| (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 | - | - | - | - | - | - | 13.0 | 12.4 | 11.9 | 11.9 | 12.9 | 13.7 | 15.4 | 19.1 | 7.7 | |||||||||||||||||||||||||
| (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 | 30.5 | 18.2 | 11.9 | 19.1 | 21.4 | 0.7 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 1.0 | 0.0 | 0.4 | 0.2 | 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 30.5 | 18.2 | 11.9 | 19.1 | 21.4 | 0.7 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 1.0 | 0.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 4.2 | 1.1 | 0.6 | 0.8 | 0.9 | 0.2 | 0.3 | 0.4 | 0.4 | 0.6 | 0.4 | 0.5 | 0.6 | 0.5 | 1.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 12.5 | 1.2 | 1.4 | 1.4 | 1.1 | 0.7 | 0.6 | 0.8 | 0.9 | 0.9 | 1.1 | 1.4 | 1.0 | 1.2 | 1.1 | 0.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 57.1 | 26.6 | 26.1 | 25.1 | 15.8 | 22.5 | 22.7 | 24.8 | 23.8 | 23.5 | 22.8 | 19.3 | 17.4 | 13.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 6.9 | 1.5 | 0.5 | 0.6 | 1.4 | 1.9 | 2.3 | 1.9 | 2.3 | 1.8 | 1.6 | 1.8 | 1.7 | 1.2 | 1.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.0 | 0.1 | 1.0 | 1.2 | 1.5 | 1.7 | 0.7 | 1.0 | 0.2 | 0.2 | 0.1 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.4 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.2 | 0.3 | 0.0 | 0.3 | 0.2 | 0.1 | 0.1 | 1.7 | 1.8 | 1.9 | 1.9 | 0.9 | 1.1 | 0.4 | 0.2 | 0.1 | ||
| 8.4 |
| 21.4 |
| 21.4 |
| 21.6 |
| 22.4 |
| 23.1 |
| 0.7 |
| 1.5 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | 13.0 | 12.4 | 11.9 | 11.9 | 12.9 | 13.7 | 15.4 | 19.1 | 7.7 | 8.4 | 21.4 | 21.4 | 21.6 | 22.4 | 23.1 | 0.7 | 1.5 | 0.1 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2.5 | 4.2 | 1.9 | 2.5 | 2.0 | 1.1 | 0.8 | 1.4 | 1.1 | 0.6 | 1.4 | 1.3 | 1.7 | 0.8 | 1.5 | 1.6 | 1.5 | 0.9 | 0.7 | 0.6 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.6 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 22.0 | 12.5 | 8.4 | 6.8 | 4.0 | 1.2 | 1.0 | 0.5 | 0.7 | 1.0 | 1.9 | 2.4 | 1.6 | 1.4 | 0.8 | 0.6 | 1.0 | 1.1 | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.9 | 0.9 | 0.8 | 0.9 | 0.9 | 0.7 | 0.9 |
| Prepaid Expenses | 0.7 | 0.4 | 1.9 | 1.4 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.1 | 0.2 | 0.1 | - | 0.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | 0.1 | 0.1 | 0.2 | 0.4 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 48.4 | 54.7 | 31.8 | 17.7 | 24.8 | 20.7 | 15.0 | 14.6 | 14.0 | 14.1 | 16.6 | 18.0 | 19.2 | 21.6 | 23.4 | 24.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 61.8 | 57.1 | 42.6 | 33.9 | 27.4 | 26.6 | 13.7 | 14.6 | 14.4 | 13.4 | 26.6 | 26.4 | 25.7 | 25.1 | 16.4 | 23.7 | 23.4 | 15.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 15.1 | 14.7 | 14.5 | 14.2 | 13.9 | 13.7 | 6.0 | 6.8 | 6.7 | 5.7 | 13.6 | 13.4 | 13.1 | 12.9 | 12.7 | 12.5 | 12.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 46.7 | 42.4 | 28.1 | 19.7 | 13.5 | 12.9 | 7.8 | 7.8 | 7.7 | 7.8 | 12.9 | 13.0 | 12.5 | 12.1 | 11.2 | 11.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.6 | 0.8 | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.3 | 0.3 | 0.9 | 0.9 | 0.7 | 0.4 | - | - | - | - | 1.3 | 1.2 | 1.1 | 0.9 | 0.8 | 0.3 | 0.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 148.0 | 153.9 | 79.9 | 47.5 | 39.5 | 34.6 | 29.8 | 28.9 | 28.0 | 28.1 | 30.9 | 32.3 | 32.9 | 34.7 | 35.5 | 35.8 | 35.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 9.7 | 6.9 | 4.2 | 5.7 | 3.2 | 1.5 | 1.2 | 0.5 | 0.4 | 0.3 | 0.6 | 0.4 | 0.8 | 0.6 | 0.5 | 0.7 | 1.1 | 1.4 | 1.3 | 1.4 | 1.3 | 1.9 | 2.1 | 2.1 | 2.3 | 2.3 | 2.1 | 2.1 | 2.0 | 1.9 | 2.3 | 2.4 | 2.3 | 2.3 | 2.2 | 1.9 | 2.1 | 1.8 | 1.7 | 1.7 |
| Short Term Debt | 0.1 | 0.1 | 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 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.6 | 0.5 | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | 1.6 | 1.3 | 0.6 | 1.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.7 | 0.6 | 0.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 13.4 | 10.2 | 6.3 | 8.0 | 4.7 | 4.0 | 2.4 | 1.3 | 0.9 | 0.9 | 1.3 | 1.0 | 1.2 | 2.2 | 1.3 | 1.5 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.5 | 1.5 |
| Operating Lease Liabilities Non-Current | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16.2 | 13.0 | 8.1 | 10.0 | 6.9 | 6.0 | 4.6 | 3.2 | 2.6 | 2.6 | 1.8 | 1.5 | 1.8 | 2.8 | 1.9 | 2.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | 193.6 | 185.6 | 116.2 | 76.7 | 72.0 | 68.6 | 64.3 | 64.1 | 64.1 | 63.9 | 63.9 | 63.9 | 63.9 | 64.1 | 64.1 | 64.0 | 64.0 | |||||||||||||||||||||||
| Retained Earnings | (56.8) | (45.5) | (45.2) | (40.4) | (40.6) | (41.1) | (40.3) | (39.5) | (39.7) | (39.4) | (35.9) | (34.2) | (33.9) | (33.1) | (31.5) | (31.6) | (31.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 131.9 | 141.0 | 71.8 | 37.5 | 32.6 | 28.6 | 25.1 | 25.7 | 25.4 | 25.5 | 29.1 | 30.7 | 31.1 | 31.9 | 33.6 | 33.5 | 33.2 | |||||||||||||||||||||||
| Total Equity | 131.9 | 141.0 | 71.8 | 37.5 | 32.6 | 28.6 | 25.1 | 25.7 | 25.4 | 25.5 | 29.1 | 30.7 | 31.1 | 31.9 | 33.6 | 33.5 | 33.2 | 32.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 |
| Net debt | - | - | - | - | - | - | (12.6) | (12.0) | (11.9) | (11.9) | (12.6) | (13.4) | (15.1) | (18.7) | (7.2) | (7.9) | (21.2) | (21.1) | ||||||||||||||||||||||
| Working Capital | 35.0 | 44.6 | 25.5 | 9.7 | 20.1 | 16.7 | 12.6 | 13.4 | 13.1 | 13.2 | 15.3 | 17.0 | 18.0 | 19.4 | 22.1 | 22.7 | 22.4 | 21.5 | ||||||||||||||||||||||
| Book Value | 131.9 | 141.0 | 71.8 | 37.5 | 32.6 | 28.6 | 25.1 | 25.7 | 25.4 | 25.5 | 29.1 | 30.7 | 31.1 | 31.9 | 33.6 | 33.5 | 33.2 | 32.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.4 | 0.2 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 54.7 | 20.7 | 14.1 | 21.6 | 23.6 | 1.8 | 1.3 | 1.9 | 1.6 | 1.7 | 2.1 | 2.3 | 1.9 | 3.1 | 2.8 | 1.8 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 14.7 | 13.7 | 12.7 | 12.9 | 12.1 | 11.2 | 10.5 | 9.6 | 8.7 | 7.8 | (6.7) | (5.8) | (5.0) | (4.3) | - | - | - | - |
| Property,Plant & Equipment Net | 42.4 | 12.9 | 13.5 | 12.1 | 11.1 | 11.2 | 12.2 | 15.2 | 15.1 | 15.7 | 16.0 | 13.5 | 12.4 | 9.5 | 6.0 | 3.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.0 | 0.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.4 | 0.5 | 0.9 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.0 | 0.7 | 0.5 | 0.5 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 153.9 | 34.6 | 28.1 | 34.7 | 35.0 | 13.3 | 13.7 | 17.6 | 17.1 | 17.8 | 18.3 | 16.5 | 14.9 | 13.4 | 9.0 | 5.9 | - | - |
| 0.4 |
| - |
| - |
| Short Term Debt | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.7 | 0.5 | 0.4 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.0 | 0.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2.9 | 1.6 | 0.1 | 0.2 | 0.3 | 0.6 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 10.2 | 4.0 | 0.9 | 2.2 | 2.1 | 4.5 | 4.0 | 3.5 | 3.9 | 3.4 | 2.4 | 2.3 | 2.5 | 1.6 | 1.6 | 0.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13.0 | 6.0 | 2.6 | 2.8 | 2.6 | 6.1 | 5.2 | 6.1 | 6.8 | 6.4 | 5.8 | 3.5 | 3.9 | 2.0 | 2.2 | 1.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 185.6 | 68.6 | 63.9 | 64.1 | 64.0 | 39.1 | 37.1 | 36.4 | 36.2 | 36.1 | 35.9 | 35.7 | 32.0 | 30.7 | 25.6 | 24.5 | - | - |
| Retained Earnings | (45.5) | (41.1) | (39.4) | (33.1) | (32.7) | (32.7) | (29.4) | (25.7) | (26.6) | (25.4) | (24.1) | (23.3) | (21.7) | (20.0) | (19.5) | (20.1) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | 0.0 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 141.0 | 28.6 | 25.5 | 31.9 | 32.4 | 7.2 | 8.5 | 11.4 | 10.4 | 11.3 | 12.5 | 13.0 | 11.0 | 11.3 | 6.8 | 4.9 | 3.0 | 1.8 |
| Total Equity | 141.0 | 28.6 | 25.5 | 31.9 | 32.4 | 7.2 | 8.5 | 11.4 | 10.4 | 11.3 | 12.5 | 13.0 | 11.0 | 11.3 | 6.8 | 4.9 | 3.0 | 1.8 |
| - |
| - |
| Net debt | (30.3) | (17.8) | (11.9) | (18.7) | (21.1) | (0.6) | 0.0 | 1.7 | 1.8 | 1.9 | 1.8 | 0.8 | 1.1 | (0.6) | 0.2 | (0.3) | - | - |
| Working Capital | 44.6 | 16.7 | 13.2 | 19.4 | 21.5 | (2.7) | (2.7) | (1.6) | (2.4) | (1.7) | (0.3) | 0.0 | (0.6) | 1.5 | 1.2 | 1.1 | - | - |
| Book Value | 141.0 | 28.6 | 25.5 | 31.9 | 32.4 | 7.2 | 8.5 | 11.4 | 10.4 | 11.3 | 12.5 | 13.0 | 11.0 | 11.3 | 6.8 | 4.9 | 3.0 | 1.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 23.6 |
| 23.1 |
| 23.6 |
| 24.6 |
| 1.8 |
| 2.5 |
| 1.2 |
| 1.1 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.9 |
| 2.1 |
| 1.4 |
| 1.3 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 2.2 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 11.1 |
| 11.2 |
| 10.9 |
| 11.0 |
| 11.2 |
| 11.4 |
| 11.9 |
| 12.1 |
| 12.2 |
| 15.2 |
| 15.3 |
| 15.3 |
| 15.2 |
| 14.9 |
| 14.9 |
| 15.0 |
| 15.1 |
| 15.3 |
| 15.4 |
| 15.6 |
| 15.7 |
| 15.9 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| 34.5 |
| 34.8 |
| 35.9 |
| 13.3 |
| 14.1 |
| 13.4 |
| 13.4 |
| 13.7 |
| 17.0 |
| 17.1 |
| 17.3 |
| 17.6 |
| 17.5 |
| 16.7 |
| 16.8 |
| 17.1 |
| 17.5 |
| 17.5 |
| 17.7 |
| 17.8 |
| 17.7 |
| 18.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 2.0 |
| 1.8 |
| 1.9 |
| 3.0 |
| 4.5 |
| 3.6 |
| 3.7 |
| 3.9 |
| 4.0 |
| 4.2 |
| 4.2 |
| 3.9 |
| 3.5 |
| 3.7 |
| 4.2 |
| 4.1 |
| 3.9 |
| 3.9 |
| 3.6 |
| 3.8 |
| 3.4 |
| 3.2 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.6 |
| 2.2 |
| 2.4 |
| 3.9 |
| 6.1 |
| 5.2 |
| 5.3 |
| 5.2 |
| 5.2 |
| 6.6 |
| 6.6 |
| 6.4 |
| 6.1 |
| 6.2 |
| 6.8 |
| 6.8 |
| 6.8 |
| 6.7 |
| 6.4 |
| 6.6 |
| 6.4 |
| 6.3 |
| 6.0 |
| 64.0 |
| 64.0 |
| 63.9 |
| 63.9 |
| 39.1 |
| 39.1 |
| 37.3 |
| 37.2 |
| 37.1 |
| 37.1 |
| 36.7 |
| 36.5 |
| 36.4 |
| 36.4 |
| 36.4 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.2 |
| 36.1 |
| 36.0 |
| 36.0 |
| (32.7) |
| (32.7) |
| (32.6) |
| (33.0) |
| (32.7) |
| (30.9) |
| (29.9) |
| (29.7) |
| (29.4) |
| (27.5) |
| (26.9) |
| (26.4) |
| (25.7) |
| (25.9) |
| (27.2) |
| (27.0) |
| (26.6) |
| (26.1) |
| (25.8) |
| (25.8) |
| (25.4) |
| (25.3) |
| (24.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.4 |
| 32.3 |
| 32.3 |
| 32.0 |
| 7.2 |
| 8.9 |
| 8.1 |
| 8.2 |
| 8.5 |
| 10.4 |
| 10.5 |
| 10.9 |
| 11.4 |
| 11.2 |
| 10.0 |
| 9.9 |
| 10.4 |
| 10.8 |
| 11.1 |
| 11.1 |
| 11.3 |
| 11.5 |
| 12.3 |
| 32.3 |
| 32.3 |
| 32.0 |
| 7.2 |
| 8.9 |
| 8.1 |
| 8.2 |
| 8.5 |
| 10.4 |
| 10.5 |
| 10.9 |
| 11.4 |
| 11.2 |
| 10.0 |
| 9.9 |
| 10.4 |
| 10.8 |
| 11.1 |
| 11.1 |
| 11.3 |
| 11.5 |
| 12.3 |
| (21.6) |
| (22.4) |
| (23.0) |
| (0.6) |
| (1.4) |
| (0.0) |
| 0.1 |
| (0.0) |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.2 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.8 |
| 1.8 |
| 21.2 |
| 21.6 |
| 21.6 |
| (2.7) |
| (1.1) |
| (2.5) |
| (2.8) |
| (2.7) |
| (2.8) |
| (2.7) |
| (2.3) |
| (1.6) |
| (1.6) |
| (2.8) |
| (2.7) |
| (2.4) |
| (2.1) |
| (1.9) |
| (2.0) |
| (1.7) |
| (1.5) |
| (0.8) |
| 32.3 |
| 32.3 |
| 32.0 |
| 7.2 |
| 8.9 |
| 8.1 |
| 8.2 |
| 8.5 |
| 10.4 |
| 10.5 |
| 10.9 |
| 11.4 |
| 11.2 |
| 10.0 |
| 9.9 |
| 10.4 |
| 10.8 |
| 11.1 |
| 11.1 |
| 11.3 |
| 11.5 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |