| (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 | 15.8 | 24.9 | 9.6 | - | - | - | - | - | - | - | 4.1 | 5.8 | 8.9 | 5.3 | 4.3 | 2.9 | 2.8 | 1.9 |
| Restricted Cash | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 15.8 | 24.9 | 9.6 | - | - | - | - | - | - | - | 4.1 | 5.8 | 8.9 | 5.3 | 4.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | 4.0 | 4.5 | 3.6 | 8.8 | 5.2 | 5.0 | 4.0 | 3.4 | 10.8 | 14.1 | 2.9 | 2.4 | 7.3 | 2.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | 4.1 | 6.7 | 8.6 | 5.6 | 6.7 | 3.6 | 2.3 | 2.8 | 2.5 | 1.7 | 3.0 | 2.5 | 1.5 | 2.0 | 2.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1.0 | 1.0 | 5.4 | 4.8 | 4.2 | 3.9 | 3.8 | 4.3 | - | - | - | 4.6 | 4.5 | 4.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 3.1 | 2.3 | 12.9 | 22.0 | 3.4 | 2.8 | 3.1 | 3.2 | 2.7 | 0.7 | 1.1 | 1.1 | 0.9 | 1.8 | 1.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 1.8 | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 1.8 | - | - | - | - | - | - | - | - | ||
| (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 | 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 27.6 | 33.0 | 15.8 | 15.0 | 20.0 | 26.6 | 24.9 | 29.2 | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 2.9 |
| 2.8 |
| 1.9 |
| 4.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.6 | 0.8 | 1.1 | 2.0 | 0.9 | 0.9 | 1.8 | 1.1 | 0.8 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.3 | 0.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 18.9 | 35.2 | 22.9 | 104.0 | 151.8 | 27.0 | 16.8 | 11.2 | 10.3 | 16.3 | 21.6 | 13.1 | 16.9 | 16.8 | 9.7 | 11.8 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 0.6 | 0.5 | 3.8 | 3.6 | 3.6 | 3.5 | 3.5 | 3.9 | 3.8 | 4.1 | 3.8 | 3.3 | 2.7 | 2.2 | 1.8 | 1.3 | - | - |
| Property,Plant & Equipment Net | 0.4 | 0.5 | 1.7 | 1.2 | 0.6 | 0.3 | 0.4 | 0.4 | 0.6 | 0.8 | 1.2 | 1.6 | 2.1 | 2.3 | 2.0 | 2.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | 0.0 | 0.0 | 4.0 | 4.0 | 5.8 | 20.2 | 20.5 | 20.8 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.7 | 3.3 | 4.3 | 4.8 | 1.0 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 12.3 | 12.7 | 13.0 | 13.0 | 9.5 | 8.4 | 8.5 | 8.8 | 13.5 | 14.5 | 16.8 | 16.0 | 11.1 | 7.6 | 4.0 | - | - |
| Other Non-Current Assets | 0.9 | 1.0 | 1.5 | 1.6 | 0.9 | 0.8 | 1.0 | 1.0 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29.8 | 60.4 | 50.0 | 135.4 | 178.1 | 51.5 | 53.6 | 48.5 | 55.3 | 38.6 | 37.5 | 31.7 | 35.2 | 30.4 | 19.4 | 18.4 | - | - |
| 0.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | 0.4 | 0.1 | - | - | - | - | 0.2 | 1.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.8 | 0.7 | 1.0 | 1.0 | 0.5 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3.5 | 4.5 | 1.0 | - | - | - | - | 0.6 | 0.4 | 0.3 | 0.6 | 0.4 | 1.0 | - | - | - | - | - |
