Mistras Group Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

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

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q