| (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 | - | - | - | 1.9 | 4.4 | 7.9 | 0.4 | 0.8 | 1.1 | 0.2 | 1.4 | 3.7 | 0.3 | 4.4 | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.0 | 0.0 | 1.5 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | 1.9 | 4.4 | 7.9 | 0.4 | 0.8 | 1.1 | 0.2 | 1.4 | 3.7 | 0.3 | 4.4 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 11.2 | 11.6 | 9.7 | 9.4 | 11.4 | 9.7 | 13.2 | 7.7 | 7.9 | 8.7 | 9.7 | 8.3 | 8.2 | 11.4 | 16.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1.6 | 1.4 | 1.2 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 57.5 | 52.7 | 49.7 | 47.8 | 47.5 | 45.7 | 43.5 | 42.3 | 71.3 | 70.4 | 69.7 | 69.9 | 69.7 | 75.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 7.0 | 6.4 | 9.6 | 10.3 | 12.0 | 15.4 | 9.3 | 5.5 | 3.5 | 4.2 | 6.1 | 5.4 | 5.5 | 8.7 | 13.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1.3 | 1.8 | 2.0 | 0.6 | 0.6 | 3.1 | 2.6 | 2.1 | 2.7 | 7.6 | 7.4 | 7.6 | 11.4 | 11.4 | 14.2 | 6.6 | ||
| 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 | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1.9 | 2.3 | 2.7 | 1.0 | 1.0 | 6.7 | 3.9 | 3.3 | 3.8 | 8.8 | 9.8 | 11.4 | 14.2 | 14.2 | 17.7 | 10.2 | ||
| (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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | 2.0 | 4.8 | 2.4 | 1.9 | 1.9 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.0 | 3.3 | 3.7 | 5.4 | 4.5 | 4.0 | 3.0 | 2.6 | 3.3 | 2.4 | - | - | - | - | 4.7 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 36.4 | 50.2 | 30.6 | 23.5 | 30.0 | 36.6 | 25.1 | 14.8 | 17.3 | 14.6 | 20.1 | 22.7 | 20.6 | 30.2 | 50.3 | 25.2 | - | - |
| 75.5 |
| 72.2 |
| - |
| - |
| Accumulated Depreciation | 32.9 | 31.5 | 30.7 | 28.8 | 28.9 | 27.9 | 26.9 | 26.5 | 56.4 | 53.3 | 49.7 | 47.1 | 43.6 | 40.4 | 35.7 | 31.8 | - | - |
| Property,Plant & Equipment Net | 24.6 | 21.1 | 19.0 | 19.0 | 18.6 | 17.8 | 16.6 | 15.7 | 14.9 | 17.1 | 20.0 | 22.8 | 26.1 | 35.3 | 39.8 | 40.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.3 | 29.2 | 29.2 | 15.3 | - | - |
| Intangible Assets | 10.7 | 10.5 | 9.9 | 0.6 | 0.9 | 8.9 | 8.8 | 8.4 | 8.4 | 8.5 | 16.8 | 2.4 | 3.0 | 3.6 | 4.5 | - | - | - |
| Operating Lease Right Of Use Assets | 1.4 | 1.7 | 2.0 | 2.0 | 2.5 | 2.3 | 2.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | 4.3 | 4.1 | 3.5 | - | - | - | 10.3 | 12.5 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.2 | 0.5 | 0.4 | 0.4 | 0.8 | 0.9 | 1.0 | 1.1 | 1.3 | 1.2 | 1.4 | 1.3 | 1.4 | 1.5 | 1.6 | 1.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 88.0 | 97.2 | 78.7 | 70.9 | 77.3 | 78.9 | 66.5 | 57.4 | 59.5 | 65.3 | 82.9 | 88.3 | 92.1 | 139.7 | 163.7 | 125.7 | - | - |
| 4.9 |
| - |
| - |
| Short Term Debt | 0.6 | 0.6 | 0.8 | 0.5 | 0.4 | 3.6 | 1.3 | 1.2 | 1.2 | 1.2 | 2.4 | 3.7 | 2.9 | 2.8 | 3.5 | 3.6 | - | - |
| Deferred Revenue Current | 7.0 | 6.7 | 6.8 | 4.8 | 5.6 | 4.6 | 5.5 | 6.6 | 4.3 | 2.7 | 2.6 | 4.9 | 4.1 | 3.7 | 6.3 | 3.5 | - | - |
| Operating Lease Liabilities Current | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5.2 | 5.1 | 6.6 | 4.6 | 5.1 | 6.4 | 6.1 | 5.0 | 4.8 | 4.1 | 4.3 | 4.5 | 5.2 | 6.7 | 9.4 | 6.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 22.6 | 21.9 | 25.9 | 22.7 | 25.9 | 33.0 | 25.1 | 21.5 | 19.6 | 16.7 | 17.2 | 22.4 | 23.1 | 27.6 | 42.7 | 22.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.1 | 1.4 | 1.7 | 1.6 | 2.0 | 2.1 | 2.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 0.5 | 0.6 | 0.6 | 1.7 | 2.4 | 5.4 | 5.0 | 4.9 | 1.3 | 4.1 | 1.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | 0.6 | - | 0.3 | 1.2 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.7 | - | - |
| Total Non-Current Liabilities | 15.3 | 12.9 | 13.4 | 10.7 | 10.8 | 13.5 | 12.2 | 9.8 | 11.5 | 16.4 | 20.1 | 19.5 | 22.9 | 26.6 | 32.6 | 23.9 | - | - |
| Total Liabilities | 37.9 | 34.9 | 39.4 | 33.4 | 36.7 | 46.5 | 37.3 | 31.3 | 31.1 | 33.2 | 37.2 | 41.9 | 45.9 | 54.2 | 75.3 | 46.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 161.1 | 159.6 | 116.5 | 115.2 | 114.3 | 108.9 | 108.5 | 107.5 | 106.4 | 106.0 | 105.6 | 104.5 | 103.5 | 102.9 | 102.5 | 100.8 | - | - |
| Retained Earnings | (110.7) | (96.9) | (77.0) | (77.4) | (73.6) | (74.5) | (77.3) | (79.6) | (77.9) | (74.2) | (60.8) | (59.8) | (58.5) | (19.1) | (15.7) | (23.6) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.0) | 0.0 | - | - |
| Treasury 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 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | (1.7) | (1.6) | (1.5) | (1.2) | (0.7) | (0.1) | 0.3 | 0.0 | 0.6 | 0.4 | 0.0 | - | - |
| Total Stockholders Equity | 50.1 | 62.4 | 39.4 | 37.5 | 40.6 | 34.2 | 30.9 | 27.6 | 28.3 | 31.6 | 44.6 | 44.7 | 44.8 | 83.7 | 86.6 | 77.2 | 71.9 | 61.6 |
| Total Equity | 50.1 | 62.4 | 39.4 | 37.5 | 40.6 | 32.5 | 29.2 | 26.1 | 27.2 | 30.9 | 44.4 | 45.1 | 44.8 | 80.8 | 87.0 | 77.0 | 71.9 | 61.6 |
| - |
| - |
| Net debt | - | - | - | (0.8) | (3.4) | (1.2) | 3.5 | 2.5 | 2.8 | 8.7 | 8.4 | 7.7 | 13.9 | 9.8 | - | - | - | - |
| Working Capital | 13.8 | 28.3 | 4.6 | 0.8 | 4.1 | 3.7 | 0.0 | (6.8) | (2.3) | (2.1) | 3.0 | 0.4 | (2.5) | 2.7 | 7.5 | 2.3 | - | - |
| Book Value | 50.1 | 62.4 | 39.4 | 37.5 | 40.6 | 34.2 | 30.9 | 27.6 | 28.3 | 31.6 | 44.6 | 44.7 | 44.8 | 83.7 | 86.6 | 77.2 | 71.9 | 61.6 |
| Tangible Book Value | 39.4 | 51.9 | 29.5 | 36.9 | 39.7 | 25.3 | 22.1 | 19.2 | 19.9 | 23.1 | 27.8 | 42.3 | 40.5 | 50.9 | 52.9 | 61.9 | - | - |
| 0.2 |
| 3.9 |
| 4.4 |
| 7.2 |
| 7.3 |
| 0.7 |
| 7.9 |
| 4.8 |
| 5.6 |
| 1.9 |
| 0.4 |
| 2.4 |
| 0.4 |
| 0.3 |
| 0.8 |
| 0.8 |
| 2.2 |
| 2.9 |
| 1.1 |
| 1.1 |
| 0.5 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | 2.0 | 4.8 | 2.4 | 1.9 | 1.9 | 0.2 | 3.9 | 4.4 | 7.2 | 7.3 | 0.7 | 7.9 | 4.8 | 5.6 | 1.9 | 0.4 | 2.4 | 0.4 | 0.3 | 0.8 | 0.8 | 2.2 | 2.9 | 1.1 | 1.1 | 0.5 | 0.1 | 0.2 | 0.1 | 0.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 9.2 | 11.2 | 11.9 | 8.6 | 9.3 | 11.6 | 8.7 | 6.4 | 8.7 | 9.7 | 15.3 | 11.9 | 10.9 | 9.4 | 10.0 | 13.0 | 10.3 | 11.4 | 11.8 | 9.2 | 20.1 | 9.7 | 13.4 | 10.8 | 10.2 | 13.2 | 10.8 | 7.7 | 7.3 | 7.7 | 8.3 | 6.1 | 4.8 | 7.9 | 8.8 | 8.6 | 6.9 | 8.7 | 9.8 | 8.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.9 | 1.6 | 1.1 | 1.4 | 1.3 | 1.4 | 1.1 | 1.0 | 1.1 | 1.2 | 1.0 | 1.0 | 1.1 | 0.8 | 1.1 | 1.0 | 1.0 | 0.7 | 0.5 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 |
| Prepaid Expenses | 3.6 | 3.0 | 4.4 | 3.3 | 3.8 | 3.3 | 4.3 | 2.9 | 4.0 | 3.7 | 4.5 | 2.7 | 3.8 | 5.4 | 6.2 | 3.2 | 4.1 | 4.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 29.4 | 36.4 | 42.3 | 42.2 | 45.4 | 50.2 | 32.1 | 35.5 | 24.9 | 30.6 | 32.2 | 27.6 | 24.9 | 23.5 | 25.4 | 23.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 58.4 | 57.5 | 55.3 | 54.1 | 53.3 | 52.7 | 52.1 | 50.4 | 50.0 | 49.7 | 49.2 | 48.7 | 48.4 | 47.8 | 49.4 | 48.6 | 47.8 | 47.5 | 47.3 | 46.4 | 46.0 | 45.7 | 45.8 | 44.9 | 44.4 | 43.5 | 43.0 | 42.5 | 42.4 | 42.3 | 41.4 | 40.9 | 71.5 | 71.3 | 69.9 | 70.5 | 70.4 | 70.4 | 70.2 | 69.7 |
| Accumulated Depreciation | 33.4 | 32.9 | 32.7 | 32.3 | 32.0 | 31.5 | 31.7 | 31.3 | 31.1 | 30.7 | 30.5 | 29.9 | 29.3 | 28.8 | 29.9 | 29.6 | 29.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 25.0 | 24.6 | 22.6 | 21.9 | 21.4 | 21.1 | 20.4 | 19.1 | 18.9 | 19.0 | 18.7 | 18.8 | 19.1 | 19.0 | 19.5 | 19.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 0.5 | 0.4 | 10.6 | 10.6 | 10.6 | 10.5 | 0.1 | 0.2 | 10.0 | 9.9 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.4 | 1.4 | 1.4 | 1.5 | 1.6 | 1.7 | 1.8 | 2.3 | 1.9 | 2.0 | 2.1 | 1.7 | 1.9 | 2.0 | 2.1 | 2.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | 6.5 | 5.3 | 4.3 | 4.0 | 4.0 | 4.4 | 4.1 | 3.8 | 3.9 | 4.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 1.2 | 1.2 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 81.7 | 88.0 | 91.2 | 90.2 | 92.9 | 97.2 | 78.2 | 87.0 | 74.0 | 78.7 | 79.5 | 74.6 | 72.5 | 70.9 | 73.2 | 71.1 | 72.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.8 | 7.0 | 6.4 | 5.2 | 6.5 | 6.4 | 7.7 | 9.1 | 8.0 | 9.6 | 9.6 | 13.9 | 11.8 | 10.3 | 10.4 | 10.7 | 10.3 | 12.0 | 9.7 | 11.5 | 15.4 | 15.4 | 14.7 | 11.6 | 10.7 | 9.3 | 9.8 | 9.6 | 7.2 | 5.5 | 4.5 | 5.1 | 3.6 | 3.5 | 3.6 | 3.9 | 5.6 | 4.2 | 4.8 | 5.7 |
| Short Term Debt | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.7 | 0.8 | 0.9 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 6.8 | 7.0 | 7.1 | 7.0 | 5.9 | 6.7 | 5.4 | 5.8 | 7.3 | 6.8 | 7.8 | 4.9 | 5.0 | 4.8 | 3.1 | 3.6 | 2.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 5.8 | 5.2 | 6.5 | 4.6 | 4.9 | 5.1 | 6.3 | 4.2 | 6.2 | 6.6 | 6.9 | 4.1 | 4.7 | 4.6 | 6.4 | 4.5 | 5.5 | 5.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 23.5 | 22.6 | 23.9 | 20.7 | 20.8 | 21.9 | 22.7 | 22.7 | 24.7 | 25.9 | 27.5 | 25.9 | 24.6 | 22.7 | 23.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.8 | 1.9 | 1.7 | 1.9 | 2.0 | 2.1 | 0.3 | 0.4 | 0.6 | 0.7 | 0.8 | 0.5 | 0.6 | 0.7 | 0.8 | 1.5 | 3.1 | 6.4 | 6.5 | 1.6 | 2.6 | 1.6 | 1.7 | 2.2 | 2.1 | 3.2 | 2.2 | 2.4 | 2.7 | 3.0 | 3.3 | 5.8 | 7.6 | 9.4 | 7.3 |
| Operating Lease Liabilities Non-Current | 1.0 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.5 | 2.0 | 1.6 | 1.7 | 1.7 | 1.4 | 1.5 | 1.6 | 1.7 | 1.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 15.2 | 15.3 | 11.9 | 12.7 | 12.9 | 12.9 | 13.1 | 13.3 | 13.1 | 13.4 | 13.2 | 10.5 | 10.6 | 10.7 | 10.3 | 10.4 | ||||||||||||||||||||||||
| Total Liabilities | 38.7 | 37.9 | 35.8 | 33.4 | 33.7 | 34.9 | 35.8 | 36.0 | 37.8 | 39.4 | 40.7 | 36.4 | 35.1 | 33.4 | 34.2 | 32.9 | ||||||||||||||||||||||||
| 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 | 161.4 | 161.1 | 160.6 | 160.3 | 159.9 | 159.6 | 136.0 | 135.7 | 117.0 | 116.5 | 116.1 | 115.8 | 115.5 | 115.2 | 115.0 | 114.8 | 114.5 | |||||||||||||||||||||||
| Retained Earnings | (118.2) | (110.7) | (105.1) | (103.2) | (100.5) | (96.9) | (93.4) | (84.5) | (80.5) | (77.0) | (77.0) | (77.4) | (77.8) | (77.4) | (75.7) | (76.4) | (75.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury 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 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 43.0 | 50.1 | 55.4 | 56.8 | 59.2 | 62.4 | 42.4 | 51.0 | 36.2 | 39.4 | 38.8 | 38.2 | 37.4 | 37.5 | 39.0 | 38.2 | 39.5 | |||||||||||||||||||||||
| Total Equity | 43.0 | 50.1 | 55.4 | 56.8 | 59.2 | 62.4 | 42.4 | 51.0 | 36.2 | 39.4 | 38.8 | 38.2 | 37.4 | 37.5 | 39.0 | 38.2 | 39.5 | 40.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1.8 | 1.9 | 1.9 | 2.0 | 2.2 | 2.3 | 2.5 | 2.2 | 2.5 | 2.7 | 3.0 | 0.8 | 0.9 | 1.0 | 1.2 | 1.3 | 0.9 | 1.0 | 1.1 | 1.2 | 6.7 | 6.7 | 7.3 | 8.3 | 3.2 | 3.9 | 1.9 | 2.0 | 3.4 | 3.3 | 4.4 | 3.5 | 3.6 | 3.8 | 4.1 | 4.4 | 7.0 | 8.8 | 10.6 | 9.1 |
| Net debt | - | - | - | - | - | - | - | - | - | - | 1.0 | (4.0) | (1.5) | (0.8) | (0.7) | 1.1 | (3.1) | (3.4) | (6.1) | |||||||||||||||||||||
| Working Capital | 5.9 | 13.8 | 18.4 | 21.5 | 24.6 | 28.3 | 9.4 | 12.8 | 0.3 | 4.6 | 4.7 | 1.7 | 0.3 | 0.8 | 1.5 | 1.1 | 2.3 | 4.1 | ||||||||||||||||||||||
| Book Value | 43.0 | 50.1 | 55.4 | 56.8 | 59.2 | 62.4 | 42.4 | 51.0 | 36.2 | 39.4 | 38.8 | 38.2 | 37.4 | 37.5 | 39.0 | 38.2 | 39.5 | 40.6 | ||||||||||||||||||||||
| Tangible Book Value | 42.5 | 49.8 | 44.7 | 46.2 | 48.6 | 51.9 | 42.2 | 50.8 | 26.3 | 29.5 | 38.4 | 37.7 | 36.8 | 36.9 | 38.3 | 37.4 | 38.6 | |||||||||||||||||||||||
| 4.1 |
| 2.9 |
| 3.8 |
| 4.0 |
| 3.9 |
| 2.8 |
| 3.9 |
| 3.0 |
| 3.3 |
| 2.2 |
| 2.8 |
| 2.6 |
| 3.3 |
| 2.8 |
| 3.3 |
| 3.3 |
| 3.3 |
| 2.7 |
| 2.9 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| 30.0 |
| 29.4 |
| 27.5 |
| 34.5 |
| 36.6 |
| 37.0 |
| 30.9 |
| 26.8 |
| 25.1 |
| 26.3 |
| 22.0 |
| 14.2 |
| 14.8 |
| 16.3 |
| 14.6 |
| 16.0 |
| 17.3 |
| 18.1 |
| 16.0 |
| 20.4 |
| 14.6 |
| 16.7 |
| 16.4 |
| 28.9 |
| 28.9 |
| 28.6 |
| 28.2 |
| 27.9 |
| 27.9 |
| 27.5 |
| 27.2 |
| 26.9 |
| 27.2 |
| 27.0 |
| 26.7 |
| 26.5 |
| 26.1 |
| 25.8 |
| 56.7 |
| 56.4 |
| 56.4 |
| 55.4 |
| 54.4 |
| 53.3 |
| 52.3 |
| 50.5 |
| 18.6 |
| 18.6 |
| 18.4 |
| 17.8 |
| 17.8 |
| 17.8 |
| 17.9 |
| 17.4 |
| 17.2 |
| 16.6 |
| 15.8 |
| 15.6 |
| 15.7 |
| 15.7 |
| 15.3 |
| 15.1 |
| 14.8 |
| 14.9 |
| 13.5 |
| 15.1 |
| 16.1 |
| 17.1 |
| 17.9 |
| 19.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.6 |
| 2.3 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.3 |
| 75.4 |
| 70.1 |
| 76.8 |
| 78.9 |
| 79.5 |
| 72.9 |
| 68.6 |
| 66.5 |
| 67.1 |
| 62.7 |
| 59.7 |
| 57.4 |
| 58.6 |
| 56.8 |
| 58.0 |
| 59.5 |
| 58.7 |
| 58.3 |
| 63.9 |
| 65.3 |
| 68.5 |
| 77.9 |
| 0.4 |
| 0.4 |
| 5.2 |
| 3.6 |
| 0.8 |
| 1.7 |
| 1.6 |
| 1.3 |
| 0.4 |
| 0.4 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.8 |
| 5.6 |
| 3.4 |
| 3.9 |
| 3.1 |
| 4.6 |
| 4.8 |
| 3.7 |
| 5.9 |
| 5.5 |
| 6.2 |
| 4.8 |
| 5.4 |
| 6.6 |
| 5.9 |
| 4.5 |
| 4.6 |
| 4.3 |
| 3.4 |
| 2.1 |
| 1.8 |
| 2.7 |
| 2.5 |
| 2.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 5.6 |
| 7.1 |
| 6.4 |
| 6.7 |
| 5.8 |
| 5.9 |
| 6.1 |
| 6.2 |
| 4.6 |
| 5.0 |
| 5.0 |
| 5.1 |
| 4.3 |
| 4.8 |
| 4.8 |
| 5.4 |
| 4.1 |
| 4.4 |
| 4.1 |
| 5.0 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.6 |
| 22.2 |
| 25.9 |
| 22.3 |
| 24.1 |
| 33.5 |
| 33.0 |
| 30.0 |
| 25.6 |
| 27.0 |
| 25.1 |
| 26.2 |
| 22.5 |
| 21.8 |
| 21.5 |
| 20.2 |
| 17.9 |
| 18.4 |
| 19.6 |
| 19.2 |
| 16.8 |
| 18.7 |
| 16.7 |
| 15.3 |
| 16.1 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.4 |
| 1.7 |
| 1.7 |
| 1.7 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.3 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 1.2 |
| 1.2 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 10.4 |
| 10.8 |
| 12.1 |
| 11.3 |
| 11.9 |
| 13.5 |
| 17.2 |
| 16.5 |
| 11.2 |
| 12.2 |
| 12.8 |
| 13.9 |
| 12.4 |
| 9.8 |
| 9.7 |
| 10.5 |
| 11.2 |
| 11.5 |
| 11.4 |
| 11.4 |
| 13.8 |
| 16.4 |
| 21.2 |
| 20.0 |
| 32.7 |
| 36.7 |
| 34.3 |
| 35.5 |
| 45.4 |
| 46.5 |
| 47.2 |
| 42.1 |
| 38.2 |
| 37.3 |
| 39.0 |
| 36.4 |
| 34.2 |
| 31.3 |
| 29.9 |
| 28.4 |
| 29.7 |
| 31.1 |
| 30.6 |
| 28.2 |
| 32.5 |
| 33.2 |
| 36.5 |
| 36.1 |
| 114.3 |
| 110.0 |
| 109.2 |
| 109.1 |
| 108.9 |
| 108.8 |
| 108.7 |
| 108.6 |
| 108.5 |
| 108.2 |
| 108.1 |
| 107.7 |
| 107.5 |
| 107.4 |
| 107.3 |
| 106.5 |
| 106.4 |
| 106.3 |
| 106.2 |
| 106.1 |
| 106.0 |
| 106.0 |
| 105.6 |
| (73.6) |
| (71.2) |
| (72.6) |
| (75.6) |
| (74.5) |
| (74.4) |
| (75.9) |
| (76.1) |
| (77.3) |
| (78.2) |
| (80.0) |
| (80.3) |
| (79.6) |
| (77.2) |
| (77.5) |
| (78.1) |
| (77.9) |
| (78.2) |
| (76.1) |
| (74.9) |
| (74.2) |
| (74.4) |
| (64.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| (1.9) |
| (1.8) |
| (1.8) |
| (1.7) |
| (1.7) |
| (1.7) |
| (1.6) |
| (1.6) |
| (1.6) |
| (1.6) |
| (1.5) |
| (1.5) |
| (1.3) |
| (1.2) |
| (1.2) |
| (1.2) |
| (1.1) |
| (1.0) |
| (0.8) |
| (0.7) |
| (0.6) |
| (0.3) |
| 40.6 |
| 42.9 |
| 36.4 |
| 33.2 |
| 34.2 |
| 34.0 |
| 32.4 |
| 32.1 |
| 30.9 |
| 29.7 |
| 27.8 |
| 27.1 |
| 27.6 |
| 30.0 |
| 29.6 |
| 28.3 |
| 28.3 |
| 28.0 |
| 29.9 |
| 31.0 |
| 31.6 |
| 31.3 |
| 40.8 |
| 41.1 |
| 34.6 |
| 31.4 |
| 32.5 |
| 32.3 |
| 30.8 |
| 30.4 |
| 29.2 |
| 28.1 |
| 26.3 |
| 25.6 |
| 26.1 |
| 28.7 |
| 28.4 |
| 27.0 |
| 27.2 |
| 26.9 |
| 28.9 |
| 30.1 |
| 30.9 |
| 30.7 |
| 40.5 |
| (6.1) |
| 5.9 |
| (1.2) |
| 2.4 |
| 2.6 |
| 1.4 |
| 3.5 |
| (0.5) |
| 1.6 |
| 3.0 |
| 2.5 |
| 3.6 |
| 1.3 |
| 0.6 |
| 2.8 |
| 3.1 |
| 3.9 |
| 6.8 |
| 8.7 |
| 10.5 |
| 8.3 |
| 7.1 |
| 3.4 |
| 1.0 |
| 3.7 |
| 7.0 |
| 5.3 |
| (0.2) |
| 0.0 |
| 0.0 |
| (0.5) |
| (7.6) |
| (6.8) |
| (3.9) |
| (3.4) |
| (2.5) |
| (2.3) |
| (1.0) |
| (0.8) |
| 1.7 |
| (2.1) |
| 1.5 |
| 0.3 |
| 42.9 |
| 36.4 |
| 33.2 |
| 34.2 |
| 34.0 |
| 32.4 |
| 32.1 |
| 30.9 |
| 29.7 |
| 27.8 |
| 27.1 |
| 27.6 |
| 30.0 |
| 29.6 |
| 28.3 |
| 28.3 |
| 28.0 |
| 29.9 |
| 31.0 |
| 31.6 |
| 31.3 |
| 40.8 |
| 39.7 |
| 42.0 |
| 35.5 |
| 32.4 |
| 33.3 |
| 33.1 |
| 31.4 |
| 31.1 |
| 29.8 |
| 28.6 |
| 26.6 |
| 25.9 |
| 26.3 |
| 28.6 |
| 28.2 |
| 26.8 |
| 26.8 |
| 26.3 |
| 28.2 |
| 29.2 |
| 29.8 |
| 29.4 |
| 38.7 |