Mistras Group, Inc. (MG)
NYSE: MG · Real-Time Price · USD
10.56
-0.04 (-0.38%)
Mar 31, 2025, 2:09 PM EDT - Market open

Mistras Group Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Net Income
18.96-17.456.53.86-99.46
Upgrade
Depreciation & Amortization
30.1131.230.3931.9232.11
Upgrade
Other Amortization
2.92.92.933.6
Upgrade
Asset Writedown & Restructuring Costs
-13.8--106.06
Upgrade
Stock-Based Compensation
5.075.715.345.425.85
Upgrade
Provision & Write-off of Bad Debts
0.850.350.04--
Upgrade
Other Operating Activities
-7.1-4.68-0.221.61-7.67
Upgrade
Change in Accounts Receivable
1.29-8.03-17.23-3.9827.31
Upgrade
Change in Inventory
0.1-1.87-1.280.280.08
Upgrade
Change in Accounts Payable
-5.154.18-0.09-1.14-1.02
Upgrade
Change in Income Taxes
0.66-0.581.08-1.920.38
Upgrade
Change in Other Net Operating Assets
2.451.22-1.033.210.55
Upgrade
Operating Cash Flow
50.1326.7526.4142.2667.8
Upgrade
Operating Cash Flow Growth
87.41%1.29%-37.52%-37.67%14.70%
Upgrade
Capital Expenditures
-17.9-20.85-12.59-18.16-15.4
Upgrade
Sale of Property, Plant & Equipment
1.621.521.181.170.8
Upgrade
Cash Acquisitions
----0.44-
Upgrade
Sale (Purchase) of Intangibles
-5.08-2.8-0.83-1.12-0.38
Upgrade
Investing Cash Flow
-21.37-22.13-12.24-18.55-14.97
Upgrade
Long-Term Debt Issued
7283.61317.58938.03
Upgrade
Total Debt Issued
7283.61317.58938.03
Upgrade
Long-Term Debt Repaid
-98.09-89.75-332.3-109.39-78.12
Upgrade
Total Debt Repaid
-98.09-89.75-332.3-109.39-78.12
Upgrade
Net Debt Issued (Repaid)
-26.09-6.13-14.79-20.39-40.09
Upgrade
Repurchase of Common Stock
-1.31-1.57-0.98-1.37-0.49
Upgrade
Other Financing Activities
---0.55-1.49-3.59
Upgrade
Financing Cash Flow
-27.4-7.71-16.32-23.25-44.17
Upgrade
Foreign Exchange Rate Adjustments
-0.690.25-1.47-2.122.08
Upgrade
Net Cash Flow
0.67-2.84-3.62-1.6510.74
Upgrade
Free Cash Flow
32.235.8913.8224.152.41
Upgrade
Free Cash Flow Growth
446.78%-57.34%-42.68%-54.01%41.40%
Upgrade
Free Cash Flow Margin
4.42%0.83%2.01%3.56%8.84%
Upgrade
Free Cash Flow Per Share
1.020.190.460.801.80
Upgrade
Cash Income Tax Paid
6.416.9-3.074.71-0.54
Upgrade
Levered Free Cash Flow
35.6816.1914.7129.644.77
Upgrade
Unlevered Free Cash Flow
46.3526.6721.2736.452.87
Upgrade
Change in Net Working Capital
-3.425.2615.89-1.99-23.98
Upgrade
Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q