| (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 | 9.6 | 10.7 | 13.6 | 12.5 | 11.4 | 15.7 | 12.3 | 11.9 | 6.6 | 9.0 | 7.8 | 9.0 | 10.9 | 10.1 | 13.0 | |||||||||||||||||||||||||
| (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 | 10.7 | 15.7 | 9.0 | 10.1 | 13.3 | 48.7 | 11.8 | 22.7 | 8.4 | 17.2 | 31.2 | 65.8 | 11.9 | 4.7 | 5.7 | 12.3 | 23.0 | 5.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 10.8 | 24.6 | 40.8 | 39.5 | 19.9 | 12.0 | - | 11.8 | 11.9 | - | |
| Cash And Short Term Investments | 10.7 | 15.7 | 9.0 | 10.1 | 13.3 | 48.7 | 11.8 | 33.5 | 33.1 | 57.9 | 70.7 | 85.7 | 23.9 | 4.7 | 17.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 8.1 | 8.3 | 10.9 | 6.3 | 5.9 | 4.2 | 4.2 | 7.0 | 6.4 | 6.4 | 5.0 | 4.5 | 4.6 | 4.4 | 4.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 3.4 | 5.8 | 5.9 | 5.8 | 4.1 | 3.9 | 3.6 | 4.0 | 7.6 | 12.1 | 7.9 | 3.9 | 2.8 | 2.6 | 2.5 | 2.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 15.4 | 16.2 | 15.2 | 9.8 | 9.6 | 9.2 | 8.3 | 8.9 | 11.9 | 11.1 | 10.9 | 10.3 | 9.8 | 9.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 2.0 | 2.9 | 4.5 | 4.1 | 3.7 | 4.2 | 3.0 | 4.5 | 4.2 | 5.9 | 4.0 | 5.3 | 8.7 | 14.8 | 5.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 8.8 | 8.5 | 8.3 | 7.6 | 13.2 | 20.9 | 0.0 | - | - | - | - | - | 17.9 | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | 268.2 | 257.8 | 249.0 | 154.5 | 92.9 | 67.4 | 57.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 8.8 | 8.5 | 8.3 | 9.2 | 20.6 | 20.9 | 0.0 | - | - | - | - | - | 20.2 | - | - | - | ||
| 30.8 |
| 9.9 |
| 13.3 |
| 23.4 |
| 32.4 |
| 35.7 |
| 48.7 |
| 56.6 |
| 26.7 |
| 37.4 |
| 11.8 |
| 14.4 |
| 21.4 |
| 20.9 |
| 22.7 |
| 4.3 |
| 1.7 |
| 3.3 |
| 8.4 |
| 3.9 |
| 8.5 |
| 12.0 |
| 17.2 |
| 19.3 |
| 23.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.6 | 13.8 | 6.9 | 10.8 | 13.4 | 20.9 | 24.8 | 24.6 | 35.0 | 34.9 | 40.8 | 40.8 | 38.4 | 40.6 |
| Cash And Short Term Investments | 9.6 | 10.7 | 13.6 | 12.5 | 11.4 | 15.7 | 12.3 | 11.9 | 6.6 | 9.0 | 7.8 | 9.0 | 10.9 | 10.1 | 13.0 | 30.8 | 9.9 | 13.3 | 23.4 | 32.4 | 35.7 | 48.7 | 56.6 | 26.7 | 37.4 | 11.8 | 29.0 | 35.2 | 27.8 | 33.5 | 17.7 | 22.7 | 28.1 | 33.1 | 38.9 | 43.4 | 52.8 | 57.9 | 57.7 | 64.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 8.8 | 8.1 | 8.3 | 8.1 | 9.7 | 8.3 | 8.9 | 10.8 | 11.1 | 10.9 | 9.4 | 5.4 | 6.0 | 6.3 | 7.4 | 8.1 | 7.1 | 5.9 | 6.0 | 5.4 | 6.6 | 4.2 | 4.1 | 3.6 | 4.6 | 4.2 | 5.1 | 5.4 | 6.7 | 7.0 | 7.6 | 5.4 | 6.0 | 6.4 | 5.4 | 4.9 | 7.2 | 6.4 | 8.0 | 7.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.1 | 3.4 | 4.0 | 4.2 | 5.0 | 5.8 | 5.9 | 5.9 | 6.1 | 5.9 | 5.5 | 5.8 | 5.6 | 5.8 | 5.0 | 5.2 | 5.5 | 4.1 | 4.0 | 4.7 | 4.1 | 3.9 | 3.9 | 4.6 | 4.3 | 3.6 | 3.6 | 4.0 | 4.0 | 4.0 | 4.6 | 4.5 | 5.5 | 7.6 | 14.9 | 13.8 | 13.4 | 12.1 | 11.8 | 11.0 |
| Prepaid Expenses | 1.2 | 1.6 | 1.5 | 0.9 | 1.0 | 1.4 | 1.2 | 1.2 | 0.9 | 1.1 | 1.6 | 1.5 | 1.2 | 1.7 | 2.4 | 3.2 | 2.2 | 2.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 36.9 | 38.2 | 37.5 | 31.6 | 33.0 | 37.0 | 34.2 | 29.8 | 26.7 | 28.8 | 28.2 | 27.6 | 29.7 | 35.3 | 42.4 | 47.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 14.1 | 15.4 | 16.5 | 16.3 | 16.1 | 16.2 | 15.8 | 15.6 | 15.3 | 15.2 | 15.2 | 10.1 | 10.0 | 9.8 | 9.7 | 9.6 | 9.6 | 9.6 | 9.5 | 9.4 | 9.2 | 9.2 | 9.1 | 8.5 | 8.5 | 8.3 | 8.3 | 8.2 | 8.1 | 8.9 | 8.9 | 12.0 | - | 11.9 | - | - | - | - | - | - |
| Accumulated Depreciation | 9.7 | 10.7 | 11.5 | 11.1 | 10.7 | 10.4 | 10.0 | 9.6 | 9.2 | 8.8 | 8.4 | 8.0 | 7.8 | 7.6 | 7.5 | 7.3 | 7.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 4.3 | 4.6 | 5.0 | 5.1 | 5.4 | 5.8 | 5.8 | 6.0 | 6.1 | 6.4 | 6.8 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | ||||||||||||||||||||||
| Intangible Assets | 9.5 | 9.7 | 9.8 | 9.9 | 10.1 | 10.2 | 10.3 | 10.5 | 10.6 | 10.8 | 10.9 | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.6 | 2.6 | 3.0 | 3.4 | 2.8 | 3.2 | 3.6 | 3.5 | 3.9 | 2.7 | 3.1 | 3.5 | 3.6 | 3.9 | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 57.4 | 57.1 | 57.5 | 52.6 | 54.0 | 59.2 | 57.1 | 53.0 | 50.7 | 52.2 | 52.6 | 38.0 | 40.5 | 46.6 | 54.2 | 59.1 | 37.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.4 | 2.0 | 1.5 | 1.5 | 1.9 | 2.9 | 2.6 | 3.3 | 4.9 | 4.5 | 3.9 | 5.9 | 5.2 | 4.1 | 3.1 | 2.9 | 4.2 | 3.7 | 4.8 | 4.9 | 3.3 | 4.2 | 4.2 | 3.3 | 3.1 | 3.0 | 3.2 | 4.1 | 4.5 | 4.5 | 6.9 | 3.2 | 4.0 | 4.2 | 4.2 | 3.9 | 3.9 | 5.9 | 3.4 | 5.0 |
| Short Term Debt | 0.7 | 0.0 | - | - | - | - | - | - | - | - | 5.6 | 4.6 | 3.1 | 1.6 | 5.1 | 5.1 | 6.6 | 7.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 1.7 | 2.2 | 2.2 | 2.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.5 | 1.2 | 1.3 | 1.5 | 1.5 | 1.6 | 1.6 | 1.5 | 1.5 | 1.4 | 1.5 | 1.6 | 1.5 | 1.5 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 3.2 | 4.3 | 3.9 | 4.1 | 4.6 | 6.3 | 6.3 | 6.2 | 5.3 | 7.1 | 6.7 | 3.8 | 4.4 | 7.7 | 5.9 | 4.7 | 4.4 | 5.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 9.9 | 9.6 | 9.6 | 10.9 | 11.2 | 14.1 | 14.2 | 14.9 | 14.9 | 16.6 | 21.4 | 17.5 | 15.1 | 17.7 | 19.3 | 18.5 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 8.2 | 8.8 | 8.7 | 8.6 | 8.6 | 8.5 | 8.4 | 8.3 | 8.3 | 8.3 | 3.3 | 4.7 | 6.1 | 7.6 | 9.0 | 10.4 | 11.8 | 13.2 | 14.1 | 0.0 | 21.0 | 20.9 | 20.9 | 20.8 | 20.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.3 | 1.5 | 1.7 | 2.0 | 1.4 | 1.7 | 2.1 | 2.1 | 2.5 | 1.4 | 1.7 | 2.0 | 2.2 | 2.6 | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 2.5 | 2.5 | 2.6 | 4.6 | 5.1 | 5.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 21.6 | 20.2 | 20.5 | 22.2 | 22.4 | 26.6 | 27.9 | 29.5 | 30.1 | 30.9 | 31.1 | 28.5 | 27.9 | 32.5 | 38.1 | 39.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 265.6 | 263.1 |
| Additional Paid In Capital | 440.3 | 439.8 | 439.4 | 431.0 | 430.7 | 430.2 | 426.0 | 422.1 | 419.5 | 418.5 | 417.1 | 403.2 | 402.9 | 402.7 | 402.5 | 402.3 | 372.4 | |||||||||||||||||||||||
| Retained Earnings | (404.6) | (403.0) | (402.4) | (400.7) | (399.2) | (397.7) | (396.9) | (398.6) | (398.9) | (397.2) | (395.7) | (393.8) | (390.5) | (388.8) | (386.4) | (382.2) | (377.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | (0.0) | 0.0 | (0.0) | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 35.9 | 37.0 | 37.0 | 30.4 | 31.5 | 32.6 | 29.1 | 23.5 | 20.6 | 21.3 | 21.5 | 9.5 | 12.5 | 14.1 | 16.1 | 20.1 | (4.8) | |||||||||||||||||||||||
| Total Equity | 35.9 | 37.0 | 37.0 | 30.4 | 31.5 | 32.6 | 29.1 | 23.5 | 20.6 | 21.3 | 21.5 | 9.5 | 12.5 | 14.1 | 16.1 | 20.1 | (4.8) | 2.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8.9 | 8.8 | 8.7 | 8.6 | 8.6 | 8.5 | 8.4 | 8.3 | 8.3 | 8.3 | 9.0 | 9.4 | 9.3 | 9.2 | 14.1 | 15.5 | 18.4 | 20.6 | 21.2 | 21.1 | 21.0 | 20.9 | 20.9 | 20.8 | 20.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (0.7) | (1.9) | (4.9) | (3.8) | (2.8) | (7.2) | (4.0) | (3.6) | 1.6 | (0.7) | 1.2 | 0.4 | (1.6) | (0.9) | 1.1 | (15.3) | 8.5 | 7.3 | ||||||||||||||||||||||
| Working Capital | 27.1 | 28.6 | 27.9 | 20.7 | 21.8 | 22.9 | 20.0 | 14.9 | 11.7 | 12.1 | 6.8 | 10.1 | 14.6 | 17.6 | 23.0 | 28.7 | 5.2 | 14.3 | ||||||||||||||||||||||
| Book Value | 35.9 | 37.0 | 37.0 | 30.4 | 31.5 | 32.6 | 29.1 | 23.5 | 20.6 | 21.3 | 21.5 | 9.5 | 12.5 | 14.1 | 16.1 | 20.1 | (4.8) | 2.5 | ||||||||||||||||||||||
| Tangible Book Value | 25.4 | 26.4 | 26.3 | 19.6 | 20.5 | 21.5 | 17.9 | 12.1 | 9.1 | 9.6 | 9.7 | 8.6 | 11.6 | 13.2 | 15.2 | 19.2 | (5.7) | |||||||||||||||||||||||
| - |
| 24.2 |
| 23.0 |
| 5.6 |
| 4.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.6 | 1.4 | 1.1 | 1.7 | 2.9 | 2.7 | 3.0 | 1.9 | 1.8 | - | - | - | - | 0.9 | 0.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | 1.8 | 2.0 | 1.0 | 0.6 | 0.6 | 1.4 | 1.6 | 1.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 38.2 | 37.0 | 28.8 | 35.3 | 35.3 | 69.5 | 36.9 | 46.8 | 48.8 | 78.5 | 84.6 | 94.7 | 31.9 | 13.1 | 25.9 | 32.7 | - | - |
| 9.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 10.7 | 10.4 | 8.8 | 7.6 | 7.1 | 6.5 | 5.9 | 6.2 | 9.4 | 9.7 | 9.3 | 8.8 | 8.1 | 7.5 | 6.9 | - | - | - |
| Property,Plant & Equipment Net | 4.6 | 5.8 | 6.4 | 2.2 | 2.5 | 2.6 | 2.4 | 2.6 | 2.5 | 1.4 | 1.6 | 1.5 | 1.6 | 1.9 | 2.3 | 3.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - |
| Intangible Assets | 9.7 | 10.2 | 10.8 | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.3 | 0.5 | 0.7 | 0.8 | 0.2 | - | - |
| Operating Lease Right Of Use Assets | 2.6 | 3.2 | 2.7 | 3.9 | - | 2.9 | 3.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.4 | 0.4 | 2.0 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 57.1 | 59.2 | 52.2 | 46.6 | 48.6 | 77.7 | 44.3 | 52.6 | 58.8 | 83.2 | 87.8 | 98.0 | 36.4 | 17.0 | 31.9 | 37.0 | - | - |
| 3.7 |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 1.6 | 7.4 | 0.0 | - | - | - | - | - | - | 2.3 | - | - | - | - | - |
| Deferred Revenue Current | 0.0 | 0.0 | 0.0 | 1.7 | 2.2 | 2.2 | 2.2 | 2.3 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.2 | 1.6 | 1.4 | 1.5 | - | 1.2 | 1.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.3 | 6.3 | 7.1 | 7.7 | 5.1 | 5.0 | 4.5 | 5.1 | 4.7 | 4.2 | 3.8 | 4.3 | 6.6 | 12.0 | 8.2 | 2.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9.6 | 14.1 | 16.6 | 17.7 | 21.0 | 12.8 | 12.4 | 13.2 | 9.1 | 10.1 | 8.1 | 9.8 | 17.8 | 27.0 | 13.7 | 6.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.5 | 1.7 | 1.4 | 2.6 | - | 1.8 | 1.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.0 | 0.4 | 0.5 | 2.6 | 6.0 | 8.0 | 9.8 | 12.1 | 16.7 | 20.1 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 20.2 | 26.6 | 30.9 | 32.5 | 46.0 | 43.6 | 24.0 | 25.3 | 25.9 | 30.2 | 25.5 | 29.3 | 35.8 | 27.0 | 13.7 | 6.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 439.8 | 430.2 | 418.5 | 402.7 | 372.6 | 371.5 | 326.8 | 299.6 | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (403.0) | (397.7) | (397.2) | (388.8) | (370.1) | (337.4) | (306.5) | (272.4) | (240.3) | (214.3) | (194.5) | (180.1) | (158.8) | (110.0) | (56.0) | (34.5) | - | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.1 | (0.0) | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | (0.0) | (0.9) | (0.9) | (0.2) | 0.0 | - | (0.3) | (0.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 37.0 | 32.6 | 21.3 | 14.1 | 2.5 | 34.2 | 20.3 | 27.3 | 32.9 | 53.0 | 62.3 | 68.7 | 0.6 | (10.0) | 18.2 | 30.5 | 29.3 | 11.8 |
| Total Equity | 37.0 | 32.6 | 21.3 | 14.1 | 2.5 | 34.2 | 20.3 | 27.3 | 32.9 | 53.0 | 62.3 | 68.7 | 0.6 | (10.0) | 18.2 | 30.5 | 29.3 | 11.8 |
| - |
| - |
| Net debt | (1.9) | (7.2) | (0.7) | (0.9) | 7.3 | (27.7) | (11.8) | - | - | - | - | - | (3.7) | - | - | - | - | - |
| Working Capital | 28.6 | 22.9 | 12.1 | 17.6 | 14.3 | 56.7 | 24.5 | 33.6 | 39.7 | 68.4 | 76.5 | 84.9 | 14.1 | (13.8) | 12.2 | 26.2 | - | - |
| Book Value | 37.0 | 32.6 | 21.3 | 14.1 | 2.5 | 34.2 | 20.3 | 27.3 | 32.9 | 53.0 | 62.3 | 68.7 | 0.6 | (10.0) | 18.2 | 30.5 | 29.3 | 11.8 |
| Tangible Book Value | 26.4 | 21.5 | 9.6 | 13.2 | 1.6 | 33.2 | 19.4 | 26.4 | 32.0 | 52.0 | 61.2 | 67.4 | (0.8) | (11.5) | 16.5 | 29.5 | - | - |
| 2.8 |
| 1.4 |
| 2.4 |
| 2.7 |
| 2.6 |
| 3.5 |
| 1.8 |
| 3.0 |
| 2.9 |
| 3.7 |
| 1.7 |
| 1.9 |
| 1.7 |
| 2.5 |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.8 |
| 2.0 |
| 1.9 |
| 1.3 |
| 2.0 |
| 2.3 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.8 |
| 35.3 |
| 46.1 |
| 52.4 |
| 59.2 |
| 69.5 |
| 77.9 |
| 51.5 |
| 59.5 |
| 36.9 |
| 40.6 |
| 48.3 |
| 40.2 |
| 46.8 |
| 32.1 |
| 35.5 |
| 41.2 |
| 48.8 |
| 61.2 |
| 63.8 |
| 74.8 |
| 78.5 |
| 79.8 |
| 84.0 |
| 7.1 |
| 7.0 |
| 6.9 |
| 6.7 |
| 6.5 |
| 6.3 |
| 6.2 |
| 6.0 |
| 5.9 |
| 5.8 |
| 5.6 |
| 5.5 |
| 6.2 |
| 6.2 |
| 9.4 |
| - |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.8 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.7 |
| 2.6 |
| 2.6 |
| 2.5 |
| 1.7 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| 7.7 |
| - |
| - |
| - |
| 2.9 |
| 2.1 |
| 2.4 |
| 2.8 |
| 3.2 |
| 3.0 |
| 3.3 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.6 |
| 58.7 |
| 63.7 |
| 69.4 |
| 77.7 |
| 85.2 |
| 58.6 |
| 66.8 |
| 44.3 |
| 48.1 |
| 57.1 |
| 48.7 |
| 52.6 |
| 38.1 |
| 41.4 |
| 51.2 |
| 58.8 |
| 65.8 |
| 69.5 |
| 80.5 |
| 83.2 |
| 82.9 |
| 87.1 |
| 7.1 |
| 21.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.0 |
| 4.0 |
| 5.0 |
| 5.0 |
| 4.4 |
| 6.2 |
| 4.5 |
| 3.9 |
| 4.1 |
| 6.3 |
| 5.1 |
| 2.7 |
| 4.0 |
| 3.2 |
| 4.7 |
| 3.2 |
| 3.6 |
| 6.2 |
| 4.2 |
| 3.8 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.6 |
| 21.0 |
| 21.8 |
| 34.0 |
| 11.2 |
| 12.8 |
| 12.7 |
| 11.5 |
| 13.4 |
| 12.4 |
| 12.4 |
| 14.8 |
| 15.7 |
| 13.2 |
| 12.7 |
| 11.2 |
| 9.7 |
| 9.1 |
| 7.6 |
| 7.7 |
| 10.4 |
| 10.1 |
| 7.3 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.2 |
| 1.6 |
| 1.8 |
| 1.6 |
| 1.7 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.5 |
| 6.9 |
| 7.5 |
| 8.0 |
| 8.6 |
| 8.9 |
| 9.5 |
| 9.8 |
| 10.4 |
| 11.0 |
| 11.5 |
| 12.1 |
| 12.7 |
| 13.3 |
| 13.9 |
| 16.7 |
| 17.4 |
| 18.0 |
| 19.5 |
| 20.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.2 |
| 46.0 |
| 47.6 |
| 45.5 |
| 43.3 |
| 43.6 |
| 43.2 |
| 42.4 |
| 45.1 |
| 24.0 |
| 24.4 |
| 27.5 |
| 28.6 |
| 25.3 |
| 25.4 |
| 24.5 |
| 23.6 |
| 25.9 |
| 25.0 |
| 25.6 |
| 29.9 |
| 30.2 |
| 27.1 |
| 29.5 |
| 372.6 |
| 372.2 |
| 371.7 |
| 371.3 |
| 371.5 |
| 370.8 |
| 337.6 |
| 336.2 |
| 326.8 |
| 322.8 |
| - |
| - |
| 299.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (370.1) |
| (361.1) |
| (353.6) |
| (345.2) |
| (337.4) |
| (328.7) |
| (321.4) |
| (314.5) |
| (306.5) |
| (299.2) |
| (291.4) |
| (281.1) |
| (272.4) |
| (263.0) |
| (258.0) |
| (245.8) |
| (240.3) |
| (231.2) |
| (226.2) |
| (219.1) |
| (214.3) |
| (209.3) |
| (204.7) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.3) |
| (0.8) |
| (0.9) |
| (0.6) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 11.1 |
| 18.2 |
| 26.2 |
| 34.2 |
| 42.1 |
| 16.2 |
| 21.8 |
| 20.3 |
| 23.7 |
| 29.6 |
| 20.2 |
| 27.3 |
| 12.7 |
| 16.9 |
| 27.6 |
| 32.9 |
| 40.8 |
| 43.8 |
| 50.6 |
| 53.0 |
| 55.8 |
| 57.6 |
| 11.1 |
| 18.2 |
| 26.2 |
| 34.2 |
| 42.1 |
| 16.2 |
| 21.8 |
| 20.3 |
| 23.7 |
| 29.6 |
| 20.2 |
| 27.3 |
| 12.7 |
| 16.9 |
| 27.6 |
| 32.9 |
| 40.8 |
| 43.8 |
| 50.6 |
| 53.0 |
| 55.8 |
| 57.6 |
| (2.2) |
| (11.2) |
| (14.6) |
| (27.7) |
| (35.8) |
| (5.9) |
| (16.7) |
| (11.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.3 |
| 18.4 |
| 48.0 |
| 56.7 |
| 65.2 |
| 40.0 |
| 46.1 |
| 24.5 |
| 28.2 |
| 33.4 |
| 24.5 |
| 33.6 |
| 19.4 |
| 24.3 |
| 31.5 |
| 39.7 |
| 53.6 |
| 56.1 |
| 64.4 |
| 68.4 |
| 72.5 |
| 74.8 |
| 11.1 |
| 18.2 |
| 26.2 |
| 34.2 |
| 42.1 |
| 16.2 |
| 21.8 |
| 20.3 |
| 23.7 |
| 29.6 |
| 20.2 |
| 27.3 |
| 12.7 |
| 16.9 |
| 27.6 |
| 32.9 |
| 40.8 |
| 43.8 |
| 50.6 |
| 53.0 |
| 55.8 |
| 57.6 |
| 1.6 |
| 10.2 |
| 17.3 |
| 25.3 |
| 33.2 |
| 41.2 |
| 15.3 |
| 20.9 |
| 19.4 |
| 22.8 |
| 28.7 |
| 19.2 |
| 26.4 |
| 11.7 |
| 16.0 |
| 26.7 |
| 32.0 |
| 39.9 |
| 42.9 |
| 49.7 |
| 52.0 |
| 54.8 |
| 56.6 |