Mistras Group Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	731.44	724.02	729.64	705.47	687.37	677.13
Revenue Growth (YoY)	3.48%	-0.77%	3.43%	2.63%	1.51%	14.27%
Cost of Revenue	500.67	497.14	513.86	497.18	466.57	457.01
Gross Profit	230.77	226.88	215.78	208.3	220.81	220.12
Selling, General & Admin	141.21	139.88	135.45	147.24	166.4	161.33
Depreciation & Amortization Expenses	31.23	31.01	33.01	34.1	33.29	34.92
Research & Development	0.95	1.03	1.12	1.72	1.99	2.52
Other Operating Expenses	11.11	14.4	6.37	27.14	-0.68	3.18
Total Operating Expenses	184.5	186.31	175.95	210.2	201.01	201.95
Operating Income	46.27	40.57	39.83	-1.9	19.8	18.17
Interest Expense	-14.2	-14.64	-17.07	-16.76	-10.51	-10.88
Other Non-Operating Income (Expense)	-2.52	-3.45	1.49	-	-	-
Total Non-Operating Income (Expense)	-16.72	-18.09	-15.58	-16.76	-10.51	-10.88
Pretax Income	29.55	22.48	24.24	-18.67	9.29	7.29
Provision for Income Taxes	7.1	5.56	5.27	-1.22	2.72	3.4
Net Income	22.41	16.84	18.96	-17.45	6.5	3.86
Minority Interest in Earnings	0.04	0.08	0.01	0.01	0.08	0.03
Net Income to Common	22.41	16.84	18.96	-17.45	6.5	3.86
Net Income Growth	51.66%	-11.19%	-	-	68.37%	-
Shares Outstanding (Basic)	32	31	31	30	30	30
Shares Outstanding (Diluted)	32	32	32	30	30	30
Shares Change (YoY)	2.25%	1.42%	4.21%	0.33%	0.33%	3.37%
EPS (Basic)	0.72	0.54	0.61	-0.58	0.22	0.13
EPS (Diluted)	0.70	0.53	0.60	-0.58	0.21	0.13
EPS Growth	48.94%	-11.67%	-	-	61.54%	-
Shares Outstanding	31.82	31.57	31.01	30.6	29.9	29.55
Free Cash Flow	4.06	8.31	32.23	5.89	13.82	24.1
Free Cash Flow Growth	-51.15%	-74.22%	446.78%	-57.34%	-42.68%	-54.01%
Free Cash Flow Per Share	0.13	0.26	1.02	0.19	0.46	0.80
Gross Margin	31.55%	31.34%	29.57%	29.53%	32.12%	32.51%
Operating Margin	6.33%	5.60%	5.46%	-0.27%	2.88%	2.68%
Profit Margin	3.07%	2.34%	2.60%	-2.47%	0.96%	0.57%
FCF Margin	0.55%	1.15%	4.42%	0.84%	2.01%	3.56%
EBITDA	46.27	71.58	72.84	32.2	53.09	53.09
EBITDA Margin	6.33%	9.89%	9.98%	4.56%	7.72%	7.84%
EBIT	46.27	40.57	39.83	-1.9	19.8	18.17
EBIT Margin	6.33%	5.60%	5.46%	-0.27%	2.88%	2.68%
Effective Tax Rate	24.04%	24.72%	21.75%	6.54%	29.27%	46.58%

SEC Filings: 10-K · 10-Q