Mistras Group, Inc. (MG)
NYSE: MG · Real-Time Price · USD
18.50
-0.15 (-0.80%)
Jun 15, 2026, 4:00 PM EDT - Market closed
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 |
| 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 | 22.45 | 16.92 | 18.97 | -17.45 | 6.57 | 3.89 |
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% | - |
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% |