| (in millions of USD) | 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 | 0.5 | 1.7 | 0.0 | 1.2 | 0.3 | 0.4 | 0.3 | 1.3 | 1.4 | 0.5 | 0.7 | 4.6 | 4.5 | 7.2 | 5.1 | 18.7 | 19.9 |
| Restricted Cash | 1.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.0 | - |
| Cash And Short Term Investments | 0.5 | 1.7 | 0.0 | 1.2 | 0.3 | 0.4 | 0.3 | 1.3 | 1.4 | 0.5 | 0.7 | 4.6 | 4.5 | 7.2 | 5.1 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 23.2 | 28.0 | 25.9 | 25.2 | 36.0 | 25.9 | 24.8 | 19.4 | 20.7 | ||
| Current Assets | |||||||||||||||||
| Inventory | 4.2 | 6.2 | 4.5 | 9.0 | 12.5 | 15.6 | 10.5 | 18.3 | 20.4 | 28.5 | 27.9 | 18.9 | 18.3 | 16.6 | 10.2 | 6.3 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 99.1 | 92.8 | 91.2 | 99.0 | 97.1 | 73.6 | 62.0 | 57.2 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 5.8 | 11.6 | 11.0 | 10.4 | 9.8 | 14.0 | 19.8 | 15.5 | 12.8 | 14.5 | 14.2 | 10.5 | 6.8 | 8.9 | 9.8 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | 0.0 | 0.0 | 3.5 | 2.7 | 4.6 | 2.1 | 2.3 | 5.2 | 7.6 | 38.4 | 8.4 | 7.4 | 19.7 | 1.2 | 0.0 | |
| Common Equity | |||||||||||||||||
| Common Stock | 6.2 | 6.2 | 6.1 | 6.0 | 6.0 | 5.9 | 5.8 | 5.7 | 5.6 | 5.5 | 5.5 | 5.4 | 5.4 | 5.4 | 5.3 | 5.3 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 8.0 | 24.0 | 16.7 | 7.9 | 12.2 | 11.8 | 7.8 | 8.3 | 12.7 | 25.9 | 48.9 | 10.4 | 11.8 | 21.7 | 1.2 | 0.1 | |
| (in millions of USD) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 0.3 | 1.1 | 0.5 | 2.0 | 1.9 | 3.1 | 1.7 | 1.7 | 0.7 | 3.2 | 0.4 | 0.6 | 0.3 | 1.2 | 1.2 | |||||||||||||||||||||||||
| 21.7 |
| 19.9 |
| 17.2 |
| - |
| - |
| Prepaid Expenses | 2.2 | 2.4 | 1.5 | 1.9 | 1.8 | 2.3 | 1.5 | 1.9 | 1.6 | 2.2 | 1.6 | 1.9 | 1.8 | 1.1 | 0.5 | 0.6 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | 0.3 | 0.0 | 3.9 | - | - | - |
| Total Current Assets | 35.1 | 54.3 | 41.5 | 38.8 | 47.6 | 55.2 | 49.5 | 49.6 | 52.1 | 58.1 | 71.5 | 52.9 | 52.8 | 51.9 | 39.7 | 48.0 | - |
| 67.6 |
| 58.6 |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 59.5 | 57.4 | 51.7 | 50.1 | 42.2 | 36.5 | 32.3 | 28.7 | 40.0 | 37.8 | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 39.6 | 35.4 | 39.5 | 49.0 | 54.9 | 37.1 | 29.6 | 28.5 | 27.6 | 20.7 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 12.0 | 12.2 | 11.7 | 16.5 | 7.7 | 7.6 | 7.0 | 3.5 | 0.0 | - |
| Intangible Assets | - | - | 0.3 | 0.5 | 0.9 | 1.9 | 3.3 | 5.1 | 6.8 | 11.1 | 13.3 | 11.5 | 13.7 | 14.6 | 8.5 | 0.0 | - |
| Operating Lease Right Of Use Assets | 12.5 | 13.3 | 14.2 | 15.2 | 15.9 | 17.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.5 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.5 | 0.5 | 0.5 | 1.2 | 0.7 | 0.8 | 0.9 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 73.4 | 104.6 | 96.3 | 97.3 | 110.7 | 121.9 | 96.1 | 102.2 | 110.9 | 130.5 | 156.7 | 109.7 | 105.8 | 106.5 | 80.0 | 69.7 | - |
| 7.9 |
| - |
| Short Term Debt | 8.0 | 24.0 | 16.7 | 4.4 | 9.6 | 7.1 | 5.8 | 5.9 | 7.6 | 18.3 | 10.5 | 2.0 | 4.4 | 2.0 | 0.0 | 0.1 | - |
| Deferred Revenue Current | 1.8 | 2.9 | 0.7 | 0.2 | 0.2 | 0.6 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3.1 | 4.6 | 3.3 | 5.9 | 6.9 | 8.3 | 5.6 | 5.1 | 6.8 | 5.2 | 8.4 | 6.4 | 7.7 | 4.5 | 4.6 | 4.3 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 22.2 | 54.0 | 41.2 | 32.6 | 36.0 | 43.3 | 46.7 | 47.8 | 45.7 | 50.8 | 33.2 | 19.2 | 19.9 | 16.7 | 14.4 | 12.3 | - |
| - |
| Operating Lease Liabilities Non-Current | 12.2 | 13.0 | 13.9 | 14.8 | 15.4 | 16.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 1.4 | 1.7 | 2.4 | 3.3 | 2.9 | 4.8 | 0.8 | 1.7 | 0.7 | 2.2 | 2.4 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.1 | 0.1 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 8.4 | 8.7 | 6.9 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 36.5 | 74.2 | 61.9 | 56.6 | 61.0 | 76.4 | 60.0 | 58.0 | 60.8 | 70.1 | 83.6 | 33.1 | 33.8 | 46.4 | 26.6 | 21.6 | - |
| - |
| Additional Paid In Capital | 11.9 | 11.8 | 11.6 | 11.4 | 11.1 | 10.7 | 10.4 | 10.0 | 9.5 | 9.2 | 9.8 | 9.1 | 7.6 | 7.5 | 7.0 | 7.0 | - |
| Retained Earnings | 17.2 | 17.9 | 23.3 | 32.0 | 41.6 | 42.3 | 33.1 | 37.1 | 44.3 | 58.5 | 69.8 | 72.7 | 68.8 | 59.6 | 54.1 | 47.7 | - |
| Accumulated Other Comprehensive Income | 1.7 | (5.4) | (6.7) | (8.7) | (9.1) | (13.5) | (13.3) | (8.6) | (9.3) | (12.9) | (12.0) | (10.6) | (9.7) | (12.3) | (12.7) | (11.3) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 0.7 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 36.9 | 30.4 | 34.3 | 40.7 | 49.6 | 45.5 | 36.1 | 44.2 | 50.1 | 60.4 | 73.1 | 76.6 | 72.0 | 60.1 | 53.4 | 48.0 | 45.2 |
| Total Equity | 36.9 | 30.4 | 34.3 | 40.7 | 49.6 | 45.5 | 36.1 | 44.2 | 50.1 | 60.4 | 73.1 | 76.6 | 72.0 | 60.1 | 53.4 | 48.0 | 45.2 |
| - |
| Net debt | 7.5 | 22.3 | 16.6 | 6.7 | 11.9 | 11.3 | 7.5 | 7.0 | 11.3 | 25.4 | 48.3 | 5.8 | 7.3 | 14.5 | (3.9) | (21.5) | - |
| Working Capital | 12.9 | 0.3 | 0.2 | 6.2 | 11.6 | 11.9 | 2.8 | 1.8 | 6.4 | 7.3 | 38.4 | 33.7 | 32.8 | 35.2 | 25.2 | 35.6 | - |
| Book Value | 36.9 | 30.4 | 34.3 | 40.7 | 49.6 | 45.5 | 36.1 | 44.2 | 50.1 | 60.4 | 73.1 | 76.6 | 72.0 | 60.1 | 53.4 | 48.0 | 45.2 |
| Tangible Book Value | 33.4 | 26.9 | 30.6 | 36.7 | 45.3 | 40.1 | 29.2 | 27.1 | 31.1 | 37.5 | 43.3 | 57.5 | 50.7 | 38.5 | 41.4 | 48.0 | - |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.3 |
| 0.2 |
| 0.3 |
| 1.2 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.7 |
| 1.9 |
| 0.9 |
| 1.3 |
| 1.7 |
| 0.9 |
| 1.1 |
| 1.4 |
| 1.1 |
| 1.4 |
| 1.0 |
| 0.5 |
| 0.8 |
| Restricted Cash | 1.1 | 1.1 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 1.7 | 1.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.3 | 1.1 | 0.5 | 2.0 | 1.9 | 3.1 | 1.7 | 3.4 | 2.5 | 3.2 | 0.4 | 0.6 | 0.3 | 1.2 | 1.2 | 0.1 | 0.1 | 0.7 | 0.3 | 0.2 | 0.3 | 1.2 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.7 | 1.9 | 0.9 | 1.3 | 1.7 | 0.9 | 1.1 | 1.4 | 1.1 | 1.4 | 1.0 | 0.5 | 0.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | 14.5 | 16.8 | 17.3 | 18.0 | 14.7 | 12.4 | 15.6 | 20.2 | 17.4 | 15.3 | 16.5 | - | - | - | - | - | - | - | - | - | - | - | - | 20.3 | 22.6 | 25.8 | 28.0 | 25.1 | 26.2 | 24.6 | 25.9 | 26.4 | 26.2 | 26.4 | 25.2 | 29.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6.9 | 6.6 | 4.2 | 7.4 | 6.2 | 5.7 | 6.2 | 13.4 | 13.8 | 12.4 | 8.9 | 10.6 | 11.3 | 8.3 | 9.0 | 12.5 | 14.5 | 15.0 | 12.5 | 15.9 | 15.6 | 16.6 | 15.6 | 15.3 | 13.4 | 12.2 | 10.5 | 11.9 | 10.3 | 11.8 | 18.3 | 21.0 | 18.9 | 19.4 | 20.4 | 23.8 | 25.4 | 27.2 | 28.5 | 29.3 |
| Prepaid Expenses | 2.5 | 2.3 | 2.2 | 1.8 | 4.4 | 3.1 | 2.4 | 1.2 | 2.1 | 2.7 | 1.9 | 1.2 | 1.7 | 1.7 | 1.9 | 1.3 | 1.3 | 1.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 42.2 | 37.8 | 35.1 | 38.1 | 38.1 | 38.9 | 54.3 | 55.0 | 51.6 | 47.6 | 41.5 | 41.7 | 41.4 | 41.2 | 38.8 | 42.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 12.1 | 12.3 | 12.5 | 12.8 | 12.9 | 13.1 | 13.3 | 13.7 | 13.9 | 14.2 | 14.4 | 14.6 | 14.8 | 15.0 | 15.2 | 15.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.5 | 0.5 | 0.5 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 78.2 | 74.9 | 73.4 | 77.3 | 78.8 | 81.0 | 104.6 | 106.3 | 104.2 | 101.5 | 96.0 | 97.6 | 98.7 | 99.8 | 97.3 | 102.3 | 108.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.5 | 7.3 | 5.8 | 8.9 | 11.0 | 8.8 | 11.6 | 15.0 | 17.7 | 14.8 | 13.5 | 11.5 | 14.9 | 13.9 | 10.4 | 10.6 | 10.5 | 11.8 | 9.8 | 12.2 | 14.5 | 13.1 | 14.0 | 15.8 | 16.7 | 17.3 | 19.8 | 16.7 | 13.1 | 14.2 | 15.5 | 14.4 | 13.2 | 11.7 | 12.8 | 14.0 | 15.4 | 13.2 | 14.5 | 16.3 |
| Short Term Debt | 2.8 | 0.4 | 8.0 | 11.3 | 12.0 | 15.9 | 24.0 | 19.7 | 17.5 | 16.1 | 16.3 | 5.4 | 4.3 | 4.8 | 4.4 | 4.1 | 4.3 | 7.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 6.2 | 7.5 | 1.8 | 2.1 | 2.8 | 2.4 | 2.9 | 3.4 | 0.9 | 2.4 | 0.7 | 0.9 | 1.2 | 1.8 | 0.8 | 0.5 | 0.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | ||||||||||||||||||||||||
| Accrued Expenses | 3.5 | 3.4 | 3.1 | 2.4 | 3.6 | 3.1 | 4.6 | 6.5 | 7.1 | 8.9 | 5.3 | 6.2 | 5.9 | 6.4 | 5.9 | 5.6 | 5.4 | 6.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 23.3 | 22.0 | 22.2 | 25.6 | 30.4 | 31.0 | 54.0 | 55.4 | 52.8 | 47.9 | 41.0 | 38.8 | 39.0 | 37.4 | 32.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | 0.1 | 0.1 | 0.1 | 0.0 | 3.6 | 4.1 | 4.4 | 2.5 | 3.0 | 3.3 | 3.5 | 3.5 | 2.9 | 3.3 | 3.6 | 2.7 | 2.9 | 2.5 | 3.5 | 4.6 | 4.5 | 1.9 | 2.0 | 2.1 | 2.4 | 1.7 | 1.9 | 2.3 | 4.3 | 4.0 | 4.5 | 5.2 | 6.2 | 6.7 | 7.1 | 7.6 | 29.9 |
| Operating Lease Liabilities Non-Current | 11.7 | 12.0 | 12.2 | 12.5 | 12.6 | 12.8 | 13.0 | 13.3 | 13.6 | 13.8 | 14.0 | 14.2 | 14.4 | 14.6 | 14.8 | 14.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.2 | 0.5 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 36.8 | 36.2 | 36.5 | 41.4 | 46.5 | 47.3 | 74.2 | 76.5 | 74.5 | 70.2 | 61.7 | 61.5 | 62.3 | 61.2 | 56.6 | 55.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6.3 | 6.2 | 6.2 | 6.2 | 6.2 | 6.1 | 6.2 | 6.2 | 6.2 | 6.2 | 6.1 | 6.1 | 6.1 | 6.1 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 5.9 | 5.9 | 5.9 | 5.9 | 5.8 | 5.8 | 5.8 | 5.7 | 5.7 | 5.7 | 5.7 | 5.6 | 5.6 | 5.6 | 5.6 | 5.5 | 5.5 | 5.5 |
| Additional Paid In Capital | 11.9 | 11.9 | 11.9 | 11.9 | 11.8 | 11.8 | 11.8 | 11.7 | 11.7 | 11.6 | 11.6 | 11.5 | 11.5 | 11.4 | 11.4 | 11.3 | 11.3 | |||||||||||||||||||||||
| Retained Earnings | 21.6 | 18.9 | 17.2 | 17.6 | 14.2 | 15.6 | 17.9 | 18.3 | 18.3 | 19.8 | 23.3 | 26.4 | 27.0 | 29.4 | 32.0 | 38.9 | 41.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.7 | 1.7 | 1.7 | 0.2 | 0.2 | 0.2 | (5.4) | (6.4) | (6.4) | (6.4) | (6.7) | (8.0) | (8.1) | (8.3) | (8.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 41.4 | 38.7 | 36.9 | 35.8 | 32.4 | 33.7 | 30.4 | 29.8 | 29.7 | 31.2 | 34.3 | 36.1 | 36.4 | 38.6 | 40.7 | 47.0 | 49.7 | |||||||||||||||||||||||
| Total Equity | 41.4 | 38.7 | 36.9 | 35.8 | 32.4 | 33.7 | 30.4 | 29.8 | 29.7 | 31.2 | 34.3 | 36.1 | 36.4 | 38.6 | 40.7 | 47.0 | 49.7 | 46.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2.8 | 0.4 | 8.0 | 11.4 | 12.1 | 15.9 | 24.0 | 23.3 | 21.6 | 20.5 | 18.7 | 8.4 | 7.6 | 8.3 | 7.9 | 7.0 | 7.5 | 11.4 | 12.2 | 12.7 | 12.3 | 13.6 | 11.8 | 11.2 | 6.8 | 6.8 | 7.8 | 8.1 | 7.6 | 8.2 | 8.3 | 10.3 | 11.5 | 12.6 | 12.7 | 13.8 | 14.1 | 15.3 | 25.9 | 39.4 |
| Net debt | 2.5 | (0.7) | 7.5 | 9.4 | 10.2 | 12.8 | 22.3 | 19.9 | 19.1 | 17.2 | 18.4 | 7.8 | 7.3 | 7.2 | 6.7 | 6.9 | 7.4 | 10.7 | 11.9 | |||||||||||||||||||||
| Working Capital | 19.0 | 15.8 | 12.9 | 12.5 | 7.7 | 7.9 | 0.3 | (0.4) | (1.2) | (0.3) | 0.5 | 2.9 | 2.4 | 3.8 | 6.2 | 11.5 | 13.6 | 9.1 | ||||||||||||||||||||||
| Book Value | 41.4 | 38.7 | 36.9 | 35.8 | 32.4 | 33.7 | 30.4 | 29.8 | 29.7 | 31.2 | 34.3 | 36.1 | 36.4 | 38.6 | 40.7 | 47.0 | 49.7 | 46.0 | ||||||||||||||||||||||
| Tangible Book Value | 37.9 | 35.2 | 33.4 | 32.4 | 28.9 | 30.2 | 26.9 | 26.2 | 26.0 | 27.5 | 30.6 | 32.2 | 32.6 | 34.6 | 36.7 | 42.9 | 45.6 | |||||||||||||||||||||||
| 1.8 |
| 1.6 |
| 2.0 |
| 1.9 |
| 2.3 |
| 1.5 |
| 1.8 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1.8 |
| 1.6 |
| 1.9 |
| 2.2 |
| 2.8 |
| 2.2 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 1.0 |
| 1.1 |
| 2.5 |
| 1.4 |
| - |
| - |
| 0.0 |
| - |
| 47.4 |
| 45.3 |
| 47.6 |
| 52.7 |
| 50.6 |
| 53.3 |
| 55.2 |
| 49.3 |
| 49.9 |
| 45.6 |
| 49.5 |
| 44.0 |
| 45.9 |
| 52.2 |
| 49.6 |
| 50.5 |
| 49.1 |
| 51.1 |
| 52.1 |
| 54.9 |
| 57.0 |
| 59.2 |
| 58.1 |
| 66.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.5 |
| 41.4 |
| 39.6 |
| 37.6 |
| 35.3 |
| 33.8 |
| 35.4 |
| 36.3 |
| 37.9 |
| 38.9 |
| 39.5 |
| 42.2 |
| 45.9 |
| 47.1 |
| 49.0 |
| 50.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 11.7 |
| 11.8 |
| 12.0 |
| 12.1 |
| 12.5 |
| 12.3 |
| 12.2 |
| 11.9 |
| 11.3 |
| 11.2 |
| 11.7 |
| 15.8 |
| 0.9 |
| 1.1 |
| 1.4 |
| 1.7 |
| 1.9 |
| 2.1 |
| 2.5 |
| 2.9 |
| 3.3 |
| 3.8 |
| 4.2 |
| 4.6 |
| 5.1 |
| 5.5 |
| 6.1 |
| 6.4 |
| 6.8 |
| 7.1 |
| 9.8 |
| 10.3 |
| 11.1 |
| 11.7 |
| 15.5 |
| 15.7 |
| 15.9 |
| 16.2 |
| 16.4 |
| 16.7 |
| 17.0 |
| 17.4 |
| 17.7 |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.8 |
| 110.7 |
| 117.4 |
| 116.4 |
| 120.1 |
| 121.9 |
| 115.3 |
| 115.3 |
| 111.5 |
| 96.1 |
| 89.0 |
| 97.4 |
| 102.6 |
| 102.2 |
| 104.6 |
| 105.8 |
| 108.9 |
| 110.9 |
| 116.4 |
| 124.3 |
| 128.1 |
| 130.5 |
| 145.0 |
| 9.6 |
| 9.8 |
| 9.8 |
| 10.2 |
| 7.1 |
| 6.7 |
| 4.9 |
| 4.8 |
| 5.8 |
| 5.7 |
| 5.9 |
| 6.2 |
| 5.9 |
| 6.1 |
| 7.5 |
| 8.1 |
| 7.6 |
| 7.5 |
| 7.4 |
| 8.3 |
| 18.3 |
| 9.5 |
| 1.2 |
| 0.2 |
| 0.5 |
| 0.1 |
| 0.7 |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.4 |
| 1.0 |
| 0.0 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 6.9 |
| 6.4 |
| 6.9 |
| 8.3 |
| 7.2 |
| 6.8 |
| 6.1 |
| 5.6 |
| 6.3 |
| 5.5 |
| 5.2 |
| 5.1 |
| 5.9 |
| 7.1 |
| 7.1 |
| 6.8 |
| 5.3 |
| 5.9 |
| 5.7 |
| 5.2 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.1 |
| 33.8 |
| 36.2 |
| 36.0 |
| 39.6 |
| 39.2 |
| 40.2 |
| 43.3 |
| 42.1 |
| 46.7 |
| 45.9 |
| 46.7 |
| 41.4 |
| 43.2 |
| 46.6 |
| 47.8 |
| 45.8 |
| 44.6 |
| 45.7 |
| 45.7 |
| 47.3 |
| 50.3 |
| 52.5 |
| 50.8 |
| 33.7 |
| 15.1 |
| 15.2 |
| 15.4 |
| 15.6 |
| 15.8 |
| 16.0 |
| 16.2 |
| 16.4 |
| 16.6 |
| 16.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.6 |
| 0.6 |
| 0.5 |
| 1.4 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.7 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.2 |
| 2.5 |
| 2.5 |
| 3.3 |
| 3.1 |
| 2.8 |
| 2.9 |
| 2.9 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.7 |
| 61.8 |
| 61.0 |
| 69.0 |
| 68.7 |
| 71.0 |
| 76.4 |
| 74.0 |
| 76.6 |
| 76.2 |
| 60.0 |
| 51.0 |
| 52.2 |
| 56.2 |
| 58.0 |
| 58.2 |
| 57.2 |
| 59.0 |
| 60.8 |
| 65.1 |
| 68.2 |
| 71.0 |
| 70.1 |
| 76.1 |
| 11.2 |
| 11.1 |
| 11.0 |
| 10.9 |
| 10.8 |
| 10.7 |
| 10.6 |
| 10.5 |
| 10.5 |
| 10.4 |
| 10.3 |
| 10.4 |
| 10.2 |
| 10.0 |
| 9.9 |
| 9.7 |
| 9.7 |
| 9.5 |
| 9.6 |
| 9.5 |
| 9.4 |
| 9.2 |
| 9.3 |
| 37.9 |
| 41.6 |
| 44.1 |
| 43.8 |
| 45.3 |
| 42.3 |
| 37.3 |
| 35.1 |
| 31.8 |
| 33.1 |
| 30.7 |
| 38.1 |
| 39.4 |
| 37.1 |
| 39.8 |
| 41.3 |
| 43.4 |
| 44.3 |
| 48.0 |
| 54.2 |
| 55.9 |
| 58.5 |
| 65.9 |
| (9.2) |
| (9.1) |
| (9.1) |
| (9.1) |
| (12.8) |
| (13.1) |
| (13.0) |
| (13.5) |
| (12.5) |
| (12.8) |
| (12.9) |
| (13.3) |
| (8.7) |
| (9.0) |
| (9.0) |
| (8.6) |
| (9.0) |
| (8.1) |
| (8.8) |
| (9.3) |
| (11.8) |
| (13.2) |
| (13.6) |
| (12.9) |
| (11.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.0 |
| 49.6 |
| 48.3 |
| 47.7 |
| 49.1 |
| 45.5 |
| 41.3 |
| 38.7 |
| 35.2 |
| 36.1 |
| 38.1 |
| 45.2 |
| 46.4 |
| 44.2 |
| 46.4 |
| 48.6 |
| 49.9 |
| 50.1 |
| 51.4 |
| 56.1 |
| 57.1 |
| 60.4 |
| 68.9 |
| 49.6 |
| 48.3 |
| 47.7 |
| 49.1 |
| 45.5 |
| 41.3 |
| 38.7 |
| 35.2 |
| 36.1 |
| 38.1 |
| 45.2 |
| 46.4 |
| 44.2 |
| 46.4 |
| 48.6 |
| 49.9 |
| 50.1 |
| 51.4 |
| 56.1 |
| 57.1 |
| 60.4 |
| 68.9 |
| 12.5 |
| 12.0 |
| 12.5 |
| 11.3 |
| 10.9 |
| 6.4 |
| 6.3 |
| 7.5 |
| 7.3 |
| 5.7 |
| 7.3 |
| 7.0 |
| 8.7 |
| 10.6 |
| 11.5 |
| 11.3 |
| 12.7 |
| 12.7 |
| 14.3 |
| 25.4 |
| 38.6 |
| 11.6 |
| 13.1 |
| 11.4 |
| 13.1 |
| 11.9 |
| 7.2 |
| 3.2 |
| (0.3) |
| 2.8 |
| 2.6 |
| 2.7 |
| 5.6 |
| 1.8 |
| 4.7 |
| 4.5 |
| 5.3 |
| 6.4 |
| 7.6 |
| 6.8 |
| 6.7 |
| 7.3 |
| 33.0 |
| 49.6 |
| 48.3 |
| 47.7 |
| 49.1 |
| 45.5 |
| 41.3 |
| 38.7 |
| 35.2 |
| 36.1 |
| 38.1 |
| 45.2 |
| 46.4 |
| 44.2 |
| 46.4 |
| 48.6 |
| 49.9 |
| 50.1 |
| 51.4 |
| 56.1 |
| 57.1 |
| 60.4 |
| 68.9 |
| 41.8 |
| 45.3 |
| 43.7 |
| 42.8 |
| 44.0 |
| 40.1 |
| 35.7 |
| 32.7 |
| 28.8 |
| 29.2 |
| 30.8 |
| 29.3 |
| 30.0 |
| 27.1 |
| 28.8 |
| 30.0 |
| 31.2 |
| 31.1 |
| 32.4 |
| 35.0 |
| 35.6 |
| 37.5 |
| 41.4 |