| (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 | 0.1 | 0.2 | 0.9 | 0.1 | 0.1 | 0.3 | 0.8 | 0.3 | 0.2 | 0.6 | 0.3 | 0.2 | 0.7 | 0.4 | 0.3 | 0.8 | 0.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.1 | 0.2 | 0.9 | 0.1 | 0.1 | 0.3 | 0.8 | 0.3 | 0.2 | 0.6 | 0.3 | 0.2 | 0.7 | 0.4 | 0.3 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 6.0 | 5.4 | 4.0 | 1.6 | 3.4 | 1.8 | 6.8 | 10.2 | 11.2 | 14.8 | 11.4 | 11.3 | 8.9 | 7.8 | 7.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | 8.7 | 8.5 | 7.8 | 8.3 | 7.9 | 7.3 | 13.5 | 17.4 | 18.9 | 18.3 | 17.9 | 17.8 | 15.4 | 15.8 | 13.3 | 10.4 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 25.6 | 25.9 | 21.5 | 21.3 | 21.1 | 25.5 | 31.5 | 31.7 | 31.4 | 38.3 | 39.0 | 38.8 | 38.4 | 36.6 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 1.7 | 1.5 | 0.9 | 1.3 | 2.1 | 3.3 | 7.0 | 6.0 | 5.4 | 5.9 | 4.3 | 4.5 | 3.6 | 5.7 | 6.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | 0.5 | 1.7 | 0.0 | 0.0 | 2.7 | 2.3 | 6.9 | 7.2 | 8.3 | 8.8 | 9.1 | 8.0 | 4.2 | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 27.9 | 27.5 | 21.3 | 21.3 | 14.5 | 14.5 | 13.9 | 13.9 | 13.9 | 13.9 | 13.8 | 13.8 | 13.8 | 13.8 | 13.7 | 13.4 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | 7.0 | 4.9 | 6.9 | 8.6 | 2.7 | 2.3 | 6.9 | 9.2 | 8.9 | 9.2 | 9.4 | 9.5 | 6.0 | - | |
| (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 | 0.2 | 0.1 | 0.4 | 0.0 | 0.2 | - | 0.0 | 0.0 | 0.0 | 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||||
| 0.8 |
| 0.9 |
| 8.5 |
| - |
| - |
| Prepaid Expenses | 0.3 | 0.4 | 0.3 | 0.4 | 0.6 | 0.5 | 0.4 | 0.8 | 0.9 | 0.7 | 1.1 | 2.0 | 1.3 | 1.5 | 1.3 | 0.6 | - |
| Other Current Assets | - | - | - | - | 0.5 | 0.4 | 1.3 | 0.8 | 1.1 | 0.5 | 1.0 | 0.6 | 0.9 | 0.8 | 0.4 | 0.4 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15.1 | 14.5 | 13.0 | 10.5 | 12.5 | 19.7 | 27.6 | 33.0 | 32.3 | 35.0 | 32.4 | 32.5 | 28.2 | 27.1 | 23.3 | 21.4 | - |
| 34.3 |
| 33.5 |
| - |
| Accumulated Depreciation | 21.6 | 21.0 | 20.6 | 20.3 | 20.0 | - | - | 28.1 | 26.9 | 32.9 | 32.5 | 31.1 | 29.7 | 27.9 | 26.1 | 24.5 | - |
| Property,Plant & Equipment Net | 4.0 | 4.9 | 0.9 | 0.9 | 1.1 | 1.8 | 2.5 | 3.7 | 4.6 | 5.3 | 6.6 | 7.8 | 8.7 | 8.7 | 8.8 | 9.7 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.0 | 1.0 | 1.0 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.4 | 4.0 | 3.4 | 3.9 | 3.5 | 0.0 | 1.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 0.1 | 1.1 | 1.7 | 1.0 | 1.0 | 0.3 | 0.5 | 0.2 | 0.4 | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | 0.3 | 0.6 | 0.5 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 22.5 | 25.6 | 17.2 | 15.3 | 17.3 | 21.6 | 31.3 | 38.8 | 40.0 | 43.9 | 41.8 | 43.0 | 39.1 | 37.7 | 33.6 | 32.9 | - |
| 4.3 |
| - |
| Short Term Debt | - | - | 6.5 | 3.2 | 6.9 | 8.6 | - | - | - | 1.9 | 0.6 | 0.4 | 0.4 | 1.5 | 1.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.5 | 0.5 | 0.5 | 0.7 | 0.0 | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1.0 | 0.8 | 0.7 | 2.5 | 0.6 | 0.6 | 1.2 | 1.8 | 2.0 | 3.1 | 2.9 | 2.5 | 3.0 | 3.0 | 2.1 | 3.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 10.7 | 11.4 | 10.1 | 7.5 | 10.4 | 18.8 | 27.5 | 30.2 | 22.7 | 23.9 | 20.2 | 20.9 | 16.4 | 17.0 | 17.7 | 18.0 | - |
| - |
| Operating Lease Liabilities Non-Current | 2.9 | 3.5 | 2.8 | 3.4 | 2.9 | 0.0 | 0.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 3.2 | 3.5 | 3.4 | 5.1 | 2.9 | 0.0 | 2.7 | 2.3 | 6.9 | 8.1 | 9.0 | 9.3 | 9.9 | 8.7 | 4.2 | 3.1 | - |
| Total Liabilities | 13.9 | 14.9 | 13.5 | 12.5 | 13.2 | 20.4 | 30.2 | 32.5 | 29.5 | 31.9 | 29.2 | 30.2 | 26.3 | 25.7 | 21.9 | 21.1 | - |
| - |
| Additional Paid In Capital | 7.7 | 7.9 | 7.0 | 3.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (28.4) | (25.9) | (24.4) | (24.1) | (22.7) | (14.4) | (10.0) | (2.9) | 0.7 | 2.3 | 1.7 | 0.6 | 0.1 | (0.3) | (0.4) | (0.7) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | 0.0 | (5.9) | (5.3) | (6.1) | (5.4) | (5.6) | (4.1) | (2.9) | (2.3) | (2.2) | (2.3) | (1.6) | - |
| Treasury 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 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Minority Interest | - | - | - | - | 0.0 | (0.7) | (0.9) | (1.1) | (0.9) | (0.7) | (0.2) | (0.1) | 0.1 | (0.2) | (0.1) | (0.0) | - |
| Total Stockholders Equity | 8.6 | 10.7 | 3.7 | 2.7 | 4.1 | 1.2 | 2.0 | 7.3 | 11.4 | 12.7 | 12.8 | 12.9 | 12.7 | 12.2 | 11.9 | 11.8 | 8.8 |
| Total Equity | 8.6 | 10.7 | 3.7 | 2.7 | 4.1 | 1.2 | 1.1 | 6.3 | 10.4 | 12.0 | 12.6 | 12.8 | 12.8 | 12.1 | 11.8 | 11.8 | 8.8 |
| - |
| Net debt | - | - | 6.1 | 4.7 | 6.9 | 8.3 | 1.8 | 2.0 | 6.7 | 8.6 | 8.5 | 9.0 | 8.8 | 9.1 | 5.6 | - | - |
| Working Capital | 4.4 | 3.1 | 2.9 | 3.0 | 2.1 | 0.9 | 0.1 | 2.8 | 9.6 | 11.1 | 12.2 | 11.5 | 11.7 | 10.2 | 5.6 | 3.5 | - |
| Book Value | 8.6 | 10.7 | 3.7 | 2.7 | 4.1 | 1.2 | 2.0 | 7.3 | 11.4 | 12.7 | 12.8 | 12.9 | 12.7 | 12.2 | 11.9 | 11.8 | 8.8 |
| Tangible Book Value | - | - | - | - | 4.1 | 1.2 | 2.0 | 5.9 | 9.9 | 11.2 | 11.3 | 11.4 | 11.2 | 11.2 | 10.8 | 10.8 | - |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.4 |
| - |
| 0.1 |
| 0.2 |
| 0.8 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.2 | 0.1 | 0.4 | 0.0 | 0.2 | - | 0.0 | 0.0 | 0.0 | 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.4 | 0.3 | 0.1 | 0.4 | - | 0.1 | 0.2 | 0.8 | 0.1 | 0.2 | 0.2 | 0.4 | 0.3 | 0.5 | 0.6 | 0.2 | 0.3 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6.1 | 6.0 | 2.7 | 3.8 | 4.6 | 4.0 | 2.2 | 3.4 | 4.4 | 4.0 | 0.9 | 3.0 | 3.3 | 1.6 | 1.4 | 2.7 | 3.3 | 3.4 | 5.2 | 5.2 | 7.2 | 5.0 | 5.3 | 7.2 | 7.3 | 9.0 | 6.9 | 8.4 | 10.2 | 10.8 | 9.7 | 11.9 | 12.0 | 11.2 | 9.5 | 10.0 | 12.5 | 14.8 | 10.2 | 9.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 8.0 | 8.7 | 8.7 | 8.2 | 8.7 | - | 7.9 | 7.4 | 7.7 | 7.8 | 8.5 | 7.6 | 7.9 | 8.3 | 9.2 | 8.3 | 8.5 | 7.9 | 11.4 | 11.5 | 10.9 | 11.0 | 10.6 | 11.0 | 12.7 | 14.0 | 16.3 | 19.3 | 20.8 | 20.0 | 19.8 | 19.3 | 21.4 | 18.9 | 19.3 | 18.9 | 18.0 | 18.3 | 22.9 | 19.0 |
| Prepaid Expenses | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | - | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.6 | 0.5 | 0.6 | 0.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 14.5 | 15.1 | 11.9 | 12.2 | 13.8 | - | 10.4 | 11.2 | 12.6 | 13.0 | 9.9 | 11.1 | 11.9 | 10.5 | 11.3 | 11.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 25.6 | 25.6 | 25.9 | 25.9 | 25.9 | - | 25.8 | 25.8 | 21.6 | 21.5 | 21.4 | 21.4 | 21.3 | 21.3 | 21.2 | 21.2 | 21.1 | 21.1 | 23.6 | 23.6 | 27.1 | 27.4 | 29.4 | 30.3 | 31.2 | 31.5 | 31.5 | 32.0 | 32.0 | 31.9 | 31.9 | 31.5 | 31.6 | 31.4 | 38.4 | 38.6 | 38.5 | 38.2 | 38.5 | 38.7 |
| Accumulated Depreciation | 21.7 | 21.6 | 21.4 | 21.3 | 21.1 | - | 20.8 | 20.7 | 20.7 | 20.6 | 20.5 | 20.5 | 20.4 | 20.3 | 20.2 | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3.9 | 4.0 | 4.5 | 4.6 | 4.8 | - | 5.0 | 5.1 | 1.0 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.2 | 3.4 | 3.5 | 3.7 | 3.8 | - | 3.0 | 3.1 | 3.2 | 3.4 | 3.5 | 3.6 | 3.8 | 3.9 | 4.0 | 4.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 21.6 | 22.5 | 22.2 | 22.7 | 24.6 | - | 20.6 | 21.6 | 16.7 | 17.2 | 14.3 | 15.6 | 16.6 | 15.3 | 16.3 | 17.1 | 18.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.8 | 1.7 | 1.7 | 1.4 | 1.9 | - | 1.6 | 0.8 | 1.0 | 0.9 | 1.4 | 1.0 | 1.3 | 1.3 | 2.1 | 2.0 | 2.3 | 2.1 | 4.6 | 5.6 | 6.1 | 5.5 | 6.1 | 5.6 | 6.2 | 7.0 | 8.0 | 8.7 | 8.7 | 6.7 | 5.9 | 6.3 | 7.2 | 5.4 | 6.1 | 4.9 | 6.1 | 5.9 | 7.4 | 4.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | - | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Accrued Expenses | 0.6 | 1.0 | 0.7 | 0.6 | 0.8 | - | 0.5 | 0.8 | 0.7 | 0.2 | 1.2 | 1.0 | 1.4 | 2.5 | 0.9 | 0.5 | 0.5 | 0.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 10.4 | 10.7 | 8.2 | 8.2 | 10.8 | - | 7.8 | 7.5 | 8.2 | 10.1 | 8.4 | 8.6 | 9.3 | 7.5 | 8.3 | 8.1 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 3.2 | 3.1 | 2.3 | 2.3 | 6.1 | 2.2 | 6.9 | 2.2 | 2.2 | 2.2 | 7.2 | 7.3 | 9.2 |
| Operating Lease Liabilities Non-Current | 2.7 | 2.9 | 3.0 | 3.2 | 3.3 | - | 2.4 | 2.6 | 2.7 | 2.8 | 3.0 | 3.1 | 3.2 | 3.4 | 3.5 | 3.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 3.0 | 3.2 | 3.4 | 3.2 | 3.3 | - | 2.9 | 3.1 | 3.2 | 3.4 | 3.0 | 3.1 | 3.2 | 5.1 | 5.2 | 5.3 | ||||||||||||||||||||||||
| Total Liabilities | 13.4 | 13.9 | 11.6 | 11.4 | 14.1 | - | 10.7 | 10.5 | 11.5 | 13.5 | 11.3 | 11.7 | 12.5 | 12.5 | 13.5 | 13.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 27.9 | 27.9 | 28.8 | 28.8 | 27.7 | - | 27.5 | 27.5 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 21.3 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.3 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 |
| Additional Paid In Capital | 7.7 | 7.7 | 7.7 | 7.8 | 7.8 | - | 7.8 | 7.8 | 7.9 | 7.0 | 6.6 | 6.6 | - | 3.9 | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (28.7) | (28.4) | (27.3) | (26.5) | (26.3) | - | (26.5) | (25.3) | (24.9) | (24.4) | (24.8) | (23.9) | (23.7) | (24.1) | (24.0) | (23.1) | (22.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury 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 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 8.3 | 8.6 | 10.5 | 11.4 | 10.5 | - | 9.9 | 11.1 | 5.3 | 3.7 | 2.9 | 3.9 | 4.0 | 2.7 | 2.8 | 3.7 | 4.1 | |||||||||||||||||||||||
| Total Equity | 8.3 | 8.6 | 10.5 | 11.4 | 10.5 | - | 9.9 | 11.1 | 5.3 | 3.7 | 2.9 | 3.9 | 4.0 | 2.7 | 2.8 | 3.7 | 4.1 | 4.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 3.2 | 3.1 | 2.3 | 2.3 | 6.1 | 2.2 | 6.9 | 2.2 | 2.2 | 2.2 | 7.2 | 7.3 | 9.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 4.2 | 4.4 | 3.7 | 4.0 | 3.0 | - | 2.6 | 3.8 | 4.3 | 2.9 | 1.6 | 2.5 | 2.6 | 3.0 | 3.0 | 3.7 | 4.2 | 2.1 | ||||||||||||||||||||||
| Book Value | 8.3 | 8.6 | 10.5 | 11.4 | 10.5 | - | 9.9 | 11.1 | 5.3 | 3.7 | 2.9 | 3.9 | 4.0 | 2.7 | 2.8 | 3.7 | 4.1 | 4.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 0.8 |
| 0.5 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.7 |
| 0.9 |
| 1.5 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.7 |
| 1.0 |
| 2.2 |
| 0.5 |
| 1.7 |
| 1.5 |
| 1.3 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.3 |
| 1.1 |
| 1.2 |
| 1.4 |
| 0.9 |
| 1.4 |
| 1.2 |
| 1.2 |
| 1.1 |
| 0.7 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.8 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 12.5 |
| 19.8 |
| 19.2 |
| 20.8 |
| 19.2 |
| 19.5 |
| 21.6 |
| 23.8 |
| 27.6 |
| 27.6 |
| 29.4 |
| 33.2 |
| 33.0 |
| 32.6 |
| 33.5 |
| 35.9 |
| 32.3 |
| 30.5 |
| 31.0 |
| 32.3 |
| 35.0 |
| 36.3 |
| 33.4 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.3 |
| 1.3 |
| 1.8 |
| 2.0 |
| 2.0 |
| 2.2 |
| 2.3 |
| 2.5 |
| 2.9 |
| 3.4 |
| 3.6 |
| 3.8 |
| 4.0 |
| 4.0 |
| 4.2 |
| 4.6 |
| 5.0 |
| 5.1 |
| 5.2 |
| 5.3 |
| 5.5 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.0 |
| 0.0 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 3.5 |
| 3.8 |
| 3.9 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.7 |
| 1.0 |
| 1.3 |
| 2.1 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.4 |
| 1.2 |
| 1.4 |
| 1.1 |
| 2.0 |
| 1.9 |
| 1.6 |
| 1.7 |
| 1.2 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| 24.9 |
| 24.5 |
| 23.5 |
| 21.6 |
| 21.9 |
| 24.3 |
| 26.8 |
| 31.3 |
| 32.0 |
| 35.2 |
| 39.7 |
| 38.8 |
| 40.1 |
| 40.7 |
| 43.5 |
| 40.0 |
| 39.4 |
| 39.9 |
| 40.0 |
| 43.9 |
| 45.0 |
| 42.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.7 |
| 0.9 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.7 |
| 0.8 |
| 1.2 |
| 1.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.3 |
| 1.1 |
| 0.9 |
| 1.3 |
| 0.9 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.3 |
| 1.6 |
| 1.9 |
| 2.1 |
| 2.0 |
| 2.4 |
| 2.0 |
| 2.9 |
| 2.6 |
| 2.4 |
| 3.1 |
| 3.0 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 10.4 |
| 16.7 |
| 15.2 |
| 19.6 |
| 18.8 |
| 17.6 |
| 18.6 |
| 21.5 |
| 27.5 |
| 27.6 |
| 28.8 |
| 32.1 |
| 30.2 |
| 28.1 |
| 24.7 |
| 30.9 |
| 22.7 |
| 25.6 |
| 24.8 |
| 25.8 |
| 23.9 |
| 25.0 |
| 21.0 |
| 3.8 |
| 2.9 |
| 2.9 |
| 3.0 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.5 |
| 1.0 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 2.9 |
| 2.9 |
| 3.0 |
| 0.2 |
| 0.0 |
| 2.6 |
| 2.9 |
| 2.8 |
| 2.7 |
| 2.6 |
| 2.8 |
| 3.0 |
| 2.3 |
| 2.3 |
| 6.1 |
| 2.2 |
| 6.9 |
| 2.2 |
| 3.0 |
| 3.0 |
| 8.1 |
| 8.2 |
| 10.1 |
| 14.2 |
| 13.2 |
| 19.6 |
| 18.2 |
| 19.7 |
| 20.4 |
| 20.2 |
| 21.5 |
| 24.3 |
| 30.2 |
| 30.2 |
| 32.0 |
| 35.1 |
| 32.5 |
| 30.4 |
| 30.8 |
| 33.1 |
| 29.5 |
| 27.7 |
| 27.8 |
| 27.7 |
| 31.9 |
| 33.2 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.7) |
| (13.6) |
| (13.0) |
| (14.8) |
| (14.4) |
| (13.1) |
| (12.2) |
| (10.6) |
| (10.0) |
| (8.5) |
| (6.6) |
| (5.4) |
| (2.9) |
| (0.1) |
| 0.5 |
| 0.2 |
| 0.7 |
| 1.6 |
| 1.9 |
| 2.4 |
| 2.3 |
| 1.4 |
| 1.6 |
| - |
| - |
| (6.3) |
| (5.9) |
| (5.9) |
| (5.9) |
| (6.6) |
| (6.6) |
| (6.7) |
| (5.3) |
| (6.0) |
| (5.8) |
| (5.8) |
| (6.1) |
| (5.5) |
| (5.7) |
| (4.9) |
| (5.4) |
| (5.1) |
| (4.8) |
| (5.3) |
| (5.6) |
| (4.9) |
| (4.7) |
| 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 |
| 0.0 |
| 0.0 |
| (0.7) |
| (0.7) |
| (0.7) |
| (0.6) |
| (0.7) |
| (0.9) |
| (0.8) |
| (1.7) |
| (1.1) |
| (1.1) |
| (1.0) |
| (1.0) |
| (0.9) |
| (0.9) |
| (0.8) |
| (0.8) |
| (0.8) |
| (0.7) |
| (0.7) |
| (1.0) |
| 4.1 |
| 5.3 |
| 6.2 |
| 4.5 |
| 1.9 |
| 2.5 |
| 3.4 |
| 3.3 |
| 2.0 |
| 2.6 |
| 4.8 |
| 5.7 |
| 7.3 |
| 10.6 |
| 10.9 |
| 11.4 |
| 11.4 |
| 12.4 |
| 13.0 |
| 13.1 |
| 12.7 |
| 12.5 |
| 12.3 |
| 5.3 |
| 6.3 |
| 3.8 |
| 1.2 |
| 1.7 |
| 2.8 |
| 2.6 |
| 1.1 |
| 1.8 |
| 3.2 |
| 4.6 |
| 6.3 |
| 9.7 |
| 9.9 |
| 10.5 |
| 10.4 |
| 11.6 |
| 12.2 |
| 12.3 |
| 12.0 |
| 11.8 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 3.0 |
| 2.9 |
| 1.9 |
| 2.0 |
| 5.7 |
| 1.6 |
| 6.7 |
| 1.8 |
| 1.7 |
| 1.6 |
| 6.7 |
| 6.7 |
| 8.7 |
| 3.1 |
| 3.9 |
| 1.3 |
| 0.4 |
| 1.9 |
| 3.0 |
| 2.4 |
| 0.1 |
| (0.1) |
| 0.6 |
| 1.2 |
| 2.8 |
| 4.5 |
| 8.9 |
| 5.0 |
| 9.6 |
| 4.9 |
| 6.2 |
| 6.5 |
| 11.1 |
| 11.3 |
| 12.4 |
| 5.3 |
| 6.2 |
| 4.5 |
| 1.9 |
| 2.5 |
| 3.4 |
| 3.3 |
| 2.0 |
| 2.6 |
| 4.8 |
| 5.7 |
| 7.3 |
| 10.6 |
| 10.9 |
| 11.4 |
| 11.4 |
| 12.4 |
| 13.0 |
| 13.1 |
| 12.7 |
| 12.5 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 4.8 |
| 5.7 |
| 5.9 |
| 9.1 |
| 9.4 |
| 9.9 |
| 9.9 |
| 11.0 |
| 11.5 |
| 11.6 |
| 11.2 |
| 11.0 |
| 10.8 |