| (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 | 2.6 | 4.2 | 12.7 | 19.7 | 29.2 | 17.6 | 5.9 | 9.6 | 14.9 | 16.2 | 18.0 | 18.0 | 22.1 | 26.0 | 25.7 | 23.3 | 18.1 | 33.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 2.6 | 4.2 | 12.7 | 19.7 | 29.2 | 17.6 | 5.9 | 9.6 | 14.9 | 16.2 | 18.0 | 18.0 | 22.1 | 26.0 | 25.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 7.9 | 7.8 | 10.7 | 4.8 | 34.9 | 21.1 | 6.6 | 4.9 | 5.1 | 3.3 | 4.9 | 5.6 | 3.5 | 3.7 | 3.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 17.2 | 19.2 | 17.6 | 20.7 | 20.6 | 10.2 | 7.5 | 7.5 | 6.2 | 7.0 | 6.3 | 4.7 | 5.7 | 5.0 | 6.2 | 8.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 134.2 | 134.6 | 133.2 | 132.3 | 115.5 | 57.1 | 36.0 | 35.5 | 35.1 | 35.0 | 33.6 | 32.1 | 31.1 | 30.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 5.3 | 4.3 | 4.8 | 6.4 | 20.4 | 16.3 | 5.0 | 5.4 | 5.0 | 4.5 | 5.7 | 5.1 | 5.1 | 5.1 | 3.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.9 | 0.9 | 1.2 | 1.5 | 1.8 | 2.7 | 2.4 | 2.6 | 3.1 | 3.5 | 3.4 | 3.4 | 3.6 | 3.8 | 4.1 | 4.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.9 | 1.2 | 1.5 | 1.8 | 2.1 | 3.7 | 2.6 | 3.0 | 3.5 | 3.9 | 3.7 | 3.6 | 3.8 | 4.1 | 4.8 | 4.8 | ||
| (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 |
|---|
| - |
| 23.3 |
| 18.1 |
| 33.3 |
| 7.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 0.7 | 0.8 | 1.0 | 1.3 | 0.7 | 0.7 | 0.6 | 0.6 | 0.4 | 0.2 | 1.6 | 1.2 | 1.1 | 0.8 | 0.2 | 0.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 63.1 | 73.3 | 77.6 | 88.8 | 104.5 | 69.5 | 28.4 | 25.8 | 26.6 | 26.7 | 30.8 | 34.2 | 37.9 | 35.4 | 35.9 | 40.2 | - | - |
| 30.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 55.0 | 47.3 | 39.7 | 32.2 | 27.6 | 26.3 | 25.4 | 24.7 | 23.8 | 23.0 | 22.1 | 21.2 | 20.2 | 19.0 | 17.7 | - | - | - |
| Property,Plant & Equipment Net | 79.2 | 87.3 | 93.5 | 100.2 | 87.9 | 30.8 | 10.6 | 10.9 | 11.4 | 12.1 | 11.5 | 10.9 | 10.9 | 11.9 | 12.7 | 12.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 0.0 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | 8.4 | 6.5 | 13.9 | 4.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 142.6 | 160.7 | 179.7 | 195.7 | 206.3 | 105.0 | 39.2 | 37.0 | 38.2 | 38.8 | 42.3 | 45.4 | 49.1 | 47.6 | 48.9 | 53.2 | - | - |
| 3.8 |
| - |
| - |
| Short Term Debt | - | 0.3 | 0.3 | 0.3 | 0.3 | 1.0 | 0.3 | 0.4 | 0.4 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.6 | 0.5 | - | - |
| Deferred Revenue Current | 0.4 | 0.4 | 0.2 | 0.4 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.8 | 1.1 | 0.9 | 1.0 | 1.1 | 0.8 | 0.6 | 0.5 | 0.5 | 0.5 | 0.8 | 0.5 | 0.8 | 0.8 | 0.6 | 0.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9.6 | 8.8 | 9.4 | 12.1 | 35.3 | 27.9 | 8.3 | 8.6 | 7.9 | 7.2 | 8.1 | 15.1 | 16.6 | 8.1 | 6.1 | 10.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 58.1 | 63.9 | 69.8 | 75.5 | 70.0 | 24.5 | - | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 68.3 | 73.6 | 80.4 | 89.1 | 107.1 | 55.1 | 10.6 | 11.3 | 11.0 | 10.7 | 11.5 | 18.5 | 20.2 | 11.9 | 10.3 | 14.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 13.9 | 26.7 | 38.8 | 46.0 | 41.2 | (9.7) | (33.9) | (37.0) | (35.7) | (32.0) | (28.3) | (32.3) | (30.0) | (23.8) | (19.6) | (21.1) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 1.1 | 0.1 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 74.4 | 87.2 | 99.3 | 106.5 | 99.2 | 49.9 | 28.5 | 25.6 | 27.2 | 28.1 | 30.8 | 26.6 | 28.7 | 35.7 | 38.7 | 38.9 | 35.9 | 42.2 |
| Total Equity | 74.4 | 87.2 | 99.3 | 106.5 | 99.2 | 49.9 | 28.5 | 25.6 | 27.2 | 28.1 | 30.8 | 26.6 | 28.7 | 35.7 | 38.7 | 38.9 | 35.9 | 42.2 |
| - |
| - |
| Net debt | (1.7) | (3.0) | (11.1) | (17.9) | (27.1) | (13.8) | (3.3) | (6.6) | (11.4) | (12.3) | (14.4) | (14.5) | (18.3) | (21.8) | (20.9) | (18.4) | - | - |
| Working Capital | 53.5 | 64.5 | 68.3 | 76.7 | 69.2 | 41.6 | 20.1 | 17.2 | 18.7 | 19.5 | 22.7 | 19.1 | 21.3 | 27.4 | 29.8 | 30.2 | - | - |
| Book Value | 74.4 | 87.2 | 99.3 | 106.5 | 99.2 | 49.9 | 28.5 | 25.6 | 27.2 | 28.1 | 30.8 | 26.6 | 28.7 | 35.7 | 38.7 | 38.9 | 35.9 | 42.2 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 30.5 | 26.3 | 28.4 | 35.4 | 38.3 | - | - | - |
| 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 | 2.8 | 2.6 | 3.4 | 3.0 | 3.4 | 4.2 | 3.9 | 6.9 | 10.0 | 12.7 | 11.3 | 4.1 | 6.4 | 19.7 | 13.4 | 20.4 | 43.1 | 29.2 | 16.4 | 22.4 | 30.9 | 17.6 | 15.7 | 5.3 | 7.6 | 5.9 | 5.6 | 3.8 | 4.2 | 9.6 | 13.6 | 12.8 | 15.1 | 14.9 | 15.9 | 15.5 | 16.8 | 16.2 | 15.2 | 17.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 2.8 | 2.6 | 3.4 | 3.0 | 3.4 | 4.2 | 3.9 | 6.9 | 10.0 | 12.7 | 11.3 | 4.1 | 6.4 | 19.7 | 13.4 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 7.0 | 7.9 | 8.4 | 8.1 | 5.4 | 7.8 | 8.7 | 4.7 | 7.4 | 10.7 | 8.2 | 7.2 | 6.3 | 4.8 | 17.9 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 16.4 | 17.2 | 20.4 | 20.4 | 21.2 | 19.2 | 21.3 | 22.0 | 19.5 | 17.6 | 22.5 | 20.9 | 22.1 | 20.7 | 18.5 | 21.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5.4 | 5.3 | 4.6 | 4.1 | 4.7 | 4.3 | 3.3 | 3.1 | 2.6 | 4.8 | 3.4 | 3.6 | 5.4 | 6.4 | 8.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 1.0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.7 | 1.8 | 1.9 | 2.0 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 43.1 |
| 29.2 |
| 16.4 |
| 22.4 |
| 30.9 |
| 17.6 |
| 15.7 |
| 5.3 |
| 7.6 |
| 5.9 |
| 5.6 |
| 3.8 |
| 4.2 |
| 9.6 |
| 13.6 |
| 12.8 |
| 15.1 |
| 14.9 |
| 15.9 |
| 15.5 |
| 16.8 |
| 16.2 |
| 15.2 |
| 17.2 |
| 7.7 |
| 19.5 |
| 34.9 |
| 30.0 |
| 26.2 |
| 34.4 |
| 21.1 |
| 15.9 |
| 8.5 |
| 5.2 |
| 6.6 |
| 6.3 |
| 6.2 |
| 4.6 |
| 4.9 |
| 4.5 |
| 4.8 |
| 3.5 |
| 5.1 |
| 5.2 |
| 3.5 |
| 3.2 |
| 3.3 |
| 5.2 |
| 4.9 |
| 18.9 |
| 20.6 |
| 18.7 |
| 10.6 |
| 8.9 |
| 10.2 |
| 7.8 |
| 9.4 |
| 6.4 |
| 7.5 |
| 6.7 |
| 7.1 |
| 7.4 |
| 7.5 |
| 7.4 |
| 7.8 |
| 6.8 |
| 6.2 |
| 7.4 |
| 8.0 |
| 7.3 |
| 7.0 |
| 7.2 |
| 6.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 1.0 | 0.9 | 1.0 | 1.0 | 1.1 | 1.3 | 1.8 | 1.3 | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.2 | 0.6 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 60.0 | 63.1 | 64.1 | 63.0 | 63.7 | 73.3 | 68.8 | 70.6 | 75.7 | 77.6 | 77.8 | 82.6 | 88.5 | 88.8 | 91.8 | 87.9 | 106.5 | 104.5 | 88.2 | 95.9 | 88.8 | 69.5 | 46.8 | 34.6 | 27.6 | 28.4 | 27.1 | 25.3 | 22.7 | 25.8 | 25.9 | 25.9 | 25.8 | 26.6 | 29.0 | 27.4 | 27.7 | 26.7 | 27.8 | 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 77.3 | 79.2 | 82.2 | 84.0 | 85.6 | 87.3 | 88.9 | 90.0 | 91.8 | 93.5 | 95.0 | 96.8 | 98.7 | 100.2 | 98.8 | 96.7 | 92.2 | 87.9 | 76.6 | 68.5 | 43.2 | 30.8 | 19.5 | 10.6 | 10.6 | 10.6 | 10.7 | 10.8 | 10.7 | 10.9 | 11.0 | 11.0 | 11.2 | 11.4 | 11.7 | 11.8 | 11.9 | 12.1 | 12.5 | 12.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 8.3 | 8.4 | 8.5 | 7.2 | 6.3 | 6.5 | 10.0 | 9.6 | 8.8 | 13.9 | 13.1 | 11.2 | 6.4 | 4.6 | 0.8 | 1.8 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 137.6 | 142.6 | 146.4 | 147.1 | 149.3 | 160.7 | 157.8 | 160.7 | 176.0 | 179.7 | 181.5 | 186.8 | 193.7 | 195.7 | 200.6 | 194.3 | 207.5 | 206.3 | 178.0 | 175.7 | 138.4 | 105.0 | 67.2 | 47.1 | 38.3 | 39.2 | 38.0 | 36.3 | 35.6 | 37.0 | 37.1 | 37.1 | 37.2 | 38.2 | 40.6 | 39.3 | 39.6 | 38.8 | 40.5 | 41.2 |
| 9.3 |
| 13.3 |
| 20.4 |
| 24.4 |
| 30.2 |
| 14.3 |
| 16.3 |
| 7.3 |
| 7.2 |
| 4.4 |
| 5.0 |
| 5.7 |
| 5.1 |
| 4.8 |
| 5.4 |
| 4.9 |
| 4.8 |
| 4.3 |
| 5.0 |
| 5.0 |
| 4.4 |
| 4.5 |
| 4.5 |
| 4.7 |
| 5.0 |
| Short Term Debt | - | - | 0.4 | 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 | 1.5 | 1.0 | 1.1 | 0.9 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
| Deferred Revenue Current | 0.4 | 0.4 | 0.9 | 0.8 | 1.1 | 0.4 | 0.4 | 0.3 | 0.5 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.7 | 1.0 | - | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 0.9 | 0.8 | 0.9 | 1.0 | 0.9 | 1.1 | 0.8 | 0.9 | 0.7 | 0.9 | 0.7 | 0.9 | 0.9 | 1.0 | 0.8 | 1.0 | 0.9 | 1.1 | 0.8 | 1.1 | 1.3 | 0.8 | 1.0 | 0.8 | 0.8 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.7 | 0.6 | 0.7 | 0.5 | 0.9 | 0.8 | 0.9 | 0.5 | 0.6 | 0.8 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 10.4 | 9.6 | 9.6 | 9.0 | 9.5 | 8.8 | 8.0 | 7.4 | 6.9 | 9.4 | 9.3 | 8.9 | 10.3 | 12.1 | 15.0 | 16.2 | 28.4 | 35.3 | 36.2 | 47.6 | 36.0 | 27.9 | 14.8 | 11.0 | 7.2 | 8.3 | 8.8 | 7.9 | 7.4 | 8.6 | 8.5 | 8.3 | 7.3 | 7.9 | 9.1 | 8.3 | 7.4 | 7.2 | 7.3 | 7.7 |
| 1.7 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.2 |
| 2.7 |
| 2.7 |
| 3.0 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.7 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.2 |
| 3.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 56.6 | 58.1 | 59.4 | 60.9 | 62.4 | 63.9 | 65.3 | 66.8 | 68.3 | 69.8 | 71.5 | 73.0 | 74.4 | 75.5 | 75.0 | 73.9 | 72.0 | 70.0 | 60.3 | 51.5 | 32.4 | 24.5 | 10.5 | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 67.5 | 68.3 | 69.7 | 70.6 | 72.7 | 73.6 | 74.4 | 75.3 | 76.3 | 80.4 | 82.1 | 83.2 | 86.2 | 89.1 | 91.6 | 91.8 | 102.2 | 107.1 | 98.4 | 101.1 | 70.6 | 55.1 | 28.0 | 14.0 | 9.5 | 10.6 | 11.3 | 10.5 | 10.1 | 11.3 | 11.3 | 11.2 | 10.3 | 11.0 | 12.3 | 11.6 | 10.8 | 10.7 | 10.5 | 11.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 9.6 | 13.9 | 16.3 | 16.0 | 16.1 | 26.7 | 23.0 | 24.9 | 39.2 | 38.8 | 38.9 | 43.0 | 47.0 | 46.0 | 50.4 | 45.0 | 48.7 | 41.2 | 20.3 | 13.9 | 8.3 | (9.7) | (21.2) | (29.8) | (33.6) | (33.9) | (35.8) | (36.8) | (37.2) | (37.0) | (36.9) | (36.8) | (35.9) | (35.7) | (34.6) | (34.5) | (33.2) | (32.0) | (29.7) | (29.6) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 70.1 | 74.4 | 76.8 | 76.5 | 76.6 | 87.2 | 83.5 | 85.4 | 99.7 | 99.3 | 99.4 | 103.5 | 107.5 | 106.5 | 109.0 | 102.5 | 105.3 | 99.2 | 79.6 | 74.6 | 67.8 | 49.9 | 39.1 | 33.0 | 28.7 | 28.5 | 26.7 | 25.8 | 25.4 | 25.6 | 25.8 | 25.9 | 26.9 | 27.2 | 28.3 | 27.7 | 28.9 | 28.1 | 30.1 | 30.2 |
| Total Equity | 70.1 | 74.4 | 76.8 | 76.5 | 76.6 | 87.2 | 83.5 | 85.4 | 99.7 | 99.3 | 99.4 | 103.5 | 107.5 | 106.5 | 109.0 | 102.5 | 105.3 | 99.2 | 79.6 | 74.6 | 67.8 | 49.9 | 39.1 | 33.0 | 28.7 | 28.5 | 26.7 | 25.8 | 25.4 | 25.6 | 25.8 | 25.9 | 26.9 | 27.2 | 28.3 | 27.7 | 28.9 | 28.1 | 30.1 | 30.2 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.2 |
| 3.7 |
| 3.7 |
| 3.8 |
| 3.9 |
| 2.6 |
| 2.6 |
| 2.7 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.6 |
| 3.7 |
| 3.8 |
| 3.9 |
| 3.5 |
| 3.5 |
| Net debt | - | - | (2.5) | (2.0) | (2.2) | (3.0) | (2.6) | (5.5) | (8.5) | (11.1) | (9.6) | (2.5) | (4.6) | (17.9) | (11.5) | (18.5) | (41.1) | (27.1) | (14.2) | (20.2) | (27.3) | (13.8) | (11.9) | (1.4) | (5.0) | (3.3) | (2.8) | (0.9) | (1.3) | (6.6) | (10.5) | (9.6) | (11.7) | (11.4) | (12.3) | (11.8) | (13.0) | (12.3) | (11.7) | (13.7) |
| Working Capital | 49.5 | 53.5 | 54.5 | 54.0 | 54.2 | 64.5 | 60.7 | 63.1 | 68.8 | 68.3 | 68.5 | 73.7 | 78.2 | 76.7 | 76.8 | 71.7 | 78.1 | 69.2 | 52.0 | 48.3 | 52.8 | 41.6 | 32.0 | 23.6 | 20.4 | 20.1 | 18.3 | 17.3 | 15.2 | 17.2 | 17.4 | 17.6 | 18.5 | 18.7 | 19.8 | 19.2 | 20.3 | 19.5 | 20.6 | 21.2 |
| Book Value | 70.1 | 74.4 | 76.8 | 76.5 | 76.6 | 87.2 | 83.5 | 85.4 | 99.7 | 99.3 | 99.4 | 103.5 | 107.5 | 106.5 | 109.0 | 102.5 | 105.3 | 99.2 | 79.6 | 74.6 | 67.8 | 49.9 | 39.1 | 33.0 | 28.7 | 28.5 | 26.7 | 25.8 | 25.4 | 25.6 | 25.8 | 25.9 | 26.9 | 27.2 | 28.3 | 27.7 | 28.9 | 28.1 | 30.1 | 30.2 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |