| (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 | 6.7 | 3.2 | 6.9 | 7.9 | 83.0 | 10.0 | 16.7 | 11.5 | 8.4 | 6.7 | 17.3 | 13.9 | 6.4 | 9.4 | 4.4 | 4.2 |
| Restricted Cash | - | - | 0.1 | 0.3 | 0.4 | 0.7 | 0.3 | 0.6 | 0.3 | 0.3 | 0.5 | 7.3 | 1.4 | 1.5 | - | - |
| Short Term Investments | - | - | 27.8 | 49.4 | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 14.5 | 14.0 | 22.4 | 26.0 | - |
| Cash And Short Term Investments | 6.7 | 3.2 | 34.7 | 57.3 | 83.0 | 10.0 | 16.7 | 11.5 | 8.4 | 6.8 | 17.4 | 28.4 | 20.4 | 31.7 | 30.4 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 1.2 | 0.8 | 0.7 | 0.5 | 0.4 | 0.1 | 0.1 | 0.2 | 0.0 | - | 0.1 | 0.3 | 0.8 | 1.1 | 1.3 | |
| Current Assets | ||||||||||||||||
| Inventory | 4.2 | 4.8 | 1.0 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 6.0 | 5.4 | 2.9 | 2.0 | 1.6 | 1.7 | 1.8 | 1.9 | 1.8 | 1.8 | 1.7 | 1.8 | 2.2 | 2.2 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 0.6 | 3.4 | 1.0 | 0.9 | 0.7 | 0.2 | 0.3 | 0.3 | 0.6 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 1.2 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | 0.4 | - | - | - | - | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | 0.9 | - | - | - | - | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | - |
| (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 | 7.1 | 11.7 | 9.9 | 6.7 | 10.0 | 2.1 | 3.2 | 3.2 | 4.7 | 3.3 | 3.9 | 6.9 | 10.9 | 10.0 | 9.2 | |||||||||||||||||||||||||
| 4.2 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 0.4 | 1.7 | 1.0 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.1 | 0.2 | 0.6 | 0.2 | 0.8 | 0.8 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 13.6 | 10.5 | 37.7 | 59.3 | 84.4 | 11.7 | 17.6 | 13.3 | 9.7 | 9.8 | 18.2 | 35.4 | 21.4 | 33.9 | 33.0 | - |
| - |
| - |
| Accumulated Depreciation | 2.5 | 2.0 | 1.6 | 1.6 | 1.2 | 1.2 | 1.2 | 1.2 | 1.6 | 1.5 | 1.4 | (1.5) | 1.5 | (1.5) | - | - |
| Property,Plant & Equipment Net | 3.4 | 3.4 | 1.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.7 | 0.2 | 0.3 | 0.3 | 0.3 | 0.7 | 0.7 | 0.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 16.3 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8.5 | 8.5 | 8.5 | 8.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 3.5 | 3.6 | 4.0 | 4.1 | 0.3 | - | - | - | - | - | - | 0.8 | 1.0 | 1.3 | 1.2 | - |
| Operating Lease Right Of Use Assets | 1.6 | 2.4 | 1.8 | 0.8 | 1.0 | 1.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.6 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 30.8 | 28.7 | 53.4 | 73.4 | 86.4 | 13.5 | 18.4 | 14.1 | 10.1 | 10.4 | 18.9 | 38.1 | 24.8 | 37.4 | 53.6 | - |
| - |
| Short Term Debt | - | - | - | - | 0.5 | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Deferred Revenue Current | - | 0.3 | 1.4 | 0.1 | - | 0.1 | 0.2 | 0.0 | - | 0.0 | - | 1.0 | 1.1 | 1.1 | 0.3 | - |
| Operating Lease Liabilities Current | 1.2 | 0.8 | 0.5 | 0.3 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1.3 | 1.8 | 2.3 | 0.9 | 1.9 | 1.4 | 1.9 | 2.3 | 3.1 | 2.7 | 2.5 | 2.9 | 3.9 | 2.8 | 4.3 | - |
| Other Current Liabilities | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3.3 | 7.4 | 7.9 | 3.0 | 4.7 | 1.9 | 2.4 | 3.7 | 4.6 | 6.2 | 3.0 | 9.2 | 5.6 | 5.0 | 6.0 | - |
| Operating Lease Liabilities Non-Current | 0.6 | 1.8 | 1.3 | 0.5 | 0.8 | 1.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - |
| Deferred Tax Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4.1 | 9.4 | 9.4 | 4.6 | 5.9 | 3.0 | 2.6 | 3.9 | 4.6 | 6.8 | 3.6 | 10.0 | 6.7 | 5.3 | 7.1 | - |
| Additional Paid In Capital | 356.6 | 327.3 | 324.4 | 322.9 | 315.8 | 231.1 | 226.0 | 208.2 | - | - | - | - | - | - | - | - |
| Retained Earnings | (329.1) | (307.6) | (280.1) | (253.8) | (234.9) | (220.1) | (209.8) | (197.5) | (187.4) | (177.9) | (164.8) | (151.6) | (140.7) | (126.0) | (110.8) | - |
| Accumulated Other Comprehensive Income | - | (0.0) | (0.0) | (0.0) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | (0.2) | (0.2) | (0.1) | (0.1) | 0.2 | - |
| Treasury Stock | 1.0 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | (0.4) | (0.4) | (0.2) | (0.0) | 0.0 | - |
| Total Stockholders Equity | 26.7 | 19.3 | 44.0 | 68.8 | 80.5 | 10.5 | 15.8 | 10.2 | 5.4 | 3.5 | 15.7 | 28.5 | 18.3 | 32.1 | 46.5 | 64.9 |
| Total Equity | 26.7 | 19.3 | 44.0 | 68.8 | 80.5 | 10.5 | 15.8 | 10.2 | 5.4 | 3.5 | 15.3 | 28.1 | 18.1 | 32.1 | 46.5 | 64.9 |
| Net debt | - | - | - | - | (82.1) | - | - | - | - | (6.7) | (17.3) | (28.1) | (20.0) | (31.3) | (29.8) | - |
| Working Capital | 10.3 | 3.2 | 29.8 | 56.3 | 79.7 | 9.8 | 15.2 | 9.5 | 5.1 | 3.6 | 15.3 | 26.2 | 15.8 | 28.9 | 27.0 | - |
| Book Value | 26.7 | 19.3 | 44.0 | 68.8 | 80.5 | 10.5 | 15.8 | 10.2 | 5.4 | 3.5 | 15.7 | 28.5 | 18.3 | 32.1 | 46.5 | 64.9 |
| Tangible Book Value | 14.6 | 7.2 | 31.4 | 56.2 | 80.2 | - | - | - | - | - | - | 27.6 | 17.2 | 30.9 | 45.2 | - |
| 7.9 |
| 63.5 |
| 72.6 |
| 77.7 |
| 83.0 |
| 79.8 |
| 15.2 |
| 11.1 |
| 10.0 |
| 9.9 |
| 10.5 |
| 13.3 |
| 16.7 |
| 2.2 |
| 3.9 |
| 7.6 |
| 11.5 |
| 14.4 |
| 16.3 |
| 11.4 |
| 8.4 |
| 11.1 |
| 12.5 |
| 9.0 |
| 6.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.3 | 0.4 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | 4.4 | 15.4 | 22.8 | 27.8 | 30.0 | 35.9 | 42.7 | 49.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
| Cash And Short Term Investments | 7.1 | 11.7 | 9.9 | 6.7 | 10.0 | 2.1 | 3.2 | 3.2 | 9.1 | 18.7 | 26.7 | 34.7 | 40.9 | 45.9 | 51.9 | 57.3 | 63.5 | 72.6 | 77.7 | 83.0 | 79.8 | 15.2 | 11.1 | 10.0 | 9.9 | 10.5 | 13.3 | 16.7 | 2.2 | 3.9 | 7.7 | 11.5 | 14.4 | 16.3 | 11.4 | 8.4 | 11.1 | 12.5 | 9.1 | 6.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6.1 | 1.1 | 2.2 | 1.2 | 1.6 | 1.8 | 1.0 | 0.8 | 0.6 | 0.5 | 0.7 | 0.7 | 0.7 | 0.6 | 0.1 | 0.5 | 0.1 | 0.2 | 0.4 | 0.4 | - | - | 0.0 | 0.1 | 0.1 | 1.0 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.2 | - | - | 0.1 | 0.0 | - | - | 0.2 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5.2 | 4.7 | 4.9 | 4.2 | 3.9 | 4.8 | 5.7 | 4.8 | 3.5 | 2.5 | 1.7 | 1.0 | 1.4 | 1.0 | 0.6 | 0.4 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2.0 | 0.7 | 0.9 | 0.4 | 0.8 | 0.7 | 0.8 | 1.7 | 3.9 | 1.5 | 0.6 | 1.0 | 2.0 | 2.6 | 0.5 | 0.5 | 0.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 21.1 | 18.9 | 18.4 | 13.6 | 16.8 | 9.4 | 11.1 | 10.5 | 17.5 | 23.8 | 30.1 | 37.7 | 45.2 | 50.7 | 54.0 | 59.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9.0 | 8.8 | 7.4 | 6.0 | 6.2 | 5.7 | 5.8 | 5.4 | 4.1 | 3.5 | 3.0 | 2.9 | 2.1 | 2.0 | 2.1 | 2.0 | 1.7 | 1.6 | 1.6 | 1.6 | 1.7 | 1.6 | 1.7 | 1.7 | 1.9 | 1.9 | 1.9 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3.2 | 2.9 | 2.7 | 2.5 | 2.6 | 2.4 | 2.2 | 2.0 | 1.8 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.6 | 1.6 | 1.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5.8 | 5.9 | 4.7 | 3.4 | 3.6 | 3.3 | 3.6 | 3.4 | 2.2 | 1.8 | 1.3 | 1.3 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 7.8 | - | ||||||||||||||||||||||
| Intangible Assets | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.6 | 3.6 | 3.6 | 3.7 | 3.9 | 3.9 | 4.0 | 4.0 | 4.1 | 4.1 | 4.1 | 4.2 | 0.3 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.2 | 2.4 | 1.4 | 1.6 | 1.8 | 2.0 | 2.2 | 2.4 | 2.6 | 1.6 | 1.6 | 1.8 | 0.5 | 0.6 | 0.7 | 0.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 41.1 | 39.3 | 36.6 | 30.8 | 34.4 | 26.9 | 29.2 | 28.7 | 34.6 | 39.6 | 45.7 | 53.4 | 59.0 | 64.6 | 68.0 | 73.4 | 78.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.5 | 1.4 | 1.3 | 0.6 | 0.6 | 0.4 | 1.7 | 3.4 | 1.5 | 1.8 | 1.3 | 1.0 | 0.6 | 0.6 | 1.1 | 0.9 | 0.5 | 0.3 | 0.5 | 0.7 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.6 | 0.2 | 0.1 | 0.6 | 0.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 5.4 | 0.1 | 0.1 | - | - | 0.1 | 0.4 | 0.3 | 0.9 | 1.2 | 1.2 | 1.4 | 1.3 | 1.5 | 0.1 | 0.1 | 0.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.2 | 1.1 | 1.0 | 1.2 | 1.1 | 1.1 | 0.9 | 0.8 | 0.6 | 0.6 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Accrued Expenses | 3.0 | 1.3 | 1.3 | 1.3 | 2.2 | 1.4 | 1.6 | 1.8 | 3.0 | 2.1 | 1.6 | 2.3 | 1.6 | 1.6 | 1.1 | 0.9 | 1.3 | 1.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 19.7 | 15.4 | 11.6 | 3.3 | 4.3 | 3.4 | 5.1 | 7.4 | 7.0 | 6.7 | 5.7 | 7.9 | 4.7 | 4.5 | 3.2 | 3.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 |
| Operating Lease Liabilities Non-Current | 1.2 | 1.5 | 0.6 | 0.6 | 1.0 | 1.2 | 1.5 | 1.8 | 2.1 | 1.1 | 1.2 | 1.3 | 0.3 | 0.4 | 0.4 | 0.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 21.1 | 17.0 | 12.4 | 4.1 | 5.5 | 4.8 | 6.9 | 9.4 | 9.3 | 8.0 | 7.1 | 9.4 | 6.1 | 5.9 | 4.7 | 4.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 | 0.0 | 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 | 380.4 | 370.4 | 361.5 | 356.6 | 352.5 | 338.4 | 334.7 | 327.3 | 326.5 | 326.3 | 326.0 | 324.4 | 323.8 | 323.6 | 323.3 | 322.9 | 322.6 | |||||||||||||||||||||||
| Retained Earnings | (358.7) | (347.3) | (336.5) | (329.1) | (322.7) | (315.9) | (312.0) | (307.6) | (300.9) | (294.3) | (287.1) | (280.1) | (270.6) | (264.5) | (259.6) | (253.8) | (248.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | ||||||||||||||||||||||||
| Treasury Stock | 1.8 | 1.0 | 1.0 | 1.0 | 1.0 | 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 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 20.1 | 22.3 | 24.2 | 26.7 | 28.9 | 22.1 | 22.3 | 19.3 | 25.3 | 31.7 | 38.6 | 44.0 | 52.9 | 58.8 | 63.3 | 68.8 | 73.5 | |||||||||||||||||||||||
| Total Equity | 20.1 | 22.3 | 24.2 | 26.7 | 28.9 | 22.1 | 22.3 | 19.3 | 25.3 | 31.7 | 38.6 | 44.0 | 52.9 | 58.8 | 63.3 | 68.8 | 73.5 | 72.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1.4 | 3.6 | 6.8 | 10.3 | 12.5 | 6.0 | 5.9 | 3.2 | 10.5 | 17.1 | 24.3 | 29.8 | 40.5 | 46.2 | 50.8 | 56.3 | 60.8 | 71.7 | ||||||||||||||||||||||
| Book Value | 20.1 | 22.3 | 24.2 | 26.7 | 28.9 | 22.1 | 22.3 | 19.3 | 25.3 | 31.7 | 38.6 | 44.0 | 52.9 | 58.8 | 63.3 | 68.8 | 73.5 | 72.8 | ||||||||||||||||||||||
| Tangible Book Value | 8.2 | 10.3 | 12.2 | 14.6 | 16.9 | 10.0 | 10.2 | 7.2 | 13.1 | 19.2 | 26.1 | 31.4 | 40.4 | 46.2 | 50.7 | 56.2 | 61.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.5 |
| 0.5 |
| 1.0 |
| 1.1 |
| 0.4 |
| 0.6 |
| 1.1 |
| 0.9 |
| 0.6 |
| 0.5 |
| 1.1 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.7 |
| 0.4 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| 74.1 |
| 79.4 |
| 84.4 |
| 81.2 |
| 16.9 |
| 12.6 |
| 11.7 |
| 11.8 |
| 13.2 |
| 14.1 |
| 17.6 |
| 3.8 |
| 5.9 |
| 8.9 |
| 13.3 |
| 15.9 |
| 17.8 |
| 12.8 |
| 9.7 |
| 12.1 |
| 15.8 |
| 12.6 |
| 9.8 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.8 |
| 81.2 |
| 86.4 |
| 82.9 |
| 18.6 |
| 14.4 |
| 13.5 |
| 13.8 |
| 15.3 |
| 16.2 |
| 18.4 |
| 4.6 |
| 6.7 |
| 9.8 |
| 14.1 |
| 16.7 |
| 18.1 |
| 13.1 |
| 10.1 |
| 12.4 |
| 16.4 |
| 13.1 |
| 10.4 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 1.0 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.9 |
| 2.3 |
| 2.2 |
| 1.8 |
| 1.4 |
| 2.2 |
| 1.9 |
| 1.6 |
| 1.9 |
| 2.5 |
| 2.2 |
| 1.9 |
| 2.3 |
| 1.7 |
| 1.5 |
| 1.5 |
| 3.1 |
| 3.1 |
| 2.9 |
| 3.4 |
| 2.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 2.4 |
| 2.7 |
| 4.7 |
| 3.3 |
| 3.5 |
| 2.7 |
| 1.9 |
| 2.8 |
| 3.3 |
| 2.1 |
| 2.4 |
| 3.0 |
| 2.9 |
| 2.6 |
| 3.7 |
| 3.1 |
| 3.1 |
| 3.0 |
| 4.6 |
| 4.6 |
| 6.1 |
| 9.1 |
| 6.2 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 3.0 |
| 3.4 |
| 5.9 |
| 4.7 |
| 4.9 |
| 4.3 |
| 3.0 |
| 4.0 |
| 4.5 |
| 3.3 |
| 2.6 |
| 3.1 |
| 3.1 |
| 2.7 |
| 3.9 |
| 3.3 |
| 3.1 |
| 3.0 |
| 4.6 |
| 4.6 |
| 6.7 |
| 9.8 |
| 6.8 |
| 316.4 |
| 316.2 |
| 315.8 |
| 310.3 |
| 240.6 |
| 234.1 |
| 231.1 |
| 229.2 |
| 227.2 |
| 226.1 |
| 226.0 |
| 209.2 |
| - |
| - |
| 208.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (243.2) |
| (238.0) |
| (234.9) |
| (229.7) |
| (226.5) |
| (223.5) |
| (220.1) |
| (218.9) |
| (216.0) |
| (212.8) |
| (209.8) |
| (207.3) |
| (204.7) |
| (200.8) |
| (197.5) |
| (194.3) |
| (192.6) |
| (190.0) |
| (187.4) |
| (184.8) |
| (182.7) |
| (181.7) |
| (177.9) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| 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 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 72.8 |
| 77.8 |
| 80.5 |
| 78.2 |
| 13.8 |
| 10.1 |
| 10.5 |
| 9.8 |
| 10.7 |
| 12.8 |
| 15.8 |
| 1.4 |
| 3.6 |
| 7.1 |
| 10.2 |
| 13.4 |
| 15.0 |
| 10.1 |
| 5.4 |
| 7.8 |
| 9.6 |
| 3.3 |
| 3.5 |
| 77.8 |
| 80.5 |
| 78.2 |
| 13.8 |
| 10.1 |
| 10.5 |
| 9.8 |
| 10.7 |
| 12.8 |
| 15.8 |
| 1.4 |
| 3.6 |
| 7.1 |
| 10.2 |
| 13.4 |
| 15.0 |
| 10.1 |
| 5.4 |
| 7.8 |
| 9.6 |
| 3.3 |
| 3.5 |
| (82.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.1) |
| (6.7) |
| 76.7 |
| 79.7 |
| 77.9 |
| 13.4 |
| 9.9 |
| 9.8 |
| 8.9 |
| 9.9 |
| 12.0 |
| 15.2 |
| 0.8 |
| 2.9 |
| 6.4 |
| 9.5 |
| 12.8 |
| 14.7 |
| 9.8 |
| 5.1 |
| 7.5 |
| 9.7 |
| 3.4 |
| 3.6 |
| 77.8 |
| 80.5 |
| 78.2 |
| 13.8 |
| 10.1 |
| 10.5 |
| 9.8 |
| 10.7 |
| 12.8 |
| 15.8 |
| 1.4 |
| 3.6 |
| 7.1 |
| 10.2 |
| 13.4 |
| 15.0 |
| 10.1 |
| 5.4 |
| 7.8 |
| 9.6 |
| 3.3 |
| 3.5 |
| 72.5 |
| 77.5 |
| 80.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |