ALSTI.PA

STIF S.a. ALSTI.PA

Finances

2024 2023 2022 2021
Revenue 61.200 M 65.92 % 36.885 M 18.35 % 31.165 M 16.95 % 26.647 M
Net income 9.700 M 385.05 % 2.000 M 16.64 % 1.715 M 11.38 % 1.539 M
Income before tax 12.900 M 355.47 % 2.832 M 9.21 % 2.593 M 12.38 % 2.308 M
Income before tax ratio 0.21 174.50 % 0.08 -7.73 % 0.08 -3.91 % 0.09
EBITDA 15.700 M 223.28 % 4.856 M 32.96 % 3.653 M 8.02 % 3.381 M
Net income ratio 0.16 192.34 % 0.05 -1.45 % 0.06 -4.77 % 0.06
Ratio EBITDA 0.26 94.84 % 0.13 12.34 % 0.12 -7.64 % 0.13
Gross profit ratio 0.65 8.89 % 0.59 16.74 % 0.51 -1.88 % 0.52
Weighted average shs out dil 3.742 M 0.00 % 3.742 M -26.40 % 5.085 M 0.00 % 5.085 M
Weighted average shs out 3.742 M 0.00 % 3.742 M -26.40 % 5.085 M 0.00 % 5.085 M
EPS diluted 2.59 388.68 % 0.53 55.88 % 0.34 13.33 % 0.30
Earnings per share 2.59 388.68 % 0.53 55.88 % 0.34 13.33 % 0.30
Gross profit 39.600 M 80.68 % 21.917 M 38.16 % 15.863 M 14.76 % 13.823 M
Income tax expense 3.200 M 631.52 % 437.443 K 41.49 % 309.161 K -24.28 % 408.318 K
Cost of revenue 21.600 M 44.31 % 14.967 M -2.19 % 15.302 M 19.32 % 12.824 M
General and administrative expenses 446.260 K 0.000 -100.00 % 230.425 K 14.36 % 201.483 K
Selling and marketing expenses 583.361 K 0.000 -100.00 % 404.537 K 389.57 % 82.631 K
Other expenses 25.170 M 0.000 -100.00 % 12.329 M 10.91 % 11.116 M
Operating expenses 26.200 M 154.39 % 10.299 M -22.61 % 13.307 M 16.73 % 11.400 M
Cost and expenses 47.800 M 89.18 % 25.267 M -11.68 % 28.609 M 18.10 % 24.224 M
Research and development expenses 0.000 -100.00 % 267.086 K -22.32 % 343.823 K 0.000
Selling general and administrative expenses 1.030 M -89.74 % 10.032 M 1 479.95 % 634.962 K 123.49 % 284.114 K
Interest income 0.000 0.000 -100.00 % 74.716 K 170.94 % -105.320 K
Interest expense 493.941 K 0.000 -100.00 % 121.445 K 38.78 % 87.507 K
Depreciation and amortization 2.300 M 35.64 % 1.696 M 80.83 % 937.724 K -4.91 % 986.120 K
Operating income 13.400 M 15.34 % 11.618 M 354.56 % 2.556 M 5.48 % 2.423 M
Operating income ratio 0.22 -30.49 % 0.31 284.07 % 0.08 -9.81 % 0.09
Total other income expenses net -500.000 K 94.31 % -8.786 M -23 483.02 % 37.573 K 132.56 % -115.398 K
2024 2023 2022 2021
2024 2023 2022 2021
Net debt -1.637 M -135.61 % 4.598 M 9.01 % 4.218 M 46.88 % 2.872 M
Total investments 5.196 M 1 043.96 % 454.189 K 84.29 % 246.458 K 11 320.67 % 2.158 K
Total debt 11.410 M 77.38 % 6.432 M 4.76 % 6.140 M 28.80 % 4.767 M
Accumulated other comprehensive income loss 12.821 M 0.000 -100.00 % 2.992 M 0.000
Retained earnings 0.000 0.000 0.000 0.000
Common stock 2.136 M 0.00 % 2.136 M 37.42 % 1.554 M 0.00 % 1.554 M
Total equity 23.438 M 54.01 % 15.219 M 153.15 % 6.012 M 27.36 % 4.720 M
Other non current liabilities 1.095 M 70.38 % 642.769 K 890.06 % 64.922 K -87.42 % 516.261 K
Long term debt 8.548 M 76.89 % 4.833 M -26.88 % 6.609 M 82.38 % 3.624 M
Total non current liabilities 9.643 M 76.12 % 5.475 M -17.96 % 6.674 M 61.20 % 4.140 M
Other current liabilities 4.871 M 70.14 % 2.863 M 462.81 % 508.651 K -69.49 % 1.667 M
Deferred revenue 0.000 0.000 0.000 0.000
Short term debt 2.862 M 78.87 % 1.600 M 17.71 % 1.359 M 18.90 % 1.143 M
Total current liabilities 18.178 M 112.64 % 8.549 M 84.45 % 4.635 M -16.36 % 5.542 M
Total liabilities 27.822 M 98.38 % 14.024 M 24.01 % 11.309 M 16.81 % 9.682 M
Other non current assets 0.000 -100.00 % 6.283 M 0.000 -100.00 % 361.305 K
Long term investments 1.591 M 128.66 % -5.552 M -2 352.63 % 246.458 K 0.000
Intangible assets 563.234 K 114.14 % 263.021 K 622.07 % 36.426 K 77.77 % 20.491 K
GoodWill 2.891 M 2 018.85 % 136.461 K 0.000 0.000
Goodwill and intangible assets 3.455 M 764.78 % 399.482 K 996.69 % 36.426 K 77.77 % 20.491 K
Property plant equipment net 11.626 M 27.72 % 9.103 M 24.46 % 7.314 M 45.55 % 5.025 M
Total non current assets 16.672 M 62.90 % 10.234 M 34.71 % 7.597 M 40.50 % 5.407 M
Other current assets 1.961 M 12.51 % 1.743 M 94.23 % 897.538 K 32.58 % 676.962 K
Short term investments 3.605 M -39.98 % 6.006 M 0.000 0.000
cash and cash equivalents 13.047 M 611.30 % 1.834 M -4.56 % 1.922 M 1.41 % 1.895 M
Cash and short term investments 16.652 M 112.39 % 7.840 M 307.94 % 1.922 M 1.41 % 1.895 M
Total current assets 34.588 M 81.96 % 19.009 M 95.49 % 9.724 M 8.10 % 8.995 M
Inventory 12.582 M 99.16 % 6.317 M 30.94 % 4.824 M 12.51 % 4.288 M
Net receivables 3.393 M 9.15 % 3.108 M 49.43 % 2.080 M -2.57 % 2.135 M
Tax assets 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000
Account payables 7.527 M 99.49 % 3.773 M 52.63 % 2.472 M 0.72 % 2.454 M
Tax payables 2.919 M 832.01 % 313.203 K 6.14 % 295.098 K 6.57 % 276.918 K
Deferred revenue non current 0.000 0.000 0.000 0.000
Minority interest 943.584 K -39.41 % 1.557 M 6.28 % 1.465 M 36.34 % 1.075 M
Capital lease obligations 478.225 K -31.56 % 698.753 K 10.20 % 634.090 K -20.74 % 800.037 K
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 7.537 M -34.61 % 11.526 M 0.000 -100.00 % 2.091 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000
Total assets 51.259 M 75.29 % 29.243 M 68.83 % 17.321 M 20.27 % 14.402 M
2024 2023 2022 2021
2024 2023 2022 2021
Deferred income tax 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000
Change in working capital 0.000 100.00 % -1.306 M -109.63 % -622.898 K -24.63 % -499.786 K
Accounts receivables 0.000 0.000 100.00 % -60.041 K 48.02 % -115.504 K
Inventory 0.000 0.000 100.00 % -563.453 K 29.49 % -799.165 K
Accounts payables 0.000 0.000 0.000 0.000
Other working capital 0.000 100.00 % -1.306 M -219 187.42 % 596.000 -99.86 % 414.883 K
Other non cash items -9.681 M -3 607.68 % 275.993 K 643.48 % 37.122 K -13.85 % 43.088 K
Net cash provided by operating activities 0.000 -100.00 % 2.280 M -13.52 % 2.636 M 8.54 % 2.429 M
Investments in property plant and equipment 0.000 100.00 % -3.268 M 1.32 % -3.312 M -159.32 % -1.277 M
Acquisitions net 0.000 0.000 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 -100.00 % 24.550 K -78.60 % 114.701 K 1 118.41 % 9.414 K
Other investing activites 0.000 -100.00 % 62.018 K -27.11 % 85.089 K 3.14 % 82.500 K
Net cash used for investing activites 0.000 100.00 % -3.182 M -2.23 % -3.112 M -162.57 % -1.185 M
Debt repayment 0.000 100.00 % -262.962 K -119.12 % 1.376 M 373.69 % -502.608 K
Common stock issued 0.000 -100.00 % 8.119 M 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000
Dividends paid 0.000 100.00 % -800.309 K -14.32 % -700.040 K -7.74 % -649.720 K
Other financing activites 0.000 100.00 % -193.479 K -62.36 % -119.163 K -211.28 % 107.085 K
Net cash used provided by financing activities 0.000 -100.00 % 6.862 M 1 133.34 % 556.383 K 153.23 % -1.045 M
Effect of forex changes on cash 0.000 100.00 % -47.093 K -41.67 % -33.241 K -161.82 % 53.770 K
Net change in cash 8.818 M 49.13 % 5.913 M 12 501.50 % 46.922 K -81.38 % 251.950 K
Cash at beginning of period 7.820 M 309.98 % 1.908 M 2.52 % 1.861 M 15.66 % 1.609 M
Cash at end of period 16.638 M 112.75 % 7.820 M 309.98 % 1.908 M 2.52 % 1.861 M
Operating cash flow 0.000 -100.00 % 2.280 M -13.52 % 2.636 M 8.54 % 2.429 M
Capital expenditure 0.000 100.00 % -3.268 M 1.32 % -3.312 M -159.32 % -1.277 M
Free CashFlow 0.000 100.00 % -988.669 K -46.25 % -676.010 K -158.71 % 1.152 M
2024 2023 2022 2021
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30
Revenue 36.700 M 9.46 % 33.527 M 21.17 % 27.670 M 34.64 % 20.551 M 25.82 % 16.334 M
Net income 6.400 M 1.33 % 6.316 M 86.86 % 3.380 M 120.09 % 1.536 M 230.94 % 464.053 K
Income before tax 5.300 M -35.18 % 8.176 M 73.08 % 4.724 M 115.11 % 2.196 M 245.15 % 636.251 K
Income before tax ratio 0.14 -40.78 % 0.24 42.85 % 0.17 59.76 % 0.11 174.32 % 0.04
EBITDA 0.000 -100.00 % 9.862 M 65.99 % 5.941 M 91.14 % 3.108 M 137.68 % 1.308 M
Net income ratio 0.17 -7.43 % 0.19 54.22 % 0.12 63.46 % 0.07 163.03 % 0.03
Ratio EBITDA 0.00 -100.00 % 0.29 36.99 % 0.21 41.96 % 0.15 88.91 % 0.08
Gross profit ratio 1.00 55.05 % 0.64 -35.51 % 1.00 61.23 % 0.62 10.46 % 0.56
Weighted average shs out dil 3.742 M 0.00 % 3.742 M 0.00 % 3.742 M -26.40 % 5.085 M 0.00 % 5.085 M
Weighted average shs out 3.742 M 0.00 % 3.742 M 0.00 % 3.742 M -26.40 % 5.085 M 0.00 % 5.085 M
EPS diluted 1.72 2.38 % 1.68 86.67 % 0.90 500.00 % 0.15 0.00
Earnings per share 1.72 2.38 % 1.68 86.67 % 0.90 500.00 % 0.15 0.00
Gross profit 36.700 M 69.73 % 21.623 M -21.85 % 27.670 M 117.09 % 12.746 M 38.98 % 9.171 M
Income tax expense 1.100 M -44.40 % 1.978 M 62.15 % 1.220 M 239.02 % 359.858 K 363.82 % 77.585 K
Cost of revenue 0.000 -100.00 % 11.904 M 22.78 % 9.696 M 24.23 % 7.805 M 8.96 % 7.163 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000
Other expenses 28.300 M 1 753.60 % 1.527 M -93.34 % 22.930 M 0.000 0.000
Operating expenses 28.300 M 244.17 % 8.223 M -64.14 % 22.930 M 317.95 % 5.486 M 13.99 % 4.813 M
Cost and expenses 28.300 M 40.61 % 20.127 M -12.22 % 22.930 M 72.52 % 13.291 M 10.98 % 11.976 M
Research and development expenses 0.000 0.000 0.000 -100.00 % 267.086 K 0.000
Selling general and administrative expenses 0.000 -100.00 % 6.696 M 0.000 -100.00 % 5.219 M 8.44 % 4.813 M
Interest income 0.000 0.000 0.000 0.000 0.000
Interest expense 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization -36.700 M -3 154.18 % 1.202 M 0.00 % 1.202 M 73.92 % 690.897 K 22.36 % 564.647 K
Operating income 8.400 M -37.31 % 13.400 M 182.70 % 4.740 M -34.71 % 7.260 M 66.58 % 4.358 M
Operating income ratio 0.23 -42.73 % 0.40 133.31 % 0.17 -51.51 % 0.35 32.40 % 0.27
Total other income expenses net -3.100 M 40.66 % -5.224 M -32 269.95 % -16.138 K 99.68 % -5.064 M -36.06 % -3.722 M
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30
2024-12-31 2024-06-30 2023-12-31 2023-06-30
Net debt -1.637 M 11.80 % -1.856 M -140.38 % 4.598 M -10.90 % 5.161 M
Total investments 5.196 M 457.26 % 932.365 K 105.28 % 454.189 K 20 946.76 % 2.158 K
Total debt 11.410 M 76.19 % 6.476 M 0.68 % 6.432 M -3.32 % 6.653 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000
Retained earnings 0.000 0.000 0.000 0.000
Common stock 2.136 M 0.00 % 2.136 M 0.00 % 2.136 M 37.42 % 1.554 M
Total equity 23.438 M 36.08 % 17.223 M 13.17 % 15.219 M 180.26 % 5.430 M
Other non current liabilities 1.095 M 0.57 % 1.089 M 69.42 % 642.769 K 19.22 % 539.152 K
Long term debt 8.548 M 87.85 % 4.550 M -5.84 % 4.833 M -6.87 % 5.189 M
Total non current liabilities 9.643 M 71.00 % 5.639 M 3.00 % 5.475 M -4.41 % 5.728 M
Other current liabilities 4.871 M 48.08 % 3.289 M 14.89 % 2.863 M 17.65 % 2.433 M
Deferred revenue 0.000 0.000 0.000 0.000
Short term debt 2.862 M 48.62 % 1.925 M 20.35 % 1.600 M 9.27 % 1.464 M
Total current liabilities 18.178 M 38.41 % 13.133 M 53.62 % 8.549 M 7.60 % 7.946 M
Total liabilities 27.822 M 48.20 % 18.773 M 33.86 % 14.024 M 2.56 % 13.674 M
Other non current assets 0.000 0.000 0.000 -100.00 % 376.698 K
Long term investments 1.591 M -8.47 % 1.738 M 137.57 % 731.660 K 0.000
Intangible assets 563.234 K 38.59 % 406.416 K 54.52 % 263.021 K 434.54 % 49.205 K
GoodWill 2.891 M 154.48 % 1.136 M 732.60 % 136.461 K 1.03 % 135.068 K
Goodwill and intangible assets 3.455 M 123.95 % 1.543 M 286.15 % 399.482 K 116.79 % 184.273 K
Property plant equipment net 11.626 M 14.76 % 10.131 M 11.29 % 9.103 M 10.67 % 8.225 M
Total non current assets 16.672 M 24.31 % 13.412 M 31.05 % 10.234 M 16.48 % 8.786 M
Other current assets 1.961 M 7.87 % 1.818 M 4.30 % 1.743 M 34.97 % 1.292 M
Short term investments 3.605 M 41.40 % 2.549 M -57.55 % 6.006 M 0.000
cash and cash equivalents 13.047 M 56.58 % 8.332 M 354.26 % 1.834 M 22.90 % 1.492 M
Cash and short term investments 16.652 M 53.03 % 10.882 M 38.79 % 7.840 M 425.33 % 1.492 M
Total current assets 34.588 M 53.15 % 22.584 M 18.81 % 19.009 M 84.24 % 10.317 M
Inventory 12.582 M 54.35 % 8.151 M 29.03 % 6.317 M 19.76 % 5.275 M
Net receivables 3.393 M 95.80 % 1.733 M -44.25 % 3.108 M 37.62 % 2.258 M
Tax assets 0.000 0.000 0.000 0.000
Other assets 0.000 0.000 0.000 0.000
Account payables 7.527 M 17.77 % 6.391 M 69.39 % 3.773 M 0.24 % 3.764 M
Tax payables 2.919 M 91.11 % 1.527 M 387.67 % 313.203 K 10.35 % 283.831 K
Deferred revenue non current 0.000 0.000 0.000 0.000
Minority interest 943.584 K -18.64 % 1.160 M -25.53 % 1.557 M 14.12 % 1.365 M
Capital lease obligations 478.225 K -18.79 % 588.881 K -15.72 % 698.753 K -0.75 % 704.037 K
Preferred stock 0.000 0.000 0.000 0.000
Other total stockholders equity 20.359 M 46.17 % 13.928 M 20.84 % 11.526 M 358.90 % 2.512 M
Deferred tax liabilities non current 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000
Total assets 51.259 M 42.40 % 35.996 M 23.09 % 29.243 M 53.07 % 19.104 M
2024-12-31 2024-06-30 2023-12-31 2023-06-30
2025-06-30 2024-12-31 2024-06-30 2023-12-31 2023-06-30
Deferred income tax 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000
Change in working capital 0.000 0.000 100.00 % -460.198 K 0.000 0.000
Accounts receivables 0.000 0.000 -100.00 % 1.689 M 0.000 0.000
Inventory 0.000 0.000 100.00 % -1.841 M 0.000 0.000
Accounts payables 0.000 0.000 0.000 0.000 0.000
Other working capital 0.000 0.000 100.00 % -308.560 K 0.000 0.000
Other non cash items -6.400 M -1.64 % -6.297 M -243.33 % 4.393 M 386.04 % -1.536 M -233.90 % -460.000 K
Net cash provided by operating activities 0.000 0.000 -100.00 % 8.519 M 0.000 0.000
Investments in property plant and equipment 0.000 0.000 0.000 0.000 0.000
Acquisitions net 0.000 0.000 100.00 % -4.486 M 0.000 0.000
Purchases of investments 0.000 0.000 0.000 0.000 0.000
Sales maturities of investments 0.000 0.000 0.000 0.000 0.000
Other investing activites 0.000 0.000 100.00 % -109.626 K 0.000 0.000
Net cash used for investing activites 0.000 0.000 100.00 % -4.596 M 0.000 0.000
Debt repayment 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 100.00 % -966.078 K 0.000 0.000
Other financing activites 0.000 0.000 -100.00 % 94.012 K 0.000 0.000
Net cash used provided by financing activities 0.000 0.000 100.00 % -872.066 K 0.000 0.000
Effect of forex changes on cash 0.000 0.000 -100.00 % 1.988 K 0.000 0.000
Net change in cash 0.000 0.000 0.000 0.000 0.000
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000
Cash at end of period 0.000 0.000 0.000 0.000 0.000
Operating cash flow 0.000 0.000 -100.00 % 8.519 M 0.000 0.000
Capital expenditure 0.000 0.000 0.000 0.000 0.000
Free CashFlow 0.000 0.000 -100.00 % 8.519 M 0.000 0.000
2025 2024 2024 2023 2023