| (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 | 33.6 | 36.5 | 32.7 | 27.9 | 24.7 | 27.7 | 23.9 | 20.6 | 19.4 | 21.1 | 15.9 | 18.6 | 9.1 | 7.1 | 3.5 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 36.5 | 27.7 | 21.1 | 7.1 | 6.6 | - | 3.0 | 1.3 | 2.5 | 0.8 | 0.8 | 2.6 | 0.4 | 0.7 | 5.8 | 6.3 | 7.1 | 4.4 |
| Restricted Cash | 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 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 36.5 | 27.7 | 21.1 | 7.1 | 6.6 | - | 3.0 | 1.3 | 2.5 | 0.8 | 0.8 | 2.6 | 0.4 | 0.7 | 5.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 20.6 | 23.8 | 22.6 | 33.6 | 34.2 | - | 22.3 | 28.9 | 22.9 | 17.9 | 16.4 | 10.7 | 10.7 | 10.9 | 10.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 8.7 | 8.6 | 8.0 | 7.7 | 7.0 | - | 5.1 | 4.1 | 3.7 | 2.2 | 2.1 | 2.0 | 3.0 | 3.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 3.5 | 4.7 | 4.7 | 4.5 | 5.0 | - | 4.0 | 4.1 | 5.0 | 2.0 | 2.2 | 1.5 | 2.0 | 2.0 | 2.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 0.0 | 8.7 | - | 20.7 | 34.1 | 34.1 | 8.1 | 10.7 | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 0.0 | 1.1 | 13.1 | - | 25.3 | 38.7 | 38.2 | 9.9 | 12.5 | - | 0.0 | 2.6 | - | - | ||
| 6.7 |
| 7.2 |
| 6.6 |
| 5.4 |
| 5.3 |
| 7.2 |
| - |
| 4.0 |
| 4.7 |
| 2.6 |
| 3.0 |
| 2.0 |
| 3.9 |
| 1.5 |
| 1.3 |
| 2.2 |
| 0.7 |
| 1.3 |
| 2.5 |
| 3.2 |
| 0.6 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 33.6 | 36.5 | 32.7 | 27.9 | 24.7 | 27.7 | 23.9 | 20.6 | 19.4 | 21.1 | 15.9 | 18.6 | 9.1 | 7.1 | 3.5 | 6.7 | 7.2 | 6.6 | 5.4 | 5.3 | 7.2 | - | 4.0 | 4.7 | 2.6 | 3.0 | 2.0 | 3.9 | 1.5 | 1.3 | 2.2 | 0.7 | 1.3 | 2.5 | 3.2 | 0.6 | 0.9 | 0.8 | 0.7 | 0.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 21.8 | 20.6 | 20.6 | 22.1 | 23.8 | 23.8 | 26.1 | 24.6 | 24.4 | 22.6 | 24.8 | 23.0 | 31.4 | 33.6 | 37.3 | 37.7 | 35.1 | 34.2 | 32.5 | 26.4 | 23.4 | - | 18.7 | 19.0 | 21.1 | 22.3 | 26.5 | 25.7 | 29.0 | 28.9 | 24.2 | 25.0 | 24.8 | 22.9 | 23.7 | 16.6 | 18.7 | 17.9 | 20.9 | 16.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.3 | 5.6 | 7.7 | 7.2 | 7.7 | 7.0 | 7.9 | 7.4 | 6.9 | 5.5 | 5.9 | 4.8 | 3.4 | 3.8 | 3.8 | 3.1 | 3.2 | 3.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 66.6 | 68.6 | 69.3 | 65.7 | 64.5 | 66.2 | 65.8 | 60.6 | 58.3 | 56.5 | 56.2 | 58.3 | 54.5 | 53.2 | 57.8 | 61.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8.7 | 8.7 | 8.7 | 8.8 | 8.7 | 8.6 | 8.6 | 8.6 | 8.2 | 8.0 | 7.8 | 7.7 | 7.8 | 7.7 | 7.7 | 7.7 | 7.7 | 7.0 | 5.9 | 5.5 | 5.3 | - | 5.2 | 5.2 | 5.2 | 5.1 | 5.0 | 4.7 | 4.5 | 4.1 | 3.9 | 3.8 | 3.9 | 3.7 | 3.2 | 2.6 | 2.2 | 2.2 | 2.2 | 2.2 |
| Accumulated Depreciation | 7.3 | 7.2 | 7.0 | 7.0 | 6.8 | 6.6 | 6.5 | 6.4 | 6.2 | 6.0 | 5.8 | 5.6 | 5.3 | 5.0 | 4.7 | 4.4 | 4.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.4 | 1.6 | 1.7 | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | 2.0 | 1.9 | 2.0 | 2.1 | 2.4 | 2.7 | 3.0 | 3.3 | 3.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | 32.5 | ||||||||||||||||||||||
| Intangible Assets | 7.2 | 7.8 | 8.4 | 9.0 | 9.7 | 10.3 | 11.0 | 11.6 | 12.3 | 13.0 | 13.7 | 14.4 | 15.1 | 15.8 | 16.4 | 17.2 | 18.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.3 | 2.5 | 2.9 | 3.2 | 3.5 | 3.8 | 4.1 | 4.5 | 4.8 | 5.1 | 4.4 | 3.1 | 3.5 | 3.9 | 4.3 | 4.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.9 | 2.6 | 1.5 | 1.7 | 1.3 | 1.3 | 0.6 | 0.7 | 0.7 | 0.8 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 108.0 | 111.8 | 112.6 | 110.4 | 110.1 | 111.5 | 111.5 | 107.5 | 106.1 | 105.2 | 109.5 | 111.2 | 108.8 | 108.9 | 114.8 | 119.1 | 116.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.4 | 3.5 | 3.4 | 3.6 | 3.7 | 4.7 | 4.6 | 5.8 | 5.5 | 4.7 | 4.8 | 4.4 | 4.7 | 4.5 | 5.8 | 6.7 | 6.2 | 5.0 | 4.9 | 4.6 | 3.9 | - | 3.1 | 3.1 | 3.4 | 4.0 | 4.4 | 3.9 | 3.9 | 4.1 | 2.7 | 3.6 | 4.4 | 5.0 | 3.2 | 3.2 | 3.0 | 2.0 | 2.1 | 2.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.1 | 2.2 | 4.4 | 4.4 | 4.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.2 | 0.0 | 0.3 | 0.3 | 0.2 | 0.3 | 0.9 | 1.0 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.2 | 0.6 | 0.5 | 0.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.3 | 1.2 | 1.5 | 1.5 | 1.5 | 1.5 | ||||||||||||||||||||||||
| Accrued Expenses | 10.5 | 15.4 | 16.9 | 13.7 | 13.4 | 13.8 | 14.7 | 11.3 | 12.0 | 12.4 | 12.3 | 9.9 | 11.5 | 11.1 | 15.6 | 13.3 | 13.4 | 14.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 16.0 | 21.1 | 22.6 | 19.7 | 19.4 | 20.6 | 22.1 | 20.3 | 20.8 | 19.9 | 19.7 | 23.5 | 19.0 | 19.6 | 26.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 6.2 | 7.3 | 8.3 | 9.6 | 10.7 | 11.8 | - | 3.9 | 9.9 | 13.4 | 20.7 | 22.5 | 28.4 | 33.7 | 34.1 | 37.7 | 33.4 | 35.0 | 34.1 | 39.6 | 7.8 | 11.5 | 8.1 | 14.3 | 11.9 |
| Operating Lease Liabilities Non-Current | 0.8 | 1.1 | 1.5 | 1.8 | 2.2 | 2.5 | 2.9 | 3.2 | 3.5 | 3.8 | 3.1 | 1.9 | 2.0 | 2.3 | 2.7 | 3.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.5 | 0.7 | 0.9 | 0.8 | 0.8 | 0.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16.9 | 22.5 | 24.6 | 22.6 | 23.1 | 24.1 | 25.0 | 23.5 | 24.3 | 23.8 | 23.3 | 25.9 | 21.7 | 22.9 | 30.3 | 37.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 56.7 | 56.4 | 55.5 | 54.5 | 54.4 | 55.8 | 55.5 | 53.6 | 52.3 | 52.4 | 57.8 | 57.6 | 59.8 | 59.6 | 58.0 | 55.6 | 53.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.2) | (2.6) | (2.3) | (1.9) | (1.9) | (1.9) | (1.7) | (1.7) | (1.7) | (1.6) | (1.7) | (1.6) | (1.6) | (1.6) | (1.3) | |||||||||||||||||||||||||
| Treasury Stock | 7.1 | 7.1 | 6.5 | 5.0 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.8 | 4.8 | 4.8 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 91.1 | 89.3 | 88.0 | 87.8 | 86.9 | 87.4 | 86.5 | 84.0 | 81.7 | 81.4 | 86.2 | 85.3 | 87.1 | 86.0 | 84.5 | 81.5 | 78.0 | |||||||||||||||||||||||
| Total Equity | 91.1 | 89.3 | 88.0 | 87.8 | 86.9 | 87.4 | 86.5 | 84.0 | 81.7 | 81.4 | 86.2 | 85.3 | 87.1 | 86.0 | 84.5 | 81.5 | 78.0 | 74.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.1 | 2.2 | 10.6 | 11.7 | 12.7 | 14.0 | 15.1 | 16.2 | - | 8.4 | 14.5 | 21.9 | 25.3 | 27.1 | 32.9 | 38.2 | 38.7 | 42.3 | 37.8 | 39.2 | 38.2 | 43.4 | 9.6 | 13.3 | 9.9 | 16.1 | 13.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | (15.9) | (18.6) | (9.1) | (6.0) | (1.3) | 3.8 | 4.5 | 6.1 | 8.6 | |||||||||||||||||||||
| Working Capital | 50.6 | 47.5 | 46.7 | 45.9 | 45.1 | 45.6 | 43.7 | 40.3 | 37.6 | 36.6 | 36.5 | 34.8 | 35.6 | 33.6 | 31.0 | 33.7 | 30.4 | 27.1 | ||||||||||||||||||||||
| Book Value | 91.1 | 89.3 | 88.0 | 87.8 | 86.9 | 87.4 | 86.5 | 84.0 | 81.7 | 81.4 | 86.2 | 85.3 | 87.1 | 86.0 | 84.5 | 81.5 | 78.0 | 74.4 | ||||||||||||||||||||||
| Tangible Book Value | 56.7 | 54.3 | 52.4 | 51.6 | 50.1 | 49.9 | 48.4 | 45.2 | 42.2 | 41.2 | 40.0 | 38.4 | 39.5 | 37.7 | 35.6 | 31.8 | 27.6 | |||||||||||||||||||||||
| - |
| 6.3 |
| 7.1 |
| 4.4 |
| 8.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.6 | 7.0 | 5.5 | 3.8 | 3.9 | - | 1.6 | 1.3 | 1.5 | 0.7 | 0.6 | 0.7 | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 68.6 | 66.2 | 56.5 | 53.2 | 53.9 | - | 36.9 | 40.7 | 34.7 | 22.7 | 20.8 | 18.8 | 16.4 | 15.4 | 18.6 | 17.6 | - | - |
| 2.9 |
| 2.7 |
| - |
| - |
| Accumulated Depreciation | 7.2 | 6.6 | 6.0 | 5.0 | 3.9 | - | 2.6 | 1.9 | 1.8 | 1.6 | 1.5 | 1.3 | 2.8 | 2.8 | 2.6 | 2.5 | - | - |
| Property,Plant & Equipment Net | 1.6 | 2.0 | 1.9 | 2.7 | 3.0 | - | 2.5 | 2.2 | 1.9 | 0.6 | 0.7 | 0.7 | 0.2 | 0.2 | 0.3 | 0.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 27.2 | 27.2 | 27.2 | 32.5 | 32.5 | 6.4 | 26.1 | 26.1 | 35.8 | 8.4 | 8.4 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | - | - |
| Intangible Assets | 7.8 | 10.3 | 13.0 | 15.8 | 18.8 | - | 20.1 | 22.7 | 25.5 | 7.3 | 8.1 | - | - | 0.0 | 0.1 | 0.1 | - | - |
| Operating Lease Right Of Use Assets | 2.5 | 3.8 | 5.1 | 3.9 | 4.9 | - | 4.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.6 | 1.3 | 0.8 | 0.0 | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 111.8 | 111.5 | 105.2 | 108.9 | 114.1 | - | 90.6 | 92.6 | 98.6 | 39.4 | 38.5 | 20.0 | 17.1 | 16.4 | 19.8 | 18.4 | - | - |
| 2.7 |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 1.1 | 4.4 | - | 4.6 | 4.6 | 4.0 | 1.8 | 1.8 | - | 0.0 | 2.6 | - | - | - | - |
| Deferred Revenue Current | 0.0 | 0.3 | 0.7 | 0.2 | 0.5 | - | 0.2 | 0.3 | 0.4 | 0.2 | 0.3 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | - | - |
| Operating Lease Liabilities Current | 1.3 | 1.3 | 1.2 | 1.5 | 1.5 | - | 1.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 15.4 | 13.8 | 12.4 | 11.1 | 14.2 | - | 7.9 | 7.7 | 9.0 | 7.6 | 6.0 | 5.0 | 5.2 | 4.4 | 4.0 | 3.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.2 | - | - |
| Total Current Liabilities | 21.1 | 20.6 | 19.9 | 19.6 | 26.8 | - | 19.1 | 17.9 | 20.1 | 12.3 | 11.9 | 7.2 | 7.6 | 9.5 | 6.7 | 6.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.1 | 2.5 | 3.8 | 2.3 | 3.7 | - | 3.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | 0.9 | 0.3 | - | 1.0 | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22.5 | 24.1 | 23.8 | 22.9 | 39.6 | - | 44.3 | 58.3 | 71.5 | 20.3 | 22.7 | 7.2 | 7.6 | 9.5 | 6.7 | 6.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 11.9 | 11.0 | 10.1 | 10.0 | - | - |
| Retained Earnings | 56.4 | 55.8 | 52.4 | 59.6 | 50.8 | - | 28.8 | 17.6 | 10.9 | 9.3 | 6.8 | 4.0 | 0.6 | (1.1) | 3.5 | 2.3 | - | - |
| Accumulated Other Comprehensive Income | (2.6) | (1.9) | (1.6) | (1.6) | (0.6) | - | (0.4) | (0.1) | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | - | - | - | - |
| Treasury Stock | 7.1 | 4.9 | 4.8 | 4.2 | 4.2 | - | 4.2 | 4.2 | 4.2 | 4.1 | 4.1 | 3.9 | 3.1 | 3.1 | 0.6 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 89.3 | 87.4 | 81.4 | 86.0 | 74.4 | - | 46.3 | 34.3 | 27.2 | 19.1 | 15.8 | 12.9 | 9.5 | 6.9 | 13.0 | 12.3 | 11.3 | 9.4 |
| Total Equity | 89.3 | 87.4 | 81.4 | 86.0 | 74.4 | - | 46.3 | 34.3 | 27.2 | 19.1 | 15.8 | 12.9 | 9.5 | 6.9 | 13.0 | 12.3 | 11.3 | 9.4 |
| - |
| - |
| Net debt | - | - | (21.1) | (6.0) | 6.5 | - | 22.3 | 37.4 | 35.7 | 9.0 | 11.7 | - | (0.4) | 2.0 | - | - | - | - |
| Working Capital | 47.5 | 45.6 | 36.6 | 33.6 | 27.1 | - | 17.8 | 22.8 | 14.6 | 10.4 | 8.9 | 11.7 | 8.8 | 5.9 | 11.9 | 11.6 | - | - |
| Book Value | 89.3 | 87.4 | 81.4 | 86.0 | 74.4 | - | 46.3 | 34.3 | 27.2 | 19.1 | 15.8 | 12.9 | 9.5 | 6.9 | 13.0 | 12.3 | 11.3 | 9.4 |
| Tangible Book Value | 54.3 | 49.9 | 41.2 | 37.7 | 23.2 | - | 0.1 | (14.6) | (34.2) | 3.3 | (0.8) | 12.9 | 9.5 | 6.5 | 12.6 | 11.9 | - | - |
| 4.2 |
| 3.4 |
| 1.2 |
| - |
| 2.6 |
| 1.2 |
| 1.0 |
| 1.6 |
| 1.4 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.6 |
| 1.1 |
| 0.9 |
| 1.5 |
| 1.2 |
| 1.4 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.2 |
| 53.9 |
| 55.0 |
| 47.3 |
| 44.7 |
| - |
| 37.9 |
| 37.2 |
| 37.2 |
| 36.9 |
| 38.3 |
| 41.0 |
| 41.9 |
| 40.7 |
| 42.0 |
| 37.3 |
| 35.7 |
| 34.7 |
| 35.2 |
| 24.7 |
| 25.0 |
| 22.7 |
| 26.1 |
| 24.5 |
| 3.9 |
| 3.7 |
| 3.7 |
| 3.5 |
| - |
| 3.1 |
| 3.0 |
| 2.8 |
| 2.6 |
| 2.4 |
| 2.3 |
| 2.1 |
| 1.9 |
| 1.7 |
| 1.6 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.6 |
| 3.0 |
| 2.2 |
| 1.9 |
| 1.9 |
| - |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.2 |
| 2.1 |
| 2.2 |
| 2.0 |
| 1.9 |
| 1.4 |
| 0.9 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.5 |
| 32.5 |
| 32.5 |
| 6.4 |
| 26.1 |
| 26.1 |
| 26.1 |
| 26.1 |
| 26.1 |
| 26.1 |
| 26.1 |
| 26.1 |
| 28.1 |
| 28.1 |
| 35.8 |
| 35.8 |
| 35.8 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 18.8 |
| 19.6 |
| 20.3 |
| 21.1 |
| - |
| 18.1 |
| 18.7 |
| 19.4 |
| 20.1 |
| 20.7 |
| 21.4 |
| 22.1 |
| 22.7 |
| 23.4 |
| 24.1 |
| 24.8 |
| 25.5 |
| 26.2 |
| 6.9 |
| 7.1 |
| 7.3 |
| 7.5 |
| 7.7 |
| 5.0 |
| 4.9 |
| 5.2 |
| 5.6 |
| 3.2 |
| - |
| 3.6 |
| 4.0 |
| 4.3 |
| 4.6 |
| 5.0 |
| 5.0 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.7 |
| 115.1 |
| 108.7 |
| 104.7 |
| - |
| 88.2 |
| 88.6 |
| 89.8 |
| 90.6 |
| 93.1 |
| 96.4 |
| 98.7 |
| 92.6 |
| 96.1 |
| 92.2 |
| 99.1 |
| 98.6 |
| 99.0 |
| 41.3 |
| 41.6 |
| 39.4 |
| 43.0 |
| 41.7 |
| 4.4 |
| 4.4 |
| 4.4 |
| - |
| 4.6 |
| 4.6 |
| 8.5 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.4 |
| 4.2 |
| 4.0 |
| 3.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.1 |
| - |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 12.5 |
| 12.9 |
| - |
| 11.3 |
| 9.6 |
| 9.5 |
| 7.9 |
| 9.8 |
| 10.1 |
| 7.6 |
| 7.7 |
| 8.1 |
| 9.1 |
| 7.1 |
| 9.0 |
| 7.4 |
| 7.7 |
| 5.3 |
| 7.6 |
| 6.0 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| 26.8 |
| 26.8 |
| 27.8 |
| 24.2 |
| 23.8 |
| - |
| 20.9 |
| 20.1 |
| 23.6 |
| 19.1 |
| 21.7 |
| 21.2 |
| 25.4 |
| 17.9 |
| 17.1 |
| 19.2 |
| 24.3 |
| 20.1 |
| 16.1 |
| 13.3 |
| 10.7 |
| 12.3 |
| 10.6 |
| 12.8 |
| 3.7 |
| 3.7 |
| 4.1 |
| 4.4 |
| 2.3 |
| - |
| 2.6 |
| 2.8 |
| 3.0 |
| 3.3 |
| 3.7 |
| 3.7 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| 0.7 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.2 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.7 |
| 39.3 |
| 44.9 |
| 42.7 |
| 43.2 |
| - |
| 31.4 |
| 35.3 |
| 41.0 |
| 44.3 |
| 49.3 |
| 54.6 |
| 63.3 |
| 58.3 |
| 63.0 |
| 60.7 |
| 70.4 |
| 71.5 |
| 72.9 |
| 21.1 |
| 22.2 |
| 20.3 |
| 24.9 |
| 24.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.8 |
| 47.0 |
| 43.6 |
| 39.8 |
| - |
| 36.6 |
| 33.6 |
| 30.6 |
| 28.8 |
| 26.5 |
| 24.5 |
| 18.6 |
| 17.6 |
| 16.7 |
| 15.1 |
| 12.3 |
| 10.9 |
| 10.1 |
| 10.2 |
| 9.5 |
| 9.3 |
| 8.7 |
| 7.7 |
| (1.1) |
| (0.8) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.5) |
| - |
| (0.6) |
| (0.7) |
| (0.7) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.1) |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 4.2 |
| 4.2 |
| 4.2 |
| - |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.4 |
| 70.2 |
| 66.0 |
| 61.5 |
| - |
| 56.9 |
| 53.3 |
| 48.8 |
| 46.3 |
| 43.8 |
| 41.7 |
| 35.4 |
| 34.3 |
| 33.2 |
| 31.5 |
| 28.7 |
| 27.2 |
| 26.1 |
| 20.3 |
| 19.4 |
| 19.1 |
| 18.1 |
| 16.9 |
| 70.2 |
| 66.0 |
| 61.5 |
| - |
| 56.9 |
| 53.3 |
| 48.8 |
| 46.3 |
| 43.8 |
| 41.7 |
| 35.4 |
| 34.3 |
| 33.2 |
| 31.5 |
| 28.7 |
| 27.2 |
| 26.1 |
| 20.3 |
| 19.4 |
| 19.1 |
| 18.1 |
| 16.9 |
| 9.8 |
| 9.0 |
| - |
| 4.4 |
| 9.8 |
| 19.3 |
| 22.3 |
| 25.2 |
| 29.1 |
| 36.7 |
| 37.4 |
| 40.1 |
| 37.0 |
| 37.9 |
| 35.7 |
| 40.3 |
| 9.0 |
| 12.4 |
| 9.0 |
| 15.3 |
| 13.0 |
| 27.1 |
| 23.1 |
| 20.9 |
| - |
| 17.0 |
| 17.1 |
| 13.6 |
| 17.8 |
| 16.6 |
| 19.8 |
| 16.4 |
| 22.8 |
| 24.9 |
| 18.0 |
| 11.4 |
| 14.6 |
| 19.1 |
| 11.4 |
| 14.3 |
| 10.4 |
| 15.5 |
| 11.7 |
| 70.2 |
| 66.0 |
| 61.5 |
| - |
| 56.9 |
| 53.3 |
| 48.8 |
| 46.3 |
| 43.8 |
| 41.7 |
| 35.4 |
| 34.3 |
| 33.2 |
| 31.5 |
| 28.7 |
| 27.2 |
| 26.1 |
| 20.3 |
| 19.4 |
| 19.1 |
| 18.1 |
| 16.9 |
| 23.2 |
| 18.1 |
| 13.2 |
| 7.8 |
| - |
| 12.7 |
| 8.4 |
| 3.3 |
| 0.1 |
| (3.0) |
| (5.8) |
| (12.7) |
| (14.6) |
| (18.3) |
| (20.7) |
| (31.9) |
| (34.2) |
| (35.8) |
| 4.9 |
| 3.8 |
| 3.3 |
| 2.2 |
| 0.8 |