Skip to main content
logo
Mistras Group, Inc. (MG)
NYSE: MG · Real-Time Price · USD
20.63
-0.02 (-0.10%)
Oct 5, 2026, 4:00 PM EDT - Market closed

Mistras Group Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Net Income
26.9822.4116.8418.1311.4314.7818.9611.26-5.44-11.47-17.45-12.12.576.886.53.562.573.863.864.14
Depreciation & Amortization
28.1927.6327.4128.5528.9129.4930.1130.4631.1531.1731.230.7330.183030.3931.3531.6632.1631.9231.05
Other Amortization
3.63.63.62.92.92.92.92.92.92.92.92.92.92.92.933333.6
Asset Writedown & Restructuring Costs
--------13.813.813.813.8--------
Stock-Based Compensation
6.996.767.796.886.916.125.075.985.515.065.715.155.535.75.345.675.735.675.425.46
Provision & Write-off of Bad Debts
1.321.561.761.070.990.980.850.680.760.60.350.10.040.010.040.29----
Other Operating Activities
-4.19-1.231.20.12-1.98-6.11-7.1-9.02-11.13-7.07-4.68-0.882.920.47-0.220.340.81.111.617.33
Change in Accounts Receivable
-4.99-22.4-24.95-30.97-89.841.29-6.61-32.99-20.5-8.03-2.9311.674.38-17.23-9.76-11.44-16.39-3.98-14.91
Change in Inventory
-1.89-0.980.77-0.34-0.020.560.10.990.45-0.75-1.87-2.56-3.26-2.32-1.28-1.74-0.430.270.282.8
Change in Accounts Payable
0.353.013.285.114.15-1.95-5.15-1.5-31.974.181.42-0.621.34-0.090.19-0.1-2.52-1.140.59
Change in Income Taxes
-0.98-0.18-0.33-0.60.12-0.550.660.010.69-0.25-0.580.410.510.341.08-0.98-1.04-1.21-1.92-0.28
Change in Other Net Operating Assets
-1.06-10.04-4.39-4.36-4.01-0.892.455.3910.857.471.22-9.48-15.53-13.46-1.03-1.61.27.773.218.71
Operating Cash Flow
54.3230.1532.9826.541.455.1750.1340.5413.5422.9226.7526.5636.9236.2426.4130.3231.9433.7142.2648.48
Operating Cash Flow Growth (YoY)
31.22%-45.36%-34.21%-34.62%205.68%140.72%87.41%52.62%-63.32%-36.75%1.29%-12.41%15.57%7.49%-37.52%-37.45%-37.45%-48.01%-37.67%-19.77%

Investing Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Capital Expenditures
-25.4-26.09-24.67-22.12-18.31-17.65-17.9-20.77-20.65-21.33-20.85-17.94-15.7-13.86-12.59-12.08-14.67-17.22-18.16-19.85
Sale of Property, Plant & Equipment
5.315.374.073.361.711.761.621.411.491.561.521.531.40.941.180.950.861.051.171.34
Cash Acquisitions
---------------0-0.03-0.03-0.44-0.44
Sale (Purchase) of Intangibles
-5.47-4.54-4.52-4.42-4.97-5.23-5.08-4.76-4.38-3.55-2.8-2.11-1.25-1.04-0.83-0.81-0.9-0.92-1.12-0.95
Investing Cash Flow
-25.57-25.27-25.12-23.18-21.57-21.13-21.37-24.12-23.54-23.32-22.13-18.53-15.55-13.96-12.24-11.93-14.73-17.11-18.55-19.91

Financing Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Long-Term Debt Issued
--81.5---72---83.61---317.5---89-
Total Debt Issued
62.281.781.592.585.576727170.9271.6183.6190.61307.7318.5317.5311108928979.54
Long-Term Debt Repaid
---80.44----98.09----89.75----332.3----109.39-
Total Debt Repaid
-87-80.02-80.44-85.93-101.78-108-98.09-80.82-60.22-67.88-89.75-103.2-328.84-341.75-332.3-328.43-121.78-108.97-109.39-104.11
Net Debt Issued (Repaid)
-24.81.681.066.57-16.28-32-26.09-9.8210.73.73-6.13-12.59-21.14-23.24-14.79-17.43-13.78-16.97-20.39-24.57
Repurchase of Common Stock
-1.8-1.79-1.66-1.5-1.47-1.23-1.31-2.3-1.95-2.36-1.57-0.82-1.17-1.21-0.98-1.15-1.15-1.43-1.37-1.14
Other Financing Activities
-0.14-0.14---------0-0.15-0.15-0.55-0.55-0.41-0.96-1.49-2.24
Financing Cash Flow
-26.74-0.24-0.65.07-17.75-33.23-27.4-12.118.741.37-7.71-13.41-22.45-24.6-16.32-19.13-15.33-19.36-23.25-27.96

Net Cash Flow

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Foreign Exchange Rate Adjustments
0.021.822.43-0.940.70.87-0.693.30.43-0.830.250.050.48-0.88-1.47-3.77-3.21-1.5-2.12-0.14
Net Cash Flow
2.036.459.697.452.781.680.677.61-0.820.14-2.84-5.33-0.61-3.2-3.62-4.51-1.33-4.26-1.650.48

Free Cash Flow

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Free Cash Flow
28.924.068.314.3823.0937.5232.2319.77-7.111.595.898.6221.2222.3813.8218.2417.2816.524.128.63
Free Cash Flow Growth (YoY)