 |
| 7.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 30.6 | 30.4 | 28.7 | 26.2 | 24.5 | 22.5 | 22.5 | 25.2 | 23.7 | 25.0 | 24.4 | 24.9 | 23.5 | 24.5 | 22.9 | 21.4 | 20.7 | 20.7 | 17.7 | 19.2 | 16.6 | 16.1 | 15.1 | 13.0 | 12.8 | 12.5 | 11.7 | 9.8 | 9.3 | 8.8 | 7.5 | 6.7 | 6.9 | 12.0 | 6.9 | 7.0 | 5.7 | 4.1 | 5.6 | 7.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4.9 | 3.8 | 3.7 | 3.9 | 4.7 | 3.4 | 3.5 | 3.4 | 4.4 | 3.0 | 2.6 | 2.5 | 3.9 | 3.1 | 2.9 | 4.3 | 2.0 | 1.5 | 4.2 | 2.2 | 3.1 | 1.9 | 2.0 | 3.6 | 3.2 | 4.1 | 4.4 | 3.9 | 3.2 | 4.4 | 3.3 | 3.8 | 2.1 | 1.9 | 1.4 | 2.5 | 2.7 | - | 3.3 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 14.0 | 14.2 | 13.6 | 13.7 | 13.5 | 13.4 | 14.0 | 13.0 | 12.6 | 12.8 | 11.7 | 11.6 | 11.2 | 11.2 | 10.0 | 10.2 | 10.6 | 11.2 | 10.7 | 10.8 | 10.6 | 10.0 | 9.1 | 8.9 | 7.5 | 6.3 | 5.4 | 4.4 | 4.2 | 3.8 | 3.8 | 4.2 | 4.0 | 4.2 | 3.7 | 2.9 | 2.6 | - | 2.6 | - |
| Prepaid Expenses | 0.5 | 0.4 | 0.4 | 0.5 | 0.8 | 0.7 | 0.5 | 0.8 | 0.8 | 0.4 | 0.2 | 0.6 | 0.7 | 0.4 | 0.2 | 0.4 | 0.3 | 0.3 | ||||||||||||||||||||||
| Other Current Assets | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.8 | 0.6 | 0.7 | 0.8 | 1.0 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 0.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 52.9 | 51.2 | 50.0 | 47.4 | 46.3 | 42.7 | 43.0 | 45.7 | 43.8 | 42.8 | 40.9 | 41.7 | 40.8 | 40.3 | 37.0 | 37.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 13.8 | 13.7 | 13.2 | - | - | - | - | 11.8 | 11.5 | 11.4 | 11.7 | 11.8 | 11.4 | 11.1 | 10.5 | 11.0 | 11.2 | 11.5 | 10.7 | 10.6 | 10.6 | 10.5 | 10.1 | 10.1 | 9.8 | 10.0 | 9.4 | 9.2 | 9.4 | - | 8.2 | - | - | - | 7.5 | - | - | - | - | - |
| Accumulated Depreciation | 6.4 | 6.3 | 5.9 | 6.2 | 6.0 | 5.6 | 5.5 | 5.5 | 5.2 | 5.1 | 4.8 | 5.5 | 5.3 | 5.1 | 4.7 | 4.9 | 4.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 7.4 | 7.4 | 7.3 | 7.6 | 7.2 | 7.0 | 7.2 | 6.3 | 6.3 | 6.3 | 6.9 | 6.3 | 6.1 | 6.1 | 5.8 | 6.1 | 6.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.4 | 3.4 | 3.4 | 3.4 | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 3.0 | 3.1 | 3.2 | 3.3 | 3.4 | 3.6 | 3.7 | 0.5 | 0.5 | 0.5 | 0.5 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 6.6 | 6.7 | 6.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 67.3 | 65.6 | 64.5 | 61.9 | 60.6 | 56.9 | 57.5 | 55.9 | 54.0 | 53.0 | 51.8 | 52.0 | 50.9 | 50.5 | 46.9 | 47.2 | 44.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.3 | 1.0 | 1.4 | 1.2 | 0.9 | 1.1 | 1.0 | 1.1 | 1.2 | 1.1 | 1.3 | 1.1 | 0.8 | 1.4 | 0.8 | 0.8 | 1.2 | 0.3 | 1.5 | 1.0 | 1.3 | 1.0 | 1.3 | 0.9 | 1.1 | 1.8 | 1.3 | 1.6 | 1.2 | 1.6 | 1.0 | 0.8 | 0.6 | 0.7 | 1.0 | 1.5 | - | - | 1.4 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1.9 | 1.2 | 1.7 | 1.2 | 1.9 | 1.0 | 1.2 | 0.8 | 0.7 | 0.8 | 1.0 | 0.6 | 1.0 | 0.8 | 0.9 | 2.1 | 1.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 0.5 | 0.7 | 0.8 | 0.4 | 0.3 | 0.3 | 0.6 | 0.3 | 0.4 | 0.3 | 0.4 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5.2 | 4.7 | 5.6 | 4.2 | 4.2 | 3.3 | 3.9 | 3.0 | 2.8 | 2.8 | 3.3 | 2.0 | 2.5 | 3.8 | 3.5 | 4.3 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.4 | 0.5 | 0.1 | - | - | 0.1 | - | - | - | - | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Liabilities | 5.9 | 5.4 | 6.4 | 4.6 | 4.7 | 3.8 | 4.4 | 3.1 | 2.9 | 2.9 | 3.4 | 2.1 | 2.6 | 3.9 | 3.5 | 4.4 | ||||||||||||||||||||||||
| 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 | - |
| Additional Paid In Capital | 63.3 | 63.3 | 63.3 | 63.3 | 63.3 | 63.2 | 63.1 | 63.0 | 63.0 | 63.0 | 63.0 | 62.8 | 62.7 | 62.5 | 62.3 | - | - | |||||||||||||||||||||||
| Retained Earnings | (0.6) | (2.3) | (3.3) | (4.3) | (5.6) | (6.5) | (7.4) | (7.7) | (9.0) | (10.4) | (11.1) | (10.7) | (11.8) | (12.8) | (14.2) | (14.9) | (16.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.2) | (0.8) | (1.9) | (1.7) | (1.7) | (3.5) | (2.5) | (2.5) | (2.9) | (2.4) | (3.4) | (2.2) | (2.6) | (3.1) | (4.7) | |||||||||||||||||||||||||
| Treasury Stock | 0.1 | 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 | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 61.4 | 60.2 | 58.1 | 57.3 | 55.9 | 53.1 | 53.1 | 52.8 | 51.1 | 50.1 | 48.4 | 49.8 | 48.3 | 46.6 | 43.4 | 42.8 | 41.5 | |||||||||||||||||||||||
| Total Equity | 61.4 | 60.2 | 58.1 | 57.3 | 55.9 | 53.1 | 53.1 | 52.8 | 51.1 | 50.1 | 48.4 | 49.8 | 48.3 | 46.6 | 43.4 | 42.8 | 41.5 | 42.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 47.7 | 46.5 | 44.4 | 43.2 | 42.1 | 39.4 | 39.1 | 42.7 | 41.0 | 40.0 | 37.6 | 39.7 | 38.3 | 36.5 | 33.5 | 32.8 | 31.3 | 32.4 | ||||||||||||||||||||||
| Book Value | 61.4 | 60.2 | 58.1 | 57.3 | 55.9 | 53.1 | 53.1 | 52.8 | 51.1 | 50.1 | 48.4 | 49.8 | 48.3 | 46.6 | 43.4 | 42.8 | 41.5 | 42.8 | ||||||||||||||||||||||
| Tangible Book Value | 54.8 | 53.5 | 51.3 | 50.3 | 48.8 | 45.9 | 45.8 | 48.9 | 47.2 | 46.3 | 44.6 | - | - | - | - | - | - | |||||||||||||||||||||||
| 1.2 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| - |
| 0.1 |
| - |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.5 |
| 34.8 |
| 35.6 |
| 34.1 |
| 32.3 |
| 29.9 |
| 27.7 |
| 27.2 |
| 26.2 |
| 25.9 |
| 24.3 |
| 23.1 |
| 21.0 |
| 19.9 |
| 18.1 |
| 17.3 |
| 15.0 |
| 20.1 |
| 15.3 |
| 16.7 |
| 15.9 |
| - |
| 15.1 |
| - |
| 4.8 |
| 4.6 |
| 4.5 |
| 4.6 |
| 4.4 |
| 4.0 |
| 4.0 |
| 3.7 |
| 3.6 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.1 |
| 6.1 |
| 6.2 |
| 6.1 |
| 6.4 |
| 6.0 |
| 5.8 |
| 6.1 |
| 6.0 |
| 5.2 |
| 5.0 |
| 5.3 |
| 5.3 |
| 5.2 |
| 5.5 |
| 5.5 |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.3 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.4 |
| 45.5 |
| 44.4 |
| 42.7 |
| 40.4 |
| 38.0 |
| 37.3 |
| 36.5 |
| 36.5 |
| 34.5 |
| 33.3 |
| 31.9 |
| 31.1 |
| 28.7 |
| 25.9 |
| 29.0 |
| 29.0 |
| 24.1 |
| 25.9 |
| 25.2 |
| 23.3 |
| 22.8 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 2.0 |
| 1.5 |
| 1.2 |
| 1.3 |
| 1.0 |
| 0.8 |
| 2.0 |
| 1.0 |
| 0.8 |
| 0.9 |
| 0.6 |
| 1.1 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 2.4 |
| 4.3 |
| 3.2 |
| 3.3 |
| 3.1 |
| 3.4 |
| 3.2 |
| 4.3 |
| 3.8 |
| 3.2 |
| 3.6 |
| 2.8 |
| 3.9 |
| 3.2 |
| 3.2 |
| 2.8 |
| 4.7 |
| 4.1 |
| 5.5 |
| 4.6 |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.3 |
| 0.7 |
| 0.9 |
| 0.6 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.4 |
| 4.7 |
| 6.1 |
| 5.5 |
| 6.9 |
| - |
| 9.2 |
| - |
| 3.3 |
| 2.6 |
| 4.4 |
| 3.4 |
| 3.5 |
| 3.7 |
| 3.6 |
| 3.9 |
| 5.2 |
| 4.4 |
| 3.9 |
| 4.4 |
| 3.8 |
| 5.0 |
| 4.3 |
| 4.4 |
| 4.1 |
| 9.4 |
| 10.2 |
| 11.0 |
| 11.5 |
| 12.3 |
| 12.7 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.7 |
| 58.6 |
| 58.5 |
| 58.5 |
| 57.8 |
| 52.8 |
| 52.8 |
| 52.7 |
| - |
| 52.8 |
| - |
| (17.3) |
| (18.5) |
| (18.6) |
| (20.1) |
| (22.3) |
| (23.4) |
| (24.7) |
| (25.7) |
| (25.4) |
| (26.8) |
| (27.0) |
| (28.8) |
| (30.8) |
| (32.0) |
| (35.2) |
| (37.2) |
| (37.2) |
| (37.0) |
| (36.4) |
| (37.5) |
| - |
| (40.3) |
| - |
| (4.5) |
| (3.7) |
| (1.4) |
| (1.7) |
| (1.4) |
| (1.1) |
| (1.4) |
| (2.3) |
| (1.9) |
| (2.6) |
| (2.1) |
| (2.1) |
| (3.3) |
| (1.8) |
| (1.9) |
| (2.2) |
| (1.7) |
| (1.5) |
| (1.1) |
| (2.0) |
| (1.6) |
| (1.6) |
| - |
| (2.3) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.8 |
| 41.0 |
| 41.0 |
| 39.3 |
| 36.6 |
| 34.4 |
| 33.4 |
| 31.3 |
| 32.1 |
| 30.6 |
| 28.9 |
| 28.1 |
| 26.0 |
| 24.4 |
| 21.5 |
| 19.8 |
| 19.6 |
| 13.8 |
| 14.9 |
| 13.7 |
| - |
| 10.2 |
| - |
| 41.0 |
| 41.0 |
| 39.3 |
| 36.6 |
| 34.4 |
| 33.4 |
| 31.3 |
| 32.1 |
| 30.6 |
| 28.9 |
| 28.1 |
| 26.0 |
| 24.4 |
| 21.5 |
| 19.8 |
| 19.6 |
| 13.8 |
| 14.9 |
| 13.7 |
| - |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.3 |
| 30.9 |
| 29.0 |
| 26.8 |
| 24.3 |
| 23.9 |
| 21.9 |
| 22.1 |
| 21.1 |
| 19.5 |
| 18.1 |
| 16.0 |
| 14.9 |
| 14.1 |
| 12.2 |
| 15.4 |
| 11.1 |
| 11.2 |
| 11.3 |
| - |
| 11.6 |
| - |
| 41.0 |
| 41.0 |
| 39.3 |
| 36.6 |
| 34.4 |
| 33.4 |
| 31.3 |
| 32.1 |
| 30.6 |
| 28.9 |
| 28.1 |
| 26.0 |
| 24.4 |
| 21.5 |
| 19.8 |
| 19.6 |
| 13.8 |
| 14.9 |
| 13.7 |
| - |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| 6.4 |
| - |