| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | - | - | 4.7 | 5.5 | 6.8 | 5.4 | 4.6 | 5.5 | 8.1 | 2.9 | 1.6 | 1.2 | 1.6 | 2.4 | 0.9 | 1.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | 4.7 | 5.5 | 6.8 | 5.4 | 4.6 | 5.5 | 8.1 | 2.9 | 1.6 | 1.2 | 1.6 | 2.4 | 0.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 9.5 | 4.9 | 6.6 | - | 4.7 | 6.2 | 6.2 | 5.4 | 5.9 | 3.5 | 3.0 | 2.5 | 2.1 | 2.1 | 1.8 | |
| Current Assets | ||||||||||||||||
| Inventory | 12.9 | 6.6 | 7.4 | 7.0 | 8.7 | 9.0 | 7.7 | 6.4 | 5.1 | 3.8 | 3.2 | 3.3 | 1.8 | 1.5 | 1.6 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 37.1 | 33.5 | 29.4 | 27.4 | 27.2 | 23.0 | 21.2 | 19.6 | 16.2 | 9.1 | 8.8 | 7.2 | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 7.4 | 3.2 | 2.6 | 3.1 | 2.9 | 2.6 | 2.2 | 2.0 | 1.5 | 1.4 | 1.6 | 1.8 | 1.1 | 1.1 | 0.9 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 4.8 | 0.3 | 1.6 | 3.2 | 4.1 | 4.4 | 5.0 | 5.1 | 9.9 | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 4.8 | 0.3 | 1.6 | 3.2 | 4.1 | 4.4 | 5.0 | 5.1 | 9.9 | - | - | - | - | - | - | - |
| (in millions of USD) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 55.2 | 73.6 | - | 4.9 | - | - | - | - | - | 3.5 | 4.3 | 4.7 | - | 3.8 | 4.3 | |||||||||||||||||||||||||
| 1.5 |
| - |
| Prepaid Expenses | 1.1 | 0.4 | 0.6 | 0.5 | 0.5 | 0.6 | 0.8 | 1.1 | 0.6 | 0.7 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | - |
| Other Current Assets | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 28.4 | 15.5 | 21.8 | 18.2 | 20.7 | 21.3 | 19.6 | 19.4 | 19.7 | 11.2 | 8.4 | 7.5 | 6.1 | 6.3 | 4.6 | - |
| - |
| - |
| Accumulated Depreciation | 21.2 | 18.3 | 16.6 | 15.7 | 13.9 | 11.2 | 9.5 | 7.7 | 5.9 | 4.7 | 4.6 | 4.0 | 3.9 | (3.7) | 3.3 | - |
| Property,Plant & Equipment Net | 15.9 | 15.2 | 12.8 | 11.6 | 13.3 | 11.8 | 11.7 | 11.8 | 10.3 | 4.4 | 4.3 | 3.2 | 2.2 | 1.9 | 2.4 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 13.8 | 6.8 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 16.0 | 3.7 | 3.3 | 4.5 | 5.6 | 6.7 | 7.8 | 9.1 | 10.4 | - | - | - | 0.0 | 0.1 | 0.1 | - |
| Operating Lease Right Of Use Assets | 7.4 | 6.7 | 9.6 | 10.4 | 9.0 | 1.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 0.1 | - | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 81.5 | 48.1 | 53.5 | 50.7 | 54.6 | 47.6 | 46.0 | 47.1 | 46.7 | 15.6 | 12.7 | 10.7 | 8.4 | 8.3 | 7.1 | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Operating Lease Liabilities Current | 1.3 | 1.1 | 1.0 | 1.0 | 0.8 | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5.7 | 1.9 | 0.7 | 0.6 | 1.1 | 1.0 | 1.3 | 0.7 | 1.0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 17.1 | 8.0 | 6.8 | 7.7 | 8.4 | 7.4 | 6.4 | 5.8 | 5.8 | 3.2 | 2.7 | 2.5 | 1.6 | 1.7 | 1.5 | - |
| Operating Lease Liabilities Non-Current | 8.3 | 8.1 | 8.4 | 9.5 | 8.5 | 0.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.2 | 0.3 | 0.5 | 0.5 | 0.0 | - | - | 0.0 | 0.2 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 31.6 | 17.9 | 17.6 | 21.0 | 21.0 | 13.0 | 12.5 | 11.8 | 17.0 | 4.7 | 4.7 | 3.4 | 2.9 | 4.3 | 3.1 | - |
| Additional Paid In Capital | 245.0 | 245.1 | 242.8 | 232.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (230.7) | (215.8) | (207.8) | (203.8) | (200.2) | (197.1) | (197.9) | (195.2) | (196.3) | (204.0) | (205.4) | (204.7) | (204.4) | (204.6) | (203.7) | - |
| Accumulated Other Comprehensive Income | 1.0 | 0.5 | 0.6 | 0.9 | 2.1 | 0.7 | 0.8 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 15.6 | 30.2 | 36.0 | 29.7 | 33.6 | 34.6 | 33.5 | 35.4 | 29.7 | 10.9 | 8.0 | 7.3 | 5.4 | 4.0 | 4.0 | 4.2 |
| Total Equity | 15.6 | 30.2 | 36.0 | 29.7 | 33.6 | 34.6 | 33.5 | 35.4 | 29.7 | 10.9 | 8.0 | 7.3 | 5.4 | 4.0 | 4.0 | 4.2 |
| Net debt | - | - | (3.1) | (2.3) | (2.7) | (1.0) | 0.4 | (0.4) | 1.8 | - | - | - | - | - | - | - |
| Working Capital | 11.3 | 7.5 | 14.9 | 10.4 | 12.3 | 13.9 | 13.3 | 13.6 | 14.0 | 7.9 | 5.7 | 5.0 | 4.5 | 4.5 | 3.1 | - |
| Book Value | 15.6 | 30.2 | 36.0 | 29.7 | 33.6 | 34.6 | 33.5 | 35.4 | 29.7 | 10.9 | 8.0 | 7.3 | 5.4 | 4.0 | 4.0 | 4.2 |
| Tangible Book Value | (14.1) | 19.8 | 26.8 | 19.4 | 22.1 | 22.0 | 19.8 | 20.4 | 13.5 | 10.9 | - | - | 5.4 | 3.9 | 3.9 | - |
| 5.5 |
| 5.2 |
| 5.1 |
| 4.0 |
| 6.8 |
| 5.9 |
| 5.3 |
| 5.4 |
| 5.4 |
| 4.4 |
| 4.3 |
| 4.7 |
| 4.6 |
| 4.6 |
| 3.6 |
| 4.5 |
| 5.5 |
| 6.4 |
| 7.7 |
| 8.1 |
| 8.1 |
| 6.8 |
| 5.7 |
| 3.6 |
| 2.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.2 | - | - | - | 5.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 55.2 | 73.6 | - | 4.9 | - | - | - | - | - | 3.5 | 4.3 | 4.7 | - | 3.8 | 4.3 | 5.5 | 5.2 | 5.1 | 4.0 | 6.8 | 5.9 | 5.3 | 5.4 | 5.4 | 4.4 | 4.3 | 4.7 | 4.6 | 4.6 | 3.6 | 4.5 | 5.5 | 6.4 | 7.7 | 8.1 | 8.1 | 6.8 | 5.7 | 3.6 | 2.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 10.8 | 8.6 | 9.6 | 9.5 | 7.7 | 5.3 | 5.2 | 4.9 | 4.7 | 4.7 | 5.0 | 6.6 | - | - | - | - | - | - | - | - | 6.2 | 6.8 | 6.3 | 6.2 | 6.3 | 7.4 | 5.5 | 6.2 | 5.9 | 6.2 | 5.2 | 5.4 | 5.7 | 5.7 | 5.2 | 5.9 | 5.7 | 5.6 | 3.3 | 3.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 13.3 | 13.5 | 12.9 | 12.9 | 12.7 | 6.4 | 6.8 | 6.6 | 6.8 | 7.5 | 7.5 | 7.4 | 8.2 | 6.9 | 7.0 | 7.0 | 7.6 | 7.3 | 8.7 | 8.7 | 8.9 | 9.7 | 9.6 | 9.0 | 8.2 | 7.5 | 8.0 | 7.7 | 7.6 | 6.7 | 6.4 | 6.4 | 6.4 | 5.8 | 5.4 | 5.1 | 5.1 | 5.0 | 4.0 | 3.8 |
| Prepaid Expenses | 3.4 | 1.3 | 1.2 | 1.1 | 1.2 | 0.6 | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | ||||||||||||||||||||||
| Other Current Assets | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.4 | 0.2 | - | 0.0 | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 83.0 | 97.0 | 35.2 | 28.4 | 28.1 | 15.6 | 16.8 | 15.5 | 15.5 | 18.8 | 20.0 | 21.8 | 23.4 | 16.2 | 16.4 | 18.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 37.0 | 37.1 | 35.5 | 33.2 | 34.0 | 33.5 | 34.3 | 34.3 | 32.7 | 29.4 | 29.1 | 27.6 | 26.6 | 27.4 | 28.4 | 28.3 | 28.2 | 27.2 | 26.5 | 26.4 | 24.2 | 23.0 | 22.0 | 22.0 | 21.3 | 21.2 | 21.5 | 20.7 | 19.9 | 19.6 | 19.7 | 18.6 | 17.8 | 16.2 | 15.3 | 14.6 | 9.4 | 9.1 |
| Accumulated Depreciation | - | - | 22.0 | 21.2 | 20.0 | 19.2 | 19.1 | 18.3 | 18.3 | 17.9 | 17.1 | 16.6 | 16.6 | 16.6 | 15.8 | 15.7 | 15.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 15.0 | 15.9 | 15.5 | 14.1 | 14.9 | 15.2 | 15.9 | 16.4 | 15.6 | 12.8 | 12.5 | 11.0 | 10.8 | 11.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 19.3 | 13.8 | 13.8 | 13.8 | 9.7 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 8.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | ||||||||||||||||||||||
| Intangible Assets | 17.6 | 15.1 | 15.5 | 16.0 | 21.5 | 3.0 | 3.3 | 3.7 | 4.1 | 4.5 | 3.1 | 3.3 | 3.6 | 3.9 | 4.2 | 4.5 | 4.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 8.4 | 7.4 | 7.7 | 7.4 | 6.5 | 6.2 | 6.5 | 6.7 | 7.2 | 7.4 | 7.6 | 9.6 | 9.7 | 9.9 | 10.1 | 10.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 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 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 144.3 | 148.6 | 87.3 | 81.5 | 81.4 | 45.8 | 48.4 | 48.1 | 49.7 | 54.1 | 55.3 | 53.5 | 55.3 | 47.0 | 47.5 | 50.7 | 52.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.0 | 6.0 | 5.5 | 7.4 | 5.7 | 3.1 | 2.7 | 3.2 | 2.8 | 2.9 | 2.9 | 2.6 | 3.4 | 2.4 | 2.3 | 3.1 | 2.7 | 2.2 | 2.6 | 2.9 | 2.2 | 2.7 | 2.3 | 2.6 | 1.9 | 2.7 | 2.7 | 2.2 | 2.4 | 2.0 | 1.9 | 2.0 | 2.0 | 1.9 | 2.3 | 1.5 | 1.6 | 1.7 | 1.4 | 1.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 1.0 | ||||||||||||||||||||||||
| Accrued Expenses | 10.8 | 14.3 | 8.2 | 5.7 | 3.1 | 1.4 | 1.4 | 1.9 | 1.9 | 2.0 | 1.7 | 0.7 | 0.7 | 0.8 | 0.9 | 0.6 | 0.7 | 1.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 21.5 | 24.4 | 17.8 | 17.1 | 12.2 | 10.2 | 9.7 | 8.0 | 7.7 | 9.7 | 8.5 | 6.8 | 7.5 | 6.5 | 7.2 | 7.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 4.9 | - | 4.7 | 0.2 | 0.3 | - | 0.3 | 0.3 | 1.2 | - | 1.8 | 2.8 | 2.9 | - | 3.5 | 3.8 | 4.1 | - | 4.2 | 4.4 | 4.3 | 4.4 | 4.6 | 4.7 | 4.9 | 5.0 | 5.1 | 4.4 | 4.8 | 5.1 | 5.5 | 9.4 | 9.7 | 9.9 | 10.2 | 10.8 | - | - |
| Operating Lease Liabilities Non-Current | 9.2 | 8.1 | 8.4 | 8.3 | 7.5 | 7.5 | 7.8 | 8.1 | 8.3 | 8.6 | 8.8 | 8.4 | 8.7 | 8.9 | 9.1 | 9.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.1 | 0.1 | 0.2 | 0.2 | 1.5 | 0.3 | 0.3 | 0.3 | 0.5 | - | - | 0.5 | - | 0.5 | 0.5 | 0.5 | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 31.4 | 36.4 | 31.6 | 31.6 | 31.3 | 19.1 | 19.0 | 17.9 | 18.0 | 20.4 | 20.4 | 17.6 | 18.5 | 18.8 | 19.8 | 21.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 334.3 | 319.1 | 253.5 | 245.0 | 238.5 | 246.1 | 245.7 | 245.1 | 244.2 | 243.5 | 243.2 | 242.8 | 242.5 | - | - | 232.3 | - | |||||||||||||||||||||||
| Retained Earnings | (247.1) | (243.0) | (233.6) | (230.7) | (223.7) | (220.1) | (217.5) | (215.8) | (213.5) | (210.9) | (209.2) | (207.8) | (207.0) | (205.9) | (205.2) | (203.8) | (202.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.3 | 1.3 | 1.1 | 1.0 | 0.5 | 0.3 | 0.8 | 0.5 | 0.6 | 0.7 | 0.5 | 0.6 | 1.0 | 0.7 | 0.0 | 0.9 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 89.1 | 77.9 | 21.4 | 15.6 | 15.7 | 26.7 | 29.4 | 30.2 | 31.7 | 33.7 | 34.9 | 36.0 | 36.9 | 28.2 | 27.7 | 29.7 | 31.8 | |||||||||||||||||||||||
| Total Equity | 89.1 | 77.9 | 21.4 | 15.6 | 15.7 | 26.7 | 29.4 | 30.2 | 31.7 | 33.7 | 34.9 | 36.0 | 36.9 | 28.2 | 27.7 | 29.7 | 31.8 | 32.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 4.9 | - | 4.7 | 0.2 | 0.3 | - | 0.3 | 0.3 | 1.2 | - | 1.8 | 2.8 | 2.9 | - | 3.5 | 3.8 | 4.1 | - | 4.2 | 4.4 | 4.3 | 4.4 | 4.6 | 4.7 | 4.9 | 5.0 | 5.1 | 4.4 | 4.8 | 5.1 | 5.5 | 9.4 | 9.7 | 9.9 | 10.2 | 10.8 | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | (3.2) | (3.1) | - | - | (1.0) | (1.4) | - | (1.8) | (1.3) | 0.1 | |||||||||||||||||||||
| Working Capital | 61.5 | 72.6 | 17.4 | 11.3 | 15.9 | 5.4 | 7.1 | 7.5 | 7.8 | 9.1 | 11.4 | 14.9 | 16.0 | 9.6 | 9.2 | 10.4 | 11.0 | 11.0 | ||||||||||||||||||||||
| Book Value | 89.1 | 77.9 | 21.4 | 15.6 | 15.7 | 26.7 | 29.4 | 30.2 | 31.7 | 33.7 | 34.9 | 36.0 | 36.9 | 28.2 | 27.7 | 29.7 | 31.8 | 32.1 | ||||||||||||||||||||||
| Tangible Book Value | 52.2 | 49.1 | (7.9) | (14.1) | (15.5) | 17.0 | 19.4 | 19.8 | 20.9 | 22.4 | 22.9 | 26.8 | 27.4 | 18.5 | 17.7 | 19.4 | 21.2 | |||||||||||||||||||||||
| 0.5 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.7 |
| 0.6 |
| 0.9 |
| 0.4 |
| 0.6 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.6 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 18.0 |
| 19.1 |
| 20.7 |
| 21.8 |
| 22.2 |
| 22.0 |
| 21.3 |
| 19.8 |
| 19.6 |
| 18.8 |
| 19.6 |
| 19.1 |
| 18.5 |
| 18.3 |
| 19.4 |
| 19.6 |
| 19.9 |
| 19.4 |
| 19.7 |
| 18.3 |
| 17.2 |
| 11.6 |
| 11.2 |
| 15.2 |
| 14.5 |
| 13.9 |
| 13.2 |
| 12.8 |
| 11.9 |
| 11.2 |
| 10.9 |
| 10.4 |
| 9.9 |
| 9.5 |
| 9.0 |
| 8.5 |
| 8.1 |
| 7.7 |
| 7.3 |
| 6.8 |
| 6.4 |
| 5.9 |
| 5.5 |
| 5.1 |
| 4.9 |
| 4.7 |
| 12.6 |
| 13.2 |
| 13.7 |
| 13.3 |
| 13.3 |
| 13.6 |
| 12.3 |
| 11.8 |
| 11.1 |
| 11.6 |
| 11.4 |
| 11.7 |
| 12.5 |
| 12.2 |
| 11.8 |
| 11.8 |
| 12.3 |
| 11.8 |
| 11.4 |
| 10.3 |
| 9.8 |
| 9.5 |
| 4.5 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 0.5 |
| 1.2 |
| - |
| - |
| 5.0 |
| 5.3 |
| 5.6 |
| 5.9 |
| 6.1 |
| 6.4 |
| 6.7 |
| 7.0 |
| 7.3 |
| 7.6 |
| 7.8 |
| 8.1 |
| 8.4 |
| 8.7 |
| 9.1 |
| 9.4 |
| 9.7 |
| 10.0 |
| 10.4 |
| 10.9 |
| 10.8 |
| - |
| - |
| 10.6 |
| 9.6 |
| 9.9 |
| 9.0 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 54.1 |
| 54.6 |
| 48.7 |
| 49.9 |
| 48.7 |
| 47.6 |
| 46.1 |
| 46.8 |
| 46.1 |
| 46.0 |
| 46.9 |
| 46.4 |
| 46.0 |
| 47.1 |
| 47.6 |
| 47.8 |
| 47.1 |
| 46.7 |
| 39.7 |
| 38.8 |
| 16.2 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.1 |
| 1.4 |
| 1.2 |
| 1.2 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.8 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.5 |
| 0.3 |
| 0.7 |
| 1.0 |
| 1.2 |
| 0.9 |
| 0.5 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 7.0 |
| 7.8 |
| 8.4 |
| 7.7 |
| 8.1 |
| 7.5 |
| 7.4 |
| 6.1 |
| 7.1 |
| 7.0 |
| 6.4 |
| 5.4 |
| 5.7 |
| 5.3 |
| 5.7 |
| 5.3 |
| 5.1 |
| 6.1 |
| 5.8 |
| 5.3 |
| 5.1 |
| 3.6 |
| 3.2 |
| 9.7 |
| 8.9 |
| 9.2 |
| 8.5 |
| 0.7 |
| 0.9 |
| 1.1 |
| 0.9 |
| 1.1 |
| 1.3 |
| 1.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| 19.8 |
| 21.1 |
| 21.0 |
| 12.7 |
| 13.5 |
| 13.0 |
| 13.0 |
| 12.1 |
| 13.6 |
| 13.9 |
| 12.5 |
| 11.8 |
| 11.2 |
| 10.9 |
| 11.8 |
| 11.5 |
| 15.5 |
| 16.9 |
| 17.0 |
| 16.8 |
| 17.0 |
| 4.8 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (201.9) |
| (200.9) |
| (200.2) |
| (197.3) |
| (197.1) |
| (197.0) |
| (197.1) |
| (197.7) |
| (198.5) |
| (199.3) |
| (197.9) |
| (196.2) |
| (195.8) |
| (195.8) |
| (195.2) |
| (194.4) |
| (195.7) |
| (196.1) |
| (196.3) |
| (202.7) |
| (202.8) |
| (203.9) |
| (204.0) |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.1 |
| 1.8 |
| 2.2 |
| 1.5 |
| 0.7 |
| 0.8 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.1 |
| 32.9 |
| 33.6 |
| 36.0 |
| 36.4 |
| 35.7 |
| 34.6 |
| 33.9 |
| 33.3 |
| 32.2 |
| 33.5 |
| 35.1 |
| 35.2 |
| 35.1 |
| 35.4 |
| 36.1 |
| 32.3 |
| 30.2 |
| 29.7 |
| 22.9 |
| 21.8 |
| 11.4 |
| 10.9 |
| 32.9 |
| 33.6 |
| 36.0 |
| 36.4 |
| 35.7 |
| 34.6 |
| 33.9 |
| 33.3 |
| 32.2 |
| 33.5 |
| 35.1 |
| 35.2 |
| 35.1 |
| 35.4 |
| 36.1 |
| 32.3 |
| 30.2 |
| 29.7 |
| 22.9 |
| 21.8 |
| 11.4 |
| 10.9 |
| - |
| (1.7) |
| (0.9) |
| (1.1) |
| (1.0) |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.8 |
| 0.2 |
| (0.4) |
| (0.9) |
| 1.7 |
| 1.6 |
| 1.8 |
| 3.3 |
| 5.1 |
| - |
| - |
| 11.3 |
| 12.3 |
| 14.0 |
| 14.1 |
| 14.5 |
| 13.9 |
| 13.7 |
| 12.5 |
| 11.8 |
| 13.3 |
| 13.7 |
| 12.8 |
| 13.0 |
| 13.7 |
| 14.2 |
| 14.8 |
| 13.3 |
| 14.0 |
| 13.0 |
| 12.1 |
| 8.0 |
| 7.9 |
| 32.9 |
| 33.6 |
| 36.0 |
| 36.4 |
| 35.7 |
| 34.6 |
| 33.9 |
| 33.3 |
| 32.2 |
| 33.5 |
| 35.1 |
| 35.2 |
| 35.1 |
| 35.4 |
| 36.1 |
| 32.3 |
| 30.2 |
| 29.7 |
| 22.9 |
| 21.8 |
| 11.4 |
| 10.9 |
| 21.2 |
| 21.8 |
| 22.1 |
| 24.3 |
| 24.4 |
| 23.4 |
| 22.0 |
| 21.1 |
| 20.1 |
| 18.8 |
| 19.8 |
| 21.1 |
| 21.0 |
| 20.5 |
| 20.4 |
| 20.8 |
| 16.7 |
| 14.3 |
| 13.5 |
| 11.5 |
| 9.8 |
| - |
| - |