MISTRAS Group, Inc. (MG)

Income Statement (Annual)

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

Millions USD. Fiscal year is Jan - Dec.

Year	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011 - 2007
Revenue	677.13	592.57	748.59	742.35	700.97	404.16	711.25	623.45	529.28	436.88	Upgrade
Revenue Growth (YoY)	14.27%	-20.84%	0.84%	5.90%	73.44%	-43.18%	14.08%	17.79%	21.15%	29.03%	Upgrade
Cost of Revenue	479.98	414.04	531.29	534.48	513.26	287.16	526.52	450.5	380.91	307.19	Upgrade
Gross Profit	197.15	178.53	217.3	207.87	187.71	117	184.73	172.94	148.37	129.69	Upgrade
Selling, General & Admin	161.33	157.16	168.62	165.7	151.83	91.06	143.98	123.69	101.79	83.1	Upgrade
Research & Development	2.52	2.89	3.05	3.31	2.27	1.58	2.52	3	2.45	2.06	Upgrade
Other Operating Expenses	15.13	119.7	21.49	19.03	29.46	6.84	7.88	7.96	16.58	8.44	Upgrade
Operating Expenses	178.98	279.75	193.16	188.04	183.55	99.47	154.38	134.65	120.82	93.59	Upgrade
Operating Income	18.17	-101.22	24.14	19.84	4.16	17.53	30.35	38.3	27.55	36.1	Upgrade
Interest Expense / Income	10.88	12.96	13.7	7.95	4.39	2.05	4.62	3.19	3.29	3.13	Upgrade
Other Expense / Income	0.03	-0.01	0.02	-2.38	0.01	0.04	-0.09	0.06	-0.01	-0.68	Upgrade
Pretax Income	7.26	-114.17	10.42	14.26	-0.23	15.44	25.82	35.05	24.27	33.64	Upgrade
Income Tax	3.4	-14.71	4.36	7.43	1.94	5.87	9.74	12.53	12.63	12.29	Upgrade
Net Income	3.86	-99.46	6.06	6.84	-2.18	9.57	16.08	22.52	11.65	21.35	Upgrade
Net Income Common	3.86	-99.46	6.06	6.84	-2.18	9.57	16.08	22.52	11.65	21.35	Upgrade
Net Income Growth	-	-	-11.35%	-	-	-40.50%	-28.59%	93.35%	-45.46%	29.96%	Upgrade
Shares Outstanding (Basic)	30	29	29	28	28	29	29	28	28	28	Upgrade
Shares Outstanding (Diluted)	30	29	29	29	28	30	30	29	29	29	Upgrade
Shares Change	3.37%	0.35%	-1.29%	3.54%	-5.65%	1.81%	0.91%	0.75%	1.47%	6.50%	Upgrade
EPS (Basic)	0.13	-3.41	0.21	0.24	-0.08	0.33	0.56	0.79	0.41	0.77	Upgrade
EPS (Diluted)	0.13	-3.41	0.21	0.23	-0.08	0.32	0.54	0.77	0.40	0.74	Upgrade
EPS Growth	-	-	-8.70%	-	-	-40.74%	-29.87%	92.50%	-45.95%	21.31%	Upgrade
Free Cash Flow Per Share	0.85	1.83	1.35	0.79	1.33	0.75	1.25	0.76	1.14	0.86	Upgrade
Gross Margin	29.12%	30.13%	29.03%	28.00%	26.78%	28.95%	25.97%	27.74%	28.03%	29.69%	Upgrade
Operating Margin	2.68%	-17.08%	3.22%	2.67%	0.59%	4.34%	4.27%	6.14%	5.21%	8.26%	Upgrade
Profit Margin	0.57%	-16.79%	0.81%	0.92%	-0.31%	2.37%	2.26%	3.61%	2.20%	4.89%	Upgrade
Free Cash Flow Margin	3.73%	8.98%	5.20%	3.03%	5.38%	5.41%	5.02%	3.45%	6.07%	5.47%	Upgrade
Effective Tax Rate	46.80%	12.88%	41.84%	52.07%	-833.48%	38.02%	37.72%	35.75%	52.02%	36.53%	Upgrade
EBITDA	53.06	-65.51	62.65	56.63	35.54	36.69	63.73	66.67	54.21	58.8	Upgrade
EBITDA Margin	7.84%	-11.05%	8.37%	7.63%	5.07%	9.08%	8.96%	10.69%	10.24%	13.46%	Upgrade
Depreciation & Amortization	34.92	35.71	38.53	34.41	31.38	19.2	33.29	28.43	26.65	22.02	Upgrade
EBIT	18.14	-101.21	24.12	22.21	4.15	17.49	30.44	38.24	27.56	36.78	Upgrade
EBIT Margin	2.68%	-17.08%	3.22%	2.99%	0.59%	4.33%	4.28%	6.13%	5.21%	8.42%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).