| Other Current Liabilities | - | - | 2.0 | 2.2 | 1.6 | 1.2 | 1.4 | 1.8 | 1.2 | 2.4 | 2.6 | 1.8 | 1.6 | 1.1 | 0.8 | 0.9 | - | - |
| Total Current Liabilities | 7.8 | 11.9 | 17.8 | 38.7 | 15.8 | 14.7 | 14.0 | 13.6 | 5.5 | 3.3 | 4.2 | 3.4 | 3.5 | 5.9 | 2.3 | 1.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.4 | 2.9 | 3.6 | 4.1 | 0.6 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Deferred Tax Liabilities | - | - | - | 0.1 | 0.1 | 0.1 | 0.3 | 0.8 | - | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | (0.2) | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.4 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 1.3 | 1.2 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11.5 | 28.1 | 30.3 | 52.6 | 25.9 | 21.4 | 21.3 | 19.0 | 6.9 | 4.7 | 4.3 | 3.6 | 3.8 | 6.2 | 2.7 | 2.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 343.3 | 335.1 | 283.9 | 254.0 | 241.7 | 127.0 | 110.3 | 95.5 | 90.6 | 69.7 | 69.2 | 68.5 | 67.5 | 66.8 | 68.1 | 67.3 | - | - |
| Retained Earnings | (317.3) | (294.6) | (256.8) | (163.6) | (81.8) | (89.2) | (70.2) | (58.2) | (34.3) | (27.7) | (28.0) | (32.3) | (28.7) | (35.6) | (44.7) | (44.5) | - | - |
| Accumulated Other Comprehensive Income | 0.0 | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | - | - |
| Treasury Stock | - | - | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.1 | 6.7 | 6.4 | 6.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 18.3 | 32.3 | 19.7 | 82.8 | 154.5 | 30.1 | 32.3 | 29.5 | 48.5 | 33.9 | 33.1 | 28.1 | 31.4 | 24.2 | 16.8 | 16.1 | 13.0 | 9.7 |
| Total Equity | 18.3 | 32.3 | 19.7 | 82.8 | 154.5 | 30.1 | 32.3 | 29.5 | 48.5 | 33.9 | 33.1 | 28.1 | 31.4 | 24.2 | 16.8 | 16.1 | 13.0 | 9.7 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 11.1 | 23.4 | 5.1 | 65.3 | 136.0 | 12.3 | 2.8 | (2.4) | 4.8 | 12.9 | 17.4 | 9.7 | 13.4 | 11.0 | 7.5 | 9.9 | - | - |
| Book Value | 18.3 | 32.3 | 19.7 | 82.8 | 154.5 | 30.1 | 32.3 | 29.5 | 48.5 | 33.9 | 33.1 | 28.1 | 31.4 | 24.2 | 16.8 | 16.1 | 13.0 | 9.7 |
| Tangible Book Value | 11.5 | 25.4 | 12.8 | 71.9 | 143.6 | 17.5 | 5.3 | 2.1 | 20.8 | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 4.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 27.6 | 33.0 | 15.8 | 15.0 | 20.0 | 26.6 | 24.9 | 29.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.7 | 4.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 1.6 | 2.8 | 2.4 | - | 3.6 | 8.3 | 8.1 | 8.1 | 8.8 | 8.3 | 5.1 | 4.2 | 5.2 | 4.1 | 5.8 | 6.0 | 5.0 | 4.8 | 4.0 | 2.5 | 4.0 | 3.7 | 3.0 | 3.0 | 3.6 | 5.8 | 7.3 | 8.4 | 10.8 | 18.6 | 18.6 | 17.7 | 14.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | 4.9 | 4.8 | 6.9 | - | 8.6 | 7.7 | 6.4 | 4.9 | 5.6 | 6.9 | 7.8 | 6.7 | 6.7 | 5.2 | 6.0 | 4.6 | 3.6 | 3.1 | 3.0 | 2.7 | 2.3 | 2.7 | 3.6 | 3.1 | 2.8 | 2.8 | 2.5 | 2.5 | 2.5 | 2.3 | 2.2 | 1.6 | 1.7 |
| Prepaid Expenses | 2.6 | 1.4 | 0.6 | 1.2 | 1.4 | 1.8 | 1.5 | 1.6 | 1.9 | 2.2 | - | 2.0 | 2.2 | 1.7 | 1.9 | 0.9 | 1.4 | 3.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 33.4 | 36.8 | 18.9 | 16.2 | 21.4 | 28.4 | 35.2 | 38.5 | 45.1 | 53.3 | - | 104.8 | 128.4 | 140.5 | 145.7 | 151.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 5.4 | 5.5 | 5.4 | - | 4.8 | 4.7 | 4.6 | 4.5 | 4.2 | 4.0 | 3.8 | 3.9 | 3.9 | 3.9 | 3.9 | 3.8 | 3.8 | 3.8 | 4.3 | 4.3 | 4.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 4.0 | 3.9 | 3.9 | - | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 1.5 | 1.5 | 1.6 | - | 1.2 | 1.1 | 1.0 | 0.9 | 0.6 | 0.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | - | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.1 | 4.1 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.5 | 2.6 | 2.7 | 2.9 | 3.0 | 3.1 | 3.3 | 3.8 | 3.9 | 4.1 | - | 4.8 | 5.0 | 5.1 | 0.9 | 1.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | 12.5 | 12.6 | 12.8 | - | 13.0 | 13.0 | 13.0 | 12.9 | 13.0 | 12.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 0.1 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.3 | 1.3 | 1.3 | - | 1.6 | 2.3 | 2.3 | 0.9 | 0.9 | 0.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 43.1 | 47.6 | 29.8 | 27.3 | 32.7 | 39.8 | 60.4 | 64.6 | 71.8 | 80.6 | - | 136.1 | 160.6 | 172.8 | 172.2 | 178.1 | 180.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2.1 | 1.5 | 3.1 | 2.5 | 2.2 | 2.0 | 2.3 | 3.0 | 2.5 | 10.5 | - | 22.0 | 6.9 | 7.5 | 4.1 | 3.4 | 4.9 | 5.7 | 3.3 | 2.8 | 3.8 | 4.2 | 3.8 | 3.1 | 3.1 | 2.5 | 2.1 | 3.2 | 3.5 | 3.5 | 2.5 | 2.7 | 1.9 | 1.4 | 1.3 | 0.7 | 1.1 | 1.0 | 1.1 | 1.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | 0.3 | - | - | 0.3 | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 0.8 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Accrued Expenses | 2.2 | 4.5 | 3.5 | 2.8 | 2.0 | 1.5 | 4.5 | 3.4 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | 2.4 | 2.1 | - | 2.2 | 2.1 | 2.2 | 1.6 | 1.6 | 2.1 | |||||||||||||||||||||||
| Total Current Liabilities | 5.4 | 7.1 | 7.8 | 6.7 | 5.6 | 6.3 | 11.9 | 10.6 | 9.6 | 16.6 | - | 41.4 | 27.8 | 21.2 | 13.9 | 15.8 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 1.8 | 0.5 | 0.4 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.1 | 2.2 | 2.4 | 2.5 | 2.6 | 2.8 | 2.9 | 3.1 | 3.3 | 3.5 | - | 4.1 | 4.3 | 4.4 | 0.5 | 0.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.8 | 1.1 | 1.4 | 2.8 | 3.4 | 4.1 | 4.5 | 4.7 | 5.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 8.3 | 10.4 | 11.5 | 12.0 | 11.6 | 13.2 | 28.1 | 27.0 | 26.6 | 29.0 | - | 55.3 | 43.7 | 36.8 | 24.2 | 25.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 0.1 | 1.5 | 1.5 | 0.1 | 1.5 | 1.5 | 1.5 | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 367.8 | 367.4 | 343.3 | 341.8 | 338.8 | 336.5 | 335.1 | 330.6 | 327.2 | 323.5 | - | 254.0 | 249.0 | 245.9 | 243.7 | 241.7 | 240.0 | |||||||||||||||||||||||
| Retained Earnings | (325.4) | (322.6) | (317.3) | (318.7) | (311.4) | (303.5) | (294.6) | (286.0) | (275.1) | (265.0) | - | (165.6) | (124.6) | (102.4) | (88.2) | (81.8) | (77.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.6) | (0.6) | (0.6) | (0.6) | - | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 7.8 | 7.8 | - | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 34.8 | 37.1 | 18.3 | 15.3 | 21.0 | 26.6 | 32.3 | 37.6 | 45.2 | 51.6 | - | 82.8 | 116.9 | 136.0 | 148.0 | 152.3 | 155.0 | |||||||||||||||||||||||
| Total Equity | 34.8 | 37.1 | 18.3 | 15.3 | 21.0 | 26.6 | 32.3 | 37.6 | 45.2 | 51.6 | - | 82.8 | 116.9 | 136.0 | 148.0 | 152.3 | 155.0 | 155.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 1.8 | 0.5 | 0.4 | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 28.0 | 29.7 | 11.1 | 9.5 | 15.8 | 22.0 | 23.4 | 27.9 | 35.6 | 36.7 | - | 63.3 | 100.6 | 119.3 | 131.8 | 136.0 | 137.2 | 137.2 | ||||||||||||||||||||||
| Book Value | 34.8 | 37.1 | 18.3 | 15.3 | 21.0 | 26.6 | 32.3 | 37.6 | 45.2 | 51.6 | - | 82.8 | 116.9 | 136.0 | 148.0 | 152.3 | 155.0 | 155.5 | ||||||||||||||||||||||
| Tangible Book Value | 27.9 | 30.2 | 11.5 | 8.5 | 14.2 | 19.7 | 25.4 | 30.7 | 38.3 | 44.7 | - | 71.9 | 106.0 | 125.1 | 137.1 | 141.4 | 144.0 | |||||||||||||||||||||||
| 3.3 |
| 0.9 |
| 2.1 |
| 3.1 |
| 2.1 |
| 1.8 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.4 |
| 156.1 |
| 47.6 |
| 27.0 |
| 26.9 |
| 17.5 |
| 16.8 |
| 16.8 |
| 17.1 |
| 14.1 |
| 15.4 |
| 11.2 |
| 12.9 |
| 16.2 |
| 10.3 |
| 10.3 |
| 12.0 |
| 11.7 |
| 15.1 |
| 16.3 |
| 25.0 |
| 24.2 |
| 23.5 |
| 21.6 |
| 3.6 |
| 3.6 |
| 3.5 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 4.0 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.7 |
| 4.1 |
| 4.0 |
| 3.9 |
| 3.8 |
| 3.8 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 5.8 |
| 19.9 |
| 20.0 |
| 20.1 |
| 20.2 |
| 20.2 |
| 20.3 |
| 20.4 |
| 20.5 |
| 20.5 |
| 20.6 |
| 20.7 |
| 20.8 |
| 20.8 |
| 20.8 |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.0 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 9.4 |
| 9.5 |
| 8.6 |
| 8.6 |
| 8.6 |
| 8.4 |
| 8.6 |
| 8.6 |
| 8.5 |
| 8.5 |
| 12.2 |
| 13.5 |
| 12.1 |
| 8.8 |
| 9.0 |
| 9.0 |
| 8.9 |
| 13.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.6 |
| 1.5 |
| 0.7 |
| 1.0 |
| 0.7 |
| 0.8 |
| 0.8 |
| 1.0 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.2 |
| 72.8 |
| 51.5 |
| 65.2 |
| 55.9 |
| 54.5 |
| 53.6 |
| 53.8 |
| 51.0 |
| 52.3 |
| 48.5 |
| 53.5 |
| 58.2 |
| 51.0 |
| 55.3 |
| 57.4 |
| 57.2 |
| 60.6 |
| 38.6 |
| 40.6 |
| 39.9 |
| 39.3 |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.6 |
| 2.0 |
| 2.1 |
| 1.2 |
| 1.7 |
| 1.8 |
| 2.1 |
| 1.4 |
| 2.4 |
| 2.5 |
| 2.1 |
| 2.5 |
| 1.7 |
| 1.9 |
| 2.4 |
| 1.4 |
| 1.6 |
| 1.8 |
| 3.0 |
| 2.4 |
| 3.7 |
| 3.6 |
| 3.1 |
| 2.6 |
| 17.2 |
| 18.9 |
| 17.1 |
| 14.7 |
| 17.4 |
| 16.8 |
| 16.9 |
| 14.0 |
| 11.7 |
| 11.3 |
| 9.7 |
| 13.6 |
| 12.7 |
| 10.6 |
| 6.2 |
| 5.5 |
| 4.9 |
| 3.4 |
| 4.4 |
| 3.3 |
| 5.0 |
| 4.9 |
| 4.5 |
| 4.2 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.8 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| - |
| - |
| - |
| - |
| 0.5 |
| 1.0 |
| 1.7 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.1 |
| 25.7 |
| 24.0 |
| 21.4 |
| 23.9 |
| 24.8 |
| 24.9 |
| 21.3 |
| 19.1 |
| 17.5 |
| 15.5 |
| 19.0 |
| 17.6 |
| 16.9 |
| 6.3 |
| 6.9 |
| 6.6 |
| 5.7 |
| 7.3 |
| 4.7 |
| 5.1 |
| 5.0 |
| 4.6 |
| 4.3 |
| 237.9 |
| 128.4 |
| 127.0 |
| 126.3 |
| 113.2 |
| 110.9 |
| 110.3 |
| 109.6 |
| 105.7 |
| 105.0 |
| 95.5 |
| 94.0 |
| 91.5 |
| 91.1 |
| 90.6 |
| 72.4 |
| 72.4 |
| 72.3 |
| 69.7 |
| 69.5 |
| 69.4 |
| 69.3 |
| 69.2 |
| (74.8) |
| (72.0) |
| (89.2) |
| (77.4) |
| (74.3) |
| (73.5) |
| (70.2) |
| (67.2) |
| (64.4) |
| (60.4) |
| (58.2) |
| (50.3) |
| (42.4) |
| (38.5) |
| (34.3) |
| (31.6) |
| (30.8) |
| (29.0) |
| (27.7) |
| (25.9) |
| (26.5) |
| (26.5) |
| (28.0) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.5 |
| 48.7 |
| 30.1 |
| 41.3 |
| 31.1 |
| 29.6 |
| 32.3 |
| 34.7 |
| 33.5 |
| 36.9 |
| 29.5 |
| 35.9 |
| 41.3 |
| 44.8 |
| 48.5 |
| 32.8 |
| 33.5 |
| 35.2 |
| 33.9 |
| 35.5 |
| 34.8 |
| 34.7 |
| 33.1 |
| 48.7 |
| 30.1 |
| 41.3 |
| 31.1 |
| 29.6 |
| 32.3 |
| 34.7 |
| 33.5 |
| 36.9 |
| 29.5 |
| 35.9 |
| 41.3 |
| 44.8 |
| 48.5 |
| 32.8 |
| 33.5 |
| 35.2 |
| 33.9 |
| 35.5 |
| 34.8 |
| 34.7 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.5 |
| 12.3 |
| 9.5 |
| 0.6 |
| (0.1) |
| 2.8 |
| 5.5 |
| 2.9 |
| 5.6 |
| (2.4) |
| 0.1 |
| 5.6 |
| 4.0 |
| 4.8 |
| 7.2 |
| 8.3 |
| 10.7 |
| 12.9 |
| 20.0 |
| 19.3 |
| 19.1 |
| 17.4 |
| 48.7 |
| 30.1 |
| 41.3 |
| 31.1 |
| 29.6 |
| 32.3 |
| 34.7 |
| 33.5 |
| 36.9 |
| 29.5 |
| 35.9 |
| 41.3 |
| 44.8 |
| 48.5 |
| 32.8 |
| 33.5 |
| 35.2 |
| 33.9 |
| 35.5 |
| 34.8 |
| 34.7 |
| 33.1 |
| 144.5 |
| 37.8 |
| 17.5 |
| 14.5 |
| 4.2 |
| 2.7 |
| 5.3 |
| 7.6 |
| 6.3 |
| 9.6 |
| 2.1 |
| 8.4 |
| 13.8 |
| 17.2 |
| 20.8 |
| 5.1 |
| 5.8 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |