| (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 | 35.1 | 26.3 | 11.3 | - | 6.0 | 6.8 | 2.1 | 2.7 | 5.2 | 7.1 | 2.2 | 9.1 | 8.0 | 11.5 | 2.3 | 0.5 | 0.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 14.0 | - | 0.6 | 0.8 | 0.0 | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Cash And Short Term Investments | 35.1 | 26.3 | 25.3 | - | 6.7 | 7.6 | 2.1 | 2.7 | 5.2 | 7.1 | 2.2 | 9.2 | 8.1 | 11.6 | 2.4 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | 21.2 | 14.0 | 20.1 | 15.0 | 18.1 | 16.5 | 15.3 | 19.7 | 17.2 | 12.2 | 22.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | 0.8 | 0.9 | 1.5 | - | 1.1 | 1.4 | 1.9 | 2.0 | 2.4 | 2.4 | 2.0 | 1.9 | 1.6 | 2.2 | 2.4 | 2.1 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 10.4 | 12.3 | 11.5 | - | 12.7 | 12.7 | 12.5 | 12.2 | 9.7 | 7.9 | 5.9 | 1.7 | 1.6 | 1.6 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 4.0 | 4.2 | 2.7 | - | 2.8 | 6.3 | 7.7 | 6.3 | 5.4 | 5.2 | 4.0 | 0.5 | 0.6 | 0.3 | 0.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 5.8 | - | 10.5 | 8.9 | 9.6 | 5.8 | 0.0 | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 11.7 | - | 10.5 | 8.9 | 9.6 | 7.3 | 1.2 | - | - | - | - | |
| (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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | 34.9 | 32.6 | 25.3 | 26.3 | 26.8 | 25.7 | 19.5 | 11.3 | - | 14.4 | - | - | 13.3 | |||||||||||||||||||||||||
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| Prepaid Expenses | 2.0 | 2.4 | 1.7 | - | 1.0 | 1.2 | 1.3 | 0.9 | 1.0 | 0.9 | 0.6 | 0.4 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 58.6 | 51.2 | 45.1 | - | 27.8 | 22.3 | 24.1 | 19.2 | 25.5 | 25.1 | 18.8 | 29.0 | 25.9 | 25.7 | 27.7 | 3.2 | - |
| 1.8 |
| - |
| - |
| Accumulated Depreciation | 9.1 | 10.7 | 10.4 | - | 10.5 | 8.8 | 7.6 | 6.4 | 5.0 | 3.8 | 3.0 | 1.4 | 1.3 | 1.2 | 1.4 | 1.6 | - |
| Property,Plant & Equipment Net | 1.3 | 1.5 | 1.2 | - | 2.2 | 3.9 | 5.0 | 5.8 | 4.7 | 4.0 | 2.9 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | - |
| Long Term Investments | - | - | - | - | 1.0 | 1.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.1 | 0.4 | 0.7 | - | - | - | - | - | 0.5 | 0.5 | 0.1 | - | - | - | - | - | - |
| Goodwill | 11.0 | 15.6 | 15.6 | - | 15.7 | 15.7 | 17.3 | 17.3 | 17.5 | 17.3 | 17.5 | 3.3 | 3.3 | 3.2 | 3.2 | 0.0 | - |
| Intangible Assets | 1.9 | 1.6 | 1.4 | - | 2.0 | 3.9 | 4.3 | 4.7 | 5.3 | 6.0 | 7.0 | 2.8 | 0.8 | 0.8 | 0.9 | - | - |
| Operating Lease Right Of Use Assets | 1.5 | 2.3 | 1.9 | - | 0.9 | 1.0 | 0.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 8.0 | 4.9 | 5.0 | - | 0.2 | 0.3 | 0.3 | 0.4 | 0.0 | 0.1 | 0.3 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | 6.0 | 5.4 | 4.9 | - | 2.4 | 2.2 | 2.6 | 3.1 | 3.8 | 5.0 | 4.3 | 5.6 | 3.1 | 3.0 | 3.0 | 0.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 88.3 | 82.9 | 75.8 | - | 52.4 | 50.4 | 54.4 | 50.5 | 56.8 | 57.4 | 50.4 | 41.0 | 33.5 | 32.4 | 34.3 | 3.9 | - |
| 0.3 |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 6.0 | - | - | - | - | 1.5 | 1.2 | - | - | - | - | - |
| Deferred Revenue Current | 19.0 | 17.1 | 15.9 | - | 16.5 | 11.5 | 12.3 | 10.4 | 15.5 | 7.6 | 9.5 | 9.9 | 10.5 | 10.6 | 8.9 | 0.9 | - |
| Operating Lease Liabilities Current | 0.9 | 1.1 | 0.9 | - | 0.6 | 0.5 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | 0.2 | - | - | 1.0 | 1.5 | 0.6 | 1.2 | 1.1 | 1.4 | 1.1 | 5.6 | 4.6 | 2.6 | 0.3 | - |
| Other Current Liabilities | - | - | - | - | - | 2.0 | 2.0 | 2.9 | 1.9 | 3.0 | 1.5 | 1.6 | - | - | - | - | - |
| Total Current Liabilities | 36.8 | 34.7 | 30.0 | - | 31.0 | 31.7 | 33.0 | 35.4 | 33.7 | 25.7 | 22.5 | 19.7 | 19.2 | 18.2 | 16.5 | 1.9 | - |
| - |
| Operating Lease Liabilities Non-Current | 0.6 | 1.3 | 1.0 | - | 0.4 | 0.5 | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 19.6 | 17.8 | 16.3 | - | 8.5 | 6.2 | 7.0 | 7.7 | 7.5 | 11.8 | 9.0 | 12.7 | 7.5 | 5.0 | 6.3 | 0.2 | - |
| Deferred Tax Liabilities | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.9 | 1.4 | 1.5 | - | 1.0 | 0.9 | 1.0 | 1.0 | 1.1 | 1.3 | 1.2 | 0.8 | 0.4 | 0.2 | 0.2 | 0.0 | - |
| Total Non-Current Liabilities | 22.1 | 20.5 | 18.9 | - | 10.1 | 13.6 | 17.0 | 9.5 | 13.9 | 18.8 | 16.2 | 13.6 | 7.8 | 5.2 | 6.6 | 1.5 | - |
| Total Liabilities | 58.9 | 55.2 | 48.9 | - | 41.1 | 45.3 | 50.1 | 45.9 | 47.6 | 44.5 | 38.7 | 33.2 | 27.1 | 23.4 | 23.1 | 3.4 | - |
| - |
| Additional Paid In Capital | 62.1 | 62.0 | 64.0 | - | 63.9 | 63.9 | 63.8 | 63.7 | 63.4 | 62.9 | 62.3 | 61.9 | 61.5 | 61.2 | 60.2 | 49.0 | - |
| Retained Earnings | (32.5) | (34.1) | (35.0) | 229.0 | (50.9) | (57.0) | (57.4) | (57.0) | (52.3) | (47.8) | (48.6) | (52.4) | (53.6) | (52.4) | (49.1) | (48.6) | - |
| Accumulated Other Comprehensive Income | (0.3) | (0.4) | (0.3) | - | 0.1 | 0.0 | (0.3) | (0.3) | (0.1) | (0.3) | (0.1) | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - |
| Treasury Stock | - | - | 2.0 | - | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.8 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 29.4 | 27.7 | 26.8 | - | 11.1 | 5.1 | 4.3 | 4.6 | 9.2 | 12.9 | 11.7 | 7.8 | 6.5 | 9.0 | 11.3 | 0.4 | 1.6 |
| Total Equity | 29.4 | 27.7 | 26.8 | - | 11.3 | 5.1 | 4.3 | 4.6 | 9.2 | 12.9 | 11.7 | 7.8 | 6.5 | 9.0 | 11.3 | 0.4 | 1.6 |
| - |
| Net debt | - | - | - | - | (6.6) | 4.2 | - | 7.9 | 3.7 | 2.5 | 5.1 | (8.1) | - | - | - | - | - |
| Working Capital | 21.7 | 16.5 | 15.1 | - | (3.2) | (9.4) | (8.9) | (16.2) | (8.2) | (0.6) | (3.7) | 9.3 | 6.7 | 7.5 | 11.2 | 1.3 | - |
| Book Value | 29.4 | 27.7 | 26.8 | - | 11.1 | 5.1 | 4.3 | 4.6 | 9.2 | 12.9 | 11.7 | 7.8 | 6.5 | 9.0 | 11.3 | 0.4 | 1.6 |
| Tangible Book Value | 16.5 | 10.5 | 9.8 | - | (6.7) | (14.6) | (17.3) | (17.5) | (13.6) | (10.4) | (12.7) | 1.6 | 2.3 | 5.0 | 7.2 | 0.4 | - |
| 15.4 |
| 5.0 |
| 6.0 |
| 6.2 |
| 9.4 |
| 9.4 |
| 6.8 |
| 6.9 |
| 6.9 |
| 7.6 |
| 2.1 |
| 1.3 |
| 1.0 |
| 2.1 |
| 2.7 |
| 3.0 |
| 3.2 |
| 5.8 |
| 5.2 |
| 5.5 |
| 6.5 |
| 6.7 |
| 7.1 |
| 5.7 |
| 5.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 4.2 | 14.0 | 15.8 | 11.7 | - | - | 5.4 | 0.4 | 0.8 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Cash And Short Term Investments | - | - | 34.9 | 32.6 | 25.3 | 26.3 | 26.8 | 25.7 | 23.8 | 25.3 | - | 26.1 | - | - | 18.7 | 15.9 | 5.8 | 6.7 | 6.8 | 10.0 | 10.2 | 7.6 | 6.9 | 6.9 | 7.6 | 2.1 | 1.3 | 1.0 | 2.1 | 2.7 | 3.0 | 3.2 | 5.8 | 5.2 | 5.5 | 6.5 | 6.7 | 7.1 | 5.7 | 5.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | 1.1 | 1.1 | 1.1 | 0.9 | - | - | - | 0.9 | 12.8 | 14.9 | - | - | 11.8 | 11.3 | 19.9 | 21.2 | 9.8 | 7.4 | 8.7 | 14.0 | 9.5 | 8.0 | 10.5 | 20.1 | 10.4 | 11.9 | 11.0 | 15.0 | 13.1 | 14.8 | 13.1 | 18.1 | 15.5 | 13.1 | 13.1 | 16.5 | 12.7 | 12.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 0.9 | 1.2 | 1.2 | 1.6 | 1.5 | 1.4 | 1.5 | - | - | 1.7 | 1.6 | 1.7 | 1.1 | 1.4 | 1.3 | 1.1 | 1.4 | 1.2 | 1.2 | 2.0 | 1.9 | 2.2 | 1.7 | 2.1 | 2.0 | 2.4 | 2.0 | 2.1 | 2.4 | 2.7 | 2.8 | 2.5 | 2.4 | 2.1 | 1.7 |
| Prepaid Expenses | 2.0 | 2.0 | 2.4 | 3.0 | 2.8 | 2.4 | 2.1 | 2.4 | 1.8 | 1.7 | 2.1 | 1.7 | - | - | 1.2 | 0.9 | 0.8 | 1.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 51.1 | 58.6 | 51.9 | 50.0 | 46.0 | 51.2 | 43.0 | 40.9 | 39.0 | 45.1 | 43.2 | 43.0 | - | - | 34.3 | 29.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.3 | 12.3 | 12.5 | 12.2 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 9.2 | 9.1 | 10.7 | 10.9 | 10.8 | 10.7 | 10.7 | 10.6 | 10.5 | 10.5 | 10.2 | 10.1 | - | - | 9.7 | 9.6 | 0.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.2 | 1.3 | 1.4 | 1.8 | 1.6 | 1.5 | 1.6 | 1.4 | 1.3 | 1.2 | 1.2 | 1.3 | - | - | 1.5 | 1.6 | 2.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 11.0 | 11.0 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | - | - | 15.6 | 15.7 | 15.7 | 15.7 | ||||||||||||||||||||||
| Intangible Assets | 2.2 | 1.9 | 1.9 | 1.8 | 1.8 | 1.6 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | - | - | 1.6 | 1.7 | 1.9 | 2.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.1 | 1.5 | 1.8 | 2.0 | 2.1 | 2.3 | 2.1 | 2.3 | 1.8 | 1.9 | 1.7 | 1.7 | - | - | 1.7 | 1.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 8.2 | 8.0 | 4.9 | 4.9 | 4.9 | 4.9 | 5.0 | 5.0 | 5.0 | 5.0 | - | - | - | - | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 7.1 | 6.0 | 6.7 | 6.1 | 5.6 | 5.4 | 4.6 | 4.8 | 4.7 | 4.9 | 4.3 | 4.9 | - | - | 2.8 | 2.6 | 2.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 83.0 | 88.3 | 84.5 | 82.6 | 77.9 | 82.9 | 73.9 | 72.1 | 69.4 | 75.8 | 73.0 | 73.6 | - | - | 58.6 | 53.5 | 51.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.9 | 4.0 | 3.9 | 4.7 | 4.4 | 4.2 | 4.6 | 3.0 | 3.0 | 2.7 | 2.4 | 2.5 | - | - | 3.0 | 2.2 | 2.6 | 2.8 | 2.7 | 3.5 | 6.1 | 6.3 | 3.9 | 3.8 | 0.0 | 6.2 | 4.9 | 5.3 | 6.2 | 6.3 | 7.2 | 5.2 | 3.6 | 5.4 | 5.1 | 4.6 | 4.2 | 5.2 | 4.1 | 4.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 18.6 | 19.0 | 17.6 | 17.8 | 17.2 | 17.1 | 17.5 | 15.9 | 17.3 | 15.9 | 18.5 | 16.9 | - | - | 17.5 | 18.6 | 18.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.1 | 0.9 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | - | - | 0.8 | 0.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 30.6 | 36.8 | 31.6 | 33.0 | 30.2 | 34.7 | 30.2 | 26.8 | 27.3 | 30.0 | 30.3 | 29.1 | - | - | 32.6 | 30.6 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 5.1 | 5.8 | 1.4 | 2.0 | 8.0 | 8.1 | 0.0 | 0.0 | 0.0 | 0.2 | - | - | - | - | - | - | - | - | 9.1 | - |
| Operating Lease Liabilities Non-Current | 1.0 | 0.6 | 0.8 | 0.9 | 1.1 | 1.3 | 1.1 | 1.3 | 0.9 | 1.0 | 0.8 | 0.8 | - | - | 0.9 | 0.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 20.9 | 19.6 | 21.9 | 20.4 | 18.2 | 17.8 | 15.6 | 15.8 | 14.2 | 16.3 | 14.7 | 16.7 | - | - | 9.4 | 8.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.0 | 1.9 | 2.0 | 1.8 | 1.7 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | - | - | 1.1 | 1.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 23.8 | 22.1 | 24.6 | 23.1 | 21.0 | 20.5 | 18.1 | 18.5 | 16.6 | 18.9 | 17.1 | 19.3 | - | - | 11.5 | 10.6 | ||||||||||||||||||||||||
| Total Liabilities | 54.4 | 58.9 | 56.2 | 56.1 | 51.3 | 55.2 | 48.3 | 45.3 | 43.9 | 48.9 | 47.4 | 49.2 | - | - | 44.7 | 41.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 62.1 | 62.1 | 62.1 | 62.1 | 62.1 | 62.0 | 62.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | - | - | 63.9 | 63.9 | 63.9 | |||||||||||||||||||||||
| Retained Earnings | (33.4) | (32.5) | (33.6) | (35.4) | (35.2) | (34.1) | (36.2) | (35.1) | (36.2) | (35.0) | (36.1) | (36.5) | 0.8 | 229.0 | (47.3) | (49.8) | (51.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.3) | (0.3) | (0.4) | (0.4) | (0.4) | (0.4) | (0.3) | (0.4) | (0.4) | (0.3) | (0.4) | (0.4) | - | - | (0.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 2.0 | - | - | - | 2.0 | 2.0 | 2.0 | 2.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 28.6 | 29.4 | 28.2 | 26.5 | 26.7 | 27.7 | 25.7 | 26.7 | 25.6 | 26.8 | 25.6 | 24.4 | - | - | 13.9 | 11.8 | 10.7 | |||||||||||||||||||||||
| Total Equity | 28.6 | 29.4 | 28.2 | 26.5 | 26.7 | 27.7 | 25.7 | 26.7 | 25.6 | 26.8 | 25.6 | 24.4 | - | - | 13.9 | 11.8 | 10.7 | 11.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 5.2 | 9.0 | 11.7 | 11.8 | 12.3 | 11.4 | 12.1 | 11.7 | 11.5 | 10.5 | 9.9 | - | - | - | - | - | - | - | - | 9.1 | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (4.4) | |||||||||||||||||||||
| Working Capital | 20.6 | 21.7 | 20.3 | 17.0 | 15.7 | 16.5 | 12.8 | 14.1 | 11.7 | 15.1 | 12.9 | 13.9 | - | - | 1.7 | (1.5) | (3.1) | (3.2) | ||||||||||||||||||||||
| Book Value | 28.6 | 29.4 | 28.2 | 26.5 | 26.7 | 27.7 | 25.7 | 26.7 | 25.6 | 26.8 | 25.6 | 24.4 | - | - | 13.9 | 11.8 | 10.7 | 11.1 | ||||||||||||||||||||||
| Tangible Book Value | 15.5 | 16.5 | 10.8 | 9.1 | 9.3 | 10.5 | 8.5 | 9.7 | 8.6 | 9.8 | 8.7 | 7.5 | - | - | (3.3) | (5.6) | (6.9) | |||||||||||||||||||||||
| 0.7 |
| 0.9 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.7 |
| 1.3 |
| 1.1 |
| 0.9 |
| 1.0 |
| 0.9 |
| 1.1 |
| 1.0 |
| 1.1 |
| 1.0 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 27.8 |
| 18.6 |
| 18.1 |
| 19.5 |
| 22.3 |
| 17.9 |
| 15.8 |
| 20.0 |
| 24.1 |
| 15.1 |
| 15.4 |
| 15.2 |
| 19.2 |
| 19.3 |
| 20.4 |
| 21.7 |
| 25.5 |
| 23.2 |
| 21.7 |
| 21.9 |
| 25.1 |
| 19.9 |
| 19.0 |
| 10.5 |
| 9.8 |
| 9.6 |
| 9.2 |
| 8.8 |
| 8.4 |
| 8.1 |
| 8.0 |
| 7.6 |
| 7.2 |
| 6.7 |
| 6.8 |
| 6.4 |
| 5.9 |
| 5.6 |
| 5.3 |
| 5.0 |
| 4.7 |
| 4.4 |
| 4.1 |
| 3.8 |
| 3.6 |
| 3.0 |
| 2.2 |
| 3.0 |
| 3.0 |
| 3.5 |
| 3.9 |
| 4.0 |
| 4.3 |
| 4.6 |
| 5.0 |
| 5.1 |
| 5.5 |
| 5.7 |
| 5.8 |
| 5.8 |
| 4.8 |
| 4.5 |
| 4.7 |
| 4.8 |
| 4.5 |
| 4.4 |
| 4.0 |
| 4.0 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.6 |
| 15.6 |
| 17.2 |
| 17.3 |
| 17.2 |
| 17.3 |
| 17.4 |
| 17.3 |
| 17.3 |
| 17.4 |
| 17.6 |
| 17.5 |
| 17.4 |
| 17.4 |
| 17.3 |
| 17.3 |
| 17.4 |
| 17.4 |
| 3.3 |
| 3.5 |
| 3.8 |
| 3.9 |
| 4.0 |
| 4.1 |
| 4.2 |
| 4.3 |
| 4.4 |
| 4.5 |
| 4.6 |
| 4.7 |
| 4.9 |
| 5.0 |
| 5.1 |
| 5.3 |
| 5.5 |
| 5.7 |
| 5.8 |
| 6.0 |
| 6.2 |
| 6.5 |
| 1.0 |
| 0.9 |
| 1.0 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.9 |
| 1.1 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.9 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.1 |
| 2.4 |
| 2.0 |
| 2.2 |
| 3.7 |
| 3.8 |
| 3.2 |
| 2.6 |
| 2.7 |
| 2.8 |
| 2.8 |
| 3.1 |
| 3.1 |
| 2.9 |
| 2.9 |
| 3.8 |
| 3.9 |
| 4.2 |
| 4.5 |
| 5.0 |
| 4.4 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.4 |
| 45.1 |
| 45.0 |
| 46.8 |
| 50.4 |
| 46.6 |
| 45.0 |
| 50.3 |
| 54.4 |
| 45.9 |
| 46.8 |
| 47.1 |
| 50.5 |
| 50.3 |
| 50.5 |
| 51.9 |
| 56.8 |
| 54.7 |
| 53.3 |
| 54.0 |
| 57.4 |
| 51.9 |
| 50.1 |
| 2.4 |
| 5.1 |
| 4.0 |
| 6.0 |
| 10.3 |
| 10.3 |
| 3.3 |
| 3.9 |
| 11.7 |
| 11.5 |
| 10.5 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 13.4 |
| 12.6 |
| 12.4 |
| 11.5 |
| 9.4 |
| 9.2 |
| 9.7 |
| 12.3 |
| 11.1 |
| 11.7 |
| 11.0 |
| 10.4 |
| 10.0 |
| 13.5 |
| 15.6 |
| 15.5 |
| 12.7 |
| 11.1 |
| 9.6 |
| 7.6 |
| 7.8 |
| 9.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.7 |
| 1.1 |
| 0.7 |
| 0.7 |
| 1.5 |
| 1.0 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.4 |
| 1.2 |
| 0.8 |
| 0.7 |
| 0.6 |
| 1.1 |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.7 |
| 2.0 |
| 2.5 |
| 3.2 |
| 2.6 |
| 2.9 |
| 3.8 |
| 2.5 |
| 2.9 |
| 1.9 |
| 2.5 |
| 3.0 |
| 3.7 |
| 3.0 |
| 2.2 |
| 2.6 |
| 30.0 |
| 31.0 |
| 28.7 |
| 29.2 |
| 29.8 |
| 31.7 |
| 30.9 |
| 29.8 |
| 27.1 |
| 31.5 |
| 34.6 |
| 36.8 |
| 35.4 |
| 35.4 |
| 35.2 |
| 35.5 |
| 32.4 |
| 33.7 |
| 29.1 |
| 26.7 |
| 25.9 |
| 25.7 |
| 21.8 |
| 22.7 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 8.5 |
| 6.8 |
| 7.1 |
| 6.1 |
| 6.2 |
| 7.3 |
| 7.3 |
| 9.0 |
| 7.0 |
| 6.8 |
| 5.9 |
| 6.9 |
| 7.7 |
| 7.0 |
| 6.6 |
| 5.7 |
| 7.5 |
| 9.4 |
| 9.6 |
| 10.2 |
| 11.8 |
| 10.6 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.0 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.2 |
| 10.7 |
| 10.1 |
| 8.4 |
| 8.5 |
| 12.6 |
| 13.6 |
| 10.4 |
| 11.2 |
| 18.8 |
| 17.0 |
| 8.7 |
| 7.8 |
| 8.8 |
| 9.5 |
| 8.7 |
| 8.1 |
| 11.9 |
| 13.9 |
| 16.1 |
| 16.4 |
| 17.0 |
| 18.8 |
| 17.5 |
| 15.4 |
| 41.0 |
| 41.3 |
| 37.2 |
| 37.8 |
| 42.4 |
| 45.3 |
| 41.3 |
| 41.0 |
| 47.5 |
| 50.1 |
| 43.4 |
| 44.6 |
| 44.1 |
| 44.9 |
| 43.9 |
| 43.6 |
| 44.4 |
| 47.6 |
| 45.2 |
| 43.2 |
| 43.0 |
| 44.5 |
| 39.3 |
| 38.1 |
| 63.9 |
| 63.9 |
| 63.9 |
| 63.9 |
| 63.9 |
| 63.9 |
| 63.9 |
| 63.8 |
| 63.8 |
| 63.8 |
| 63.8 |
| 63.7 |
| 63.7 |
| 63.6 |
| 63.6 |
| 63.5 |
| 63.4 |
| 63.3 |
| 63.2 |
| 63.1 |
| 62.9 |
| 62.8 |
| 62.5 |
| (50.9) |
| (54.2) |
| (54.9) |
| (57.6) |
| (57.0) |
| (56.7) |
| (57.8) |
| (58.8) |
| (57.4) |
| (59.0) |
| (59.5) |
| (58.8) |
| (55.9) |
| (55.1) |
| (54.7) |
| (54.3) |
| (52.3) |
| (51.7) |
| (50.9) |
| (49.9) |
| (47.8) |
| (48.2) |
| (48.5) |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.2) |
| (0.4) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.1) |
| (0.2) |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 7.9 |
| 7.3 |
| 4.4 |
| 5.1 |
| 3.4 |
| 2.3 |
| 2.8 |
| 4.3 |
| 2.6 |
| 2.2 |
| 2.9 |
| 5.6 |
| 6.4 |
| 6.9 |
| 7.5 |
| 9.2 |
| 9.5 |
| 10.2 |
| 11.0 |
| 12.9 |
| 12.6 |
| 12.0 |
| 7.9 |
| 7.3 |
| 4.4 |
| 5.1 |
| 5.3 |
| 4.0 |
| 2.8 |
| 4.3 |
| 2.6 |
| 2.2 |
| 2.9 |
| 5.6 |
| 6.4 |
| 6.9 |
| 7.5 |
| 9.2 |
| 9.5 |
| 10.2 |
| 11.0 |
| 12.9 |
| 12.6 |
| 12.0 |
| (4.9) |
| (1.2) |
| 4.2 |
| 4.9 |
| 5.3 |
| 3.8 |
| 10.0 |
| 10.3 |
| 10.4 |
| 8.4 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| (10.2) |
| (11.1) |
| (10.4) |
| (9.4) |
| (13.0) |
| (14.0) |
| (7.1) |
| (7.5) |
| (19.5) |
| (21.4) |
| (20.2) |
| (16.2) |
| (15.9) |
| (15.1) |
| (10.7) |
| (8.2) |
| (6.0) |
| (5.1) |
| (4.0) |
| (0.6) |
| (1.9) |
| (3.7) |
| 7.9 |
| 7.3 |
| 4.4 |
| 5.1 |
| 3.4 |
| 2.3 |
| 2.8 |
| 4.3 |
| 2.6 |
| 2.2 |
| 2.9 |
| 5.6 |
| 6.4 |
| 6.9 |
| 7.5 |
| 9.2 |
| 9.5 |
| 10.2 |
| 11.0 |
| 12.9 |
| 12.6 |
| 12.0 |
| (6.7) |
| (11.1) |
| (12.0) |
| (15.0) |
| (14.6) |
| (16.2) |
| (17.4) |
| (18.6) |
| (17.3) |
| (19.0) |
| (19.7) |
| (19.1) |
| (16.4) |
| (15.7) |
| (15.5) |
| (15.2) |
| (13.6) |
| (13.4) |
| (12.8) |
| (12.1) |
| (10.4) |
| (11.0) |
| (11.9) |