| (in millions of USD) | FY2026 | 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 | 3.3 | 6.0 | 5.2 | 16.0 | 14.5 | 19.4 | 28.8 | 8.7 | 9.4 | 17.3 | 15.5 | 20.0 | 17.6 | 14.4 | 23.0 | 11.6 | 23.4 | 36.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.5 | 1.0 | 1.0 | 1.0 | - | |
| Cash And Short Term Investments | 3.3 | 6.0 | 5.2 | 16.0 | 14.5 | 19.4 | 28.8 | 8.7 | 9.4 | 17.3 | 15.5 | 20.0 | 18.0 | 15.4 | 24.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 16.3 | 12.8 | 14.0 | 13.7 | 11.9 | 13.6 | 10.4 | 14.8 | 8.7 | 9.2 | 10.9 | 18.3 | 15.1 | 18.4 | 19.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 10.3 | 11.4 | 18.2 | 18.2 | 19.8 | 19.6 | 14.5 | 13.4 | 7.8 | 13.6 | 17.0 | 14.3 | 11.8 | 14.3 | 18.1 | 15.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 24.7 | 34.8 | 35.5 | 35.2 | 35.0 | 35.2 | 34.5 | 34.5 | 34.2 | 33.7 | 35.6 | 41.2 | 41.8 | 45.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 15.5 | 13.3 | 18.4 | 13.4 | 9.9 | 17.0 | 19.8 | 19.7 | 11.7 | 11.6 | 11.7 | 11.0 | 8.5 | 7.8 | 14.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 5.6 | 10.0 | 10.0 | 10.0 | 0.0 | 0.0 | 10.1 | 9.3 | 4.0 | 6.8 | 4.0 | 3.2 | 3.2 | 4.1 | 6.7 | 4.2 | ||
| 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 | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 6.0 | 10.3 | 10.0 | 10.0 | 0.0 | 0.0 | 10.1 | 9.4 | 4.1 | 7.0 | 4.8 | 5.1 | 6.6 | 6.7 | 9.5 | 5.4 | ||
| (in millions of USD) | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3.3 | 4.7 | 5.2 | 3.6 | 6.0 | 7.5 | 5.4 | 5.7 | 5.2 | 5.0 | 4.0 | 8.2 | 16.0 | 8.1 | 12.5 | |||||||||||||||||||||||||
| - |
| 12.6 |
| 23.4 |
| 36.2 |
| 23.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.4 | 1.9 | 2.9 | 1.1 | 2.6 | 1.1 | 0.7 | 0.7 | 2.5 | 2.9 | 5.0 | 2.4 | 4.7 | 2.5 | 2.2 | 1.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 37.7 | 35.5 | 44.8 | 50.4 | 51.2 | 56.5 | 55.0 | 41.4 | 29.5 | 43.9 | 48.5 | 55.0 | 50.3 | 52.7 | 67.2 | 64.2 | - | - |
| 43.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 18.6 | 26.8 | 25.9 | 24.8 | 23.5 | 23.8 | 22.7 | 22.5 | 21.3 | 19.9 | 18.6 | 19.9 | 18.7 | 17.3 | 13.2 | - | - | - |
| Property,Plant & Equipment Net | 6.1 | 8.0 | 9.6 | 10.5 | 11.5 | 11.4 | 11.8 | 12.0 | 12.9 | 13.8 | 17.0 | 21.2 | 23.1 | 27.9 | 30.2 | 30.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.5 | 1.5 | 1.5 | 1.5 | 0.4 | - | - | - | 0.0 | 0.0 | 0.0 | 4.4 | 4.4 | 0.0 | - | - | - | - |
| Intangible Assets | 2.6 | 3.4 | 4.5 | 6.0 | 2.4 | 2.0 | 2.2 | 2.5 | 2.9 | 4.2 | 5.0 | 6.3 | 7.6 | 1.7 | 1.7 | 1.6 | - | - |
| Operating Lease Right Of Use Assets | 2.7 | 3.5 | 1.8 | 2.2 | 2.4 | 2.6 | 2.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | 0.0 | 17.8 | 19.8 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 2.4 | - | - |
| Other Non-Current Assets | 3.7 | 4.1 | 2.8 | 3.3 | 3.5 | 3.2 | 2.8 | 0.2 | 0.1 | 0.2 | 0.2 | 0.4 | 0.9 | 2.3 | 4.0 | 2.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 51.6 | 52.5 | 63.2 | 71.6 | 86.8 | 92.8 | 72.6 | 56.0 | 45.3 | 62.1 | 70.9 | 87.8 | 98.9 | 102.1 | 125.7 | 121.1 | - | - |
| 12.5 |
| - |
| - |
| Short Term Debt | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.7 | 1.8 | 3.5 | 2.6 | 2.8 | 1.1 | - | - |
| Deferred Revenue Current | 0.2 | 0.5 | 0.3 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.6 | 0.2 | 0.3 | 0.6 | 2.9 | 2.6 | 8.4 | - | - |
| Operating Lease Liabilities Current | 0.7 | 0.8 | 1.0 | 0.8 | 0.8 | 0.6 | 0.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 10.7 | 12.7 | 9.4 | 10.6 | 8.4 | 13.2 | 7.2 | 7.4 | 4.2 | 6.0 | 6.6 | 5.2 | 4.6 | 5.5 | 3.0 | 2.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 26.7 | 26.8 | 28.1 | 24.5 | 18.4 | 30.4 | 27.2 | 27.3 | 16.4 | 18.4 | 19.3 | 18.3 | 17.2 | 18.8 | 22.7 | 24.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.1 | 2.8 | 1.1 | 1.8 | 2.3 | 2.6 | 2.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.0 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 | 1.0 | 1.2 | 1.3 | 1.3 | 3.0 | 1.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.7 | 3.4 | 2.2 | 3.4 | 2.8 | 3.7 | 3.5 | 0.6 | 0.5 | 0.4 | 0.6 | 0.5 | 0.3 | 0.2 | 0.4 | 0.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 35.0 | 40.6 | 40.6 | 38.3 | 21.7 | 34.7 | 41.5 | 38.1 | 21.9 | 26.6 | 24.9 | 23.3 | 21.9 | 24.3 | 32.9 | 30.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | 155.8 | 155.0 | 153.9 | 152.1 | 150.5 | 131.0 | 128.1 | 126.8 | 124.1 | - | - |
| Retained Earnings | (118.1) | (114.9) | (103.1) | (91.4) | (57.1) | (63.2) | (89.3) | (101.8) | (95.5) | (82.4) | (70.1) | (50.0) | (17.9) | (11.7) | (1.3) | (1.8) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 36.1 | 36.1 | 36.1 | 36.1 | 36.0 | 36.0 | 38.4 | 32.5 | 31.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 16.6 | 11.9 | 22.5 | 33.2 | 65.1 | 58.1 | 31.0 | 18.0 | 23.4 | 35.5 | 46.0 | 64.5 | 77.0 | 77.8 | 92.8 | 90.5 | 88.4 | 88.7 |
| Total Equity | 16.6 | 11.9 | 22.5 | 33.2 | 65.1 | 58.1 | 31.0 | 18.0 | 23.4 | 35.5 | 46.0 | 64.5 | 77.0 | 77.8 | 92.8 | 90.5 | 88.4 | 88.7 |
| - |
| - |
| Net debt | 2.7 | 4.4 | 4.8 | (6.0) | (14.4) | (19.3) | (18.7) | 0.7 | (5.3) | (10.3) | (10.8) | (14.9) | (11.4) | (8.7) | (14.5) | (7.2) | - | - |
| Working Capital | 11.0 | 8.7 | 16.8 | 25.9 | 32.9 | 26.2 | 27.8 | 14.0 | 13.0 | 25.5 | 29.2 | 36.7 | 33.2 | 33.9 | 44.5 | 40.0 | - | - |
| Book Value | 16.6 | 11.9 | 22.5 | 33.2 | 65.1 | 58.1 | 31.0 | 18.0 | 23.4 | 35.5 | 46.0 | 64.5 | 77.0 | 77.8 | 92.8 | 90.5 | 88.4 | 88.7 |
| Tangible Book Value | 12.5 | 7.0 | 16.6 | 25.8 | 62.3 | 56.1 | 28.8 | 15.5 | 20.6 | 31.2 | 40.9 | 53.8 | 65.1 | 76.1 | 91.1 | 88.8 | - | - |
| 9.4 |
| 14.5 |
| 17.3 |
| 14.7 |
| 15.9 |
| 19.4 |
| 12.3 |
| 12.1 |
| 10.8 |
| 28.8 |
| 13.8 |
| 11.1 |
| 10.2 |
| 8.7 |
| 6.6 |
| 5.7 |
| 7.8 |
| 9.4 |
| 10.6 |
| 8.7 |
| 8.5 |
| 17.3 |
| 19.1 |
| 18.7 |
| 14.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3.3 | 4.7 | 5.2 | 3.6 | 6.0 | 7.5 | 5.4 | 5.7 | 5.2 | 5.0 | 4.0 | 8.2 | 16.0 | 8.1 | 12.5 | 9.4 | 14.5 | 17.3 | 14.7 | 15.9 | 19.4 | 12.3 | 12.1 | 10.8 | 28.8 | 13.8 | 11.1 | 10.2 | 8.7 | 6.6 | 5.7 | 7.8 | 9.4 | 10.6 | 8.7 | 8.5 | 17.3 | 19.1 | 18.7 | 14.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 16.3 | 13.2 | 11.5 | 13.5 | 12.8 | 12.2 | 11.7 | 12.5 | 14.0 | 15.7 | 16.1 | 14.6 | 13.7 | 13.7 | 11.6 | 11.7 | 11.9 | 12.3 | 23.5 | 19.5 | 13.6 | 23.7 | 17.0 | 5.7 | 10.4 | 15.2 | 27.0 | 24.0 | 14.8 | 6.1 | 5.8 | 7.2 | 8.7 | 8.7 | 8.1 | 7.0 | 9.2 | 11.7 | 12.2 | 13.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 10.3 | 9.9 | 10.4 | 10.3 | 11.4 | 13.5 | 15.0 | 15.9 | 18.2 | 20.8 | 20.2 | 17.7 | 18.2 | 19.3 | 16.8 | 18.8 | 19.8 | 18.7 | 19.7 | 20.6 | 19.6 | 18.5 | 18.1 | 17.1 | 14.5 | 12.2 | 17.6 | 14.9 | 13.4 | 9.0 | 8.3 | 8.6 | 7.8 | 8.8 | 9.3 | 12.3 | 13.6 | 16.6 | 17.0 | 15.5 |
| Prepaid Expenses | 1.4 | 1.4 | 1.1 | 1.8 | 1.9 | 1.7 | 1.9 | 3.3 | 2.9 | 2.5 | 3.2 | 1.2 | 1.1 | 2.3 | 2.5 | 2.6 | 2.6 | 2.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 37.7 | 32.8 | 32.0 | 32.7 | 35.5 | 37.1 | 40.0 | 42.1 | 44.8 | 45.7 | 45.3 | 43.0 | 50.4 | 46.6 | 44.8 | 44.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 24.7 | 34.7 | 35.0 | 34.7 | 34.8 | 34.9 | 34.9 | 35.5 | 35.5 | 35.6 | 35.6 | 35.5 | 35.2 | 35.1 | 35.0 | 34.9 | 35.0 | 34.0 | 35.1 | 35.3 | 35.2 | 34.9 | 34.7 | 34.7 | 34.5 | 35.3 | 35.0 | 34.7 | 34.5 | 34.2 | 34.1 | 34.1 | 34.2 | 34.2 | 34.0 | 33.9 | 33.7 | 33.4 | 33.3 | 33.2 |
| Accumulated Depreciation | 18.6 | 27.3 | 27.1 | 26.9 | 26.8 | 26.5 | 26.2 | 26.2 | 25.9 | 25.6 | 25.3 | 25.0 | 24.8 | 24.4 | 24.1 | 23.9 | 23.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 6.1 | 7.4 | 7.8 | 7.8 | 8.0 | 8.4 | 8.7 | 9.3 | 9.6 | 10.0 | 10.4 | 10.5 | 10.5 | 10.7 | 10.9 | 11.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 0.6 | 0.6 | 0.4 | - | ||||||||||||||||||||||
| Intangible Assets | 2.6 | 2.8 | 2.9 | 3.1 | 3.4 | 3.7 | 4.0 | 4.2 | 4.5 | 5.2 | 5.5 | 5.7 | 6.0 | 6.2 | 2.3 | 2.3 | 2.4 | 1.8 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.7 | 2.9 | 3.1 | 3.3 | 3.5 | 1.0 | 1.2 | 1.6 | 1.8 | 2.0 | 2.2 | 2.3 | 2.2 | 2.4 | 2.1 | 2.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 19.4 | 18.8 | 17.8 | 17.4 | ||||||||||||||||||||||
| Other Non-Current Assets | 3.7 | 3.8 | 3.7 | 3.9 | 4.1 | 2.0 | 2.2 | 2.6 | 2.8 | 3.0 | 3.2 | 3.4 | 3.3 | 3.5 | 3.2 | 3.4 | 3.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 51.6 | 48.3 | 47.9 | 49.0 | 52.5 | 52.7 | 56.3 | 59.8 | 63.2 | 65.4 | 65.8 | 64.1 | 71.6 | 68.3 | 81.2 | 80.6 | 86.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 15.5 | 14.5 | 13.5 | 12.6 | 13.3 | 13.4 | 14.5 | 14.4 | 18.4 | 18.9 | 15.6 | 11.5 | 13.4 | 13.5 | 5.9 | 7.4 | 9.9 | 11.8 | 16.4 | 18.5 | 17.0 | 19.4 | 13.4 | 13.7 | 19.8 | 17.0 | 32.4 | 26.9 | 19.7 | 11.3 | 8.9 | 10.2 | 11.7 | 11.7 | 7.8 | 9.6 | 11.6 | 12.3 | 12.4 | 10.2 |
| Short Term Debt | 0.4 | 0.8 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.3 | 0.4 | 0.2 | 0.3 | 0.2 | 1.9 | 0.7 | 0.5 | 0.2 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | ||||||||||||||||||||||||
| Accrued Expenses | 10.7 | 8.7 | 9.4 | 13.2 | 12.7 | 12.5 | 11.7 | 9.8 | 9.4 | 11.7 | 11.6 | 10.0 | 10.6 | 8.4 | 6.3 | 7.4 | 8.4 | 10.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 26.7 | 24.2 | 24.0 | 26.6 | 26.8 | 26.6 | 26.9 | 24.8 | 28.1 | 30.7 | 29.0 | 22.3 | 24.5 | 22.1 | 12.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5.6 | 9.0 | 9.3 | 8.1 | 10.0 | - | 12.2 | 13.3 | 10.0 | 10.6 | 10.0 | 10.0 | 10.0 | 5.0 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.0 | 0.0 | 10.1 | 0.9 | 3.8 | 9.0 | 9.3 | 3.4 | 1.5 | 2.4 | 4.0 | 3.7 | 3.2 | 4.0 | 6.8 | 6.1 | 5.1 | 2.8 |
| Operating Lease Liabilities Non-Current | 2.1 | 2.3 | 2.4 | 2.6 | 2.8 | 0.2 | 0.5 | 0.9 | 1.1 | 1.4 | 1.6 | 1.9 | 1.8 | 2.0 | 1.9 | 2.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.7 | 2.9 | 3.0 | 3.2 | 3.4 | 0.7 | 1.1 | 2.3 | 2.2 | 3.6 | 3.7 | 4.6 | 3.4 | 2.6 | 2.4 | 2.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 35.0 | 36.4 | 36.5 | 38.2 | 40.6 | 38.2 | 40.5 | 40.7 | 40.6 | 44.8 | 43.2 | 37.3 | 38.3 | 30.2 | 20.2 | 18.0 | ||||||||||||||||||||||||
| 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 | (118.1) | (116.6) | (116.7) | (116.1) | (114.9) | (112.0) | (110.5) | (106.9) | (103.1) | (104.7) | (102.4) | (98.1) | (91.4) | (86.3) | (62.2) | (59.9) | (57.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 16.6 | 11.8 | 11.4 | 10.8 | 11.9 | 14.5 | 15.8 | 19.1 | 22.5 | 20.7 | 22.6 | 26.8 | 33.2 | 38.2 | 61.0 | 62.6 | 65.1 | |||||||||||||||||||||||
| Total Equity | 16.6 | 11.8 | 11.4 | 10.8 | 11.9 | 14.5 | 15.8 | 19.1 | 22.5 | 20.7 | 22.6 | 26.8 | 33.2 | 38.2 | 61.0 | 62.6 | 65.1 | 66.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6.0 | 9.8 | 9.9 | 8.5 | 10.3 | 0.4 | 12.5 | 13.5 | 10.0 | 10.9 | 10.0 | 10.0 | 10.0 | 5.0 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 8.0 | 0.1 | 10.1 | 0.9 | 3.9 | 9.1 | 9.4 | 3.5 | 1.6 | 2.5 | 4.1 | 3.8 | 3.3 | 4.1 | 7.0 | 6.3 | 5.3 | 3.3 |
| Net debt | 2.7 | 5.1 | 4.7 | 4.9 | 4.4 | (7.1) | 7.2 | 7.8 | 4.8 | 5.9 | 6.0 | 1.8 | (6.0) | (3.1) | (7.5) | (9.4) | (14.4) | (17.2) | ||||||||||||||||||||||
| Working Capital | 11.0 | 8.6 | 8.1 | 6.1 | 8.7 | 10.5 | 13.1 | 17.4 | 16.8 | 15.0 | 16.2 | 20.6 | 25.9 | 24.5 | 32.5 | 29.5 | 32.9 | 32.0 | ||||||||||||||||||||||
| Book Value | 16.6 | 11.8 | 11.4 | 10.8 | 11.9 | 14.5 | 15.8 | 19.1 | 22.5 | 20.7 | 22.6 | 26.8 | 33.2 | 38.2 | 61.0 | 62.6 | 65.1 | 66.1 | ||||||||||||||||||||||
| Tangible Book Value | 12.5 | 7.6 | 7.0 | 6.2 | 7.0 | 9.3 | 10.3 | 13.4 | 16.6 | 14.0 | 15.7 | 19.6 | 25.8 | 30.5 | 58.1 | 59.6 | 62.3 | |||||||||||||||||||||||
| 2.4 |
| 1.0 |
| 1.1 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.4 |
| 2.5 |
| 1.5 |
| 1.8 |
| 3.1 |
| 2.9 |
| 1.7 |
| 1.2 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.2 |
| 54.4 |
| 62.6 |
| 58.0 |
| 56.5 |
| 56.7 |
| 51.2 |
| 36.5 |
| 55.0 |
| 42.7 |
| 60.6 |
| 53.4 |
| 41.4 |
| 25.5 |
| 20.9 |
| 25.1 |
| 29.5 |
| 30.7 |
| 28.1 |
| 32.6 |
| 43.9 |
| 50.4 |
| 49.6 |
| 45.8 |
| 23.1 |
| 24.0 |
| 24.1 |
| 23.8 |
| 23.5 |
| 23.2 |
| 23.0 |
| 22.7 |
| 23.4 |
| 23.1 |
| 22.8 |
| 22.5 |
| 22.2 |
| 21.8 |
| 21.5 |
| 21.3 |
| 20.9 |
| 20.6 |
| 20.3 |
| 19.9 |
| 19.6 |
| 19.3 |
| 19.0 |
| 11.5 |
| 10.8 |
| 11.1 |
| 11.3 |
| 11.4 |
| 11.4 |
| 11.5 |
| 11.7 |
| 11.8 |
| 11.9 |
| 11.9 |
| 11.9 |
| 12.0 |
| 12.1 |
| 12.3 |
| 12.6 |
| 12.9 |
| 13.2 |
| 13.4 |
| 13.6 |
| 13.8 |
| 13.9 |
| 14.0 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.9 |
| 3.1 |
| 3.2 |
| 4.1 |
| 4.2 |
| 4.6 |
| 4.8 |
| 4.8 |
| 2.4 |
| 2.2 |
| 2.3 |
| 2.5 |
| 2.4 |
| 2.7 |
| 2.8 |
| 3.0 |
| 2.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 18.9 |
| 19.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 3.4 |
| 3.5 |
| 3.2 |
| 2.9 |
| 2.9 |
| 3.0 |
| 2.8 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.9 |
| 96.6 |
| 93.6 |
| 92.8 |
| 73.7 |
| 67.7 |
| 53.4 |
| 72.6 |
| 57.0 |
| 75.0 |
| 67.9 |
| 56.0 |
| 40.3 |
| 35.9 |
| 40.5 |
| 45.3 |
| 47.0 |
| 44.8 |
| 50.4 |
| 62.1 |
| 69.0 |
| 68.6 |
| 65.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 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 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.3 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.3 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 9.9 |
| 13.2 |
| 13.9 |
| 10.2 |
| 5.8 |
| 7.2 |
| 6.2 |
| 8.3 |
| 8.3 |
| 7.4 |
| 5.3 |
| 4.8 |
| 4.9 |
| 4.2 |
| 5.2 |
| 5.5 |
| 5.1 |
| 6.0 |
| 6.0 |
| 5.7 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 18.4 |
| 22.5 |
| 27.8 |
| 28.6 |
| 30.4 |
| 33.4 |
| 23.8 |
| 19.6 |
| 27.2 |
| 23.3 |
| 40.9 |
| 35.4 |
| 27.3 |
| 16.9 |
| 13.9 |
| 15.3 |
| 16.4 |
| 17.2 |
| 14.2 |
| 15.7 |
| 18.4 |
| 19.2 |
| 19.0 |
| 17.4 |
| 2.3 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.3 |
| 2.8 |
| 3.0 |
| 3.1 |
| 2.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.8 |
| 3.4 |
| 3.5 |
| 3.7 |
| 3.8 |
| 4.0 |
| 4.0 |
| 3.5 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| 25.8 |
| 31.9 |
| 32.8 |
| 34.7 |
| 37.9 |
| 36.4 |
| 24.3 |
| 41.5 |
| 25.6 |
| 46.1 |
| 45.9 |
| 38.1 |
| 21.7 |
| 16.8 |
| 19.1 |
| 21.9 |
| 22.4 |
| 18.9 |
| 21.2 |
| 26.6 |
| 26.7 |
| 25.5 |
| 21.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.0 |
| 155.8 |
| 155.6 |
| 155.4 |
| 155.2 |
| 155.0 |
| 154.8 |
| 154.5 |
| 154.2 |
| 153.9 |
| 153.5 |
| 153.1 |
| 152.6 |
| (55.9) |
| (57.0) |
| (60.7) |
| (63.2) |
| (85.3) |
| (89.6) |
| (91.5) |
| (89.3) |
| (88.8) |
| (91.1) |
| (97.8) |
| (101.8) |
| (100.9) |
| (100.2) |
| (97.8) |
| (95.5) |
| (94.0) |
| (92.6) |
| (88.9) |
| (82.4) |
| (75.1) |
| (74.0) |
| (73.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.2 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.1 |
| 64.7 |
| 60.8 |
| 58.1 |
| 35.8 |
| 31.2 |
| 29.0 |
| 31.0 |
| 31.4 |
| 28.9 |
| 22.1 |
| 18.0 |
| 18.7 |
| 19.1 |
| 21.4 |
| 23.4 |
| 24.6 |
| 25.8 |
| 29.2 |
| 35.5 |
| 42.4 |
| 43.1 |
| 43.5 |
| 64.7 |
| 60.8 |
| 58.1 |
| 35.8 |
| 31.2 |
| 29.0 |
| 31.0 |
| 31.4 |
| 28.9 |
| 22.1 |
| 18.0 |
| 18.7 |
| 19.1 |
| 21.4 |
| 23.4 |
| 24.6 |
| 25.8 |
| 29.2 |
| 35.5 |
| 42.4 |
| 43.1 |
| 43.5 |
| (14.7) |
| (15.8) |
| (19.3) |
| (12.2) |
| (4.1) |
| (10.7) |
| (18.7) |
| (12.8) |
| (7.2) |
| (1.1) |
| 0.7 |
| (3.1) |
| (4.1) |
| (5.4) |
| (5.3) |
| (6.7) |
| (5.4) |
| (4.4) |
| (10.3) |
| (12.8) |
| (13.4) |
| (10.8) |
| 34.7 |
| 29.4 |
| 26.2 |
| 23.3 |
| 27.4 |
| 16.9 |
| 27.8 |
| 19.4 |
| 19.7 |
| 17.9 |
| 14.0 |
| 8.6 |
| 7.0 |
| 9.8 |
| 13.0 |
| 13.5 |
| 13.8 |
| 16.9 |
| 25.5 |
| 31.3 |
| 30.6 |
| 28.4 |
| 64.7 |
| 60.8 |
| 58.1 |
| 35.8 |
| 31.2 |
| 29.0 |
| 31.0 |
| 31.4 |
| 28.9 |
| 22.1 |
| 18.0 |
| 18.7 |
| 19.1 |
| 21.4 |
| 23.4 |
| 24.6 |
| 25.8 |
| 29.2 |
| 35.5 |
| 42.4 |
| 43.1 |
| 43.5 |
| 64.3 |
| 62.9 |
| 59.0 |
| 56.1 |
| 33.8 |
| 29.1 |
| 26.9 |
| 28.8 |
| 29.2 |
| 26.6 |
| 19.7 |
| 15.5 |
| 16.1 |
| 16.5 |
| 18.6 |
| 20.6 |
| 21.6 |
| 22.6 |
| 25.2 |
| 31.2 |
| 37.8 |
| 38.3 |
| 38.7 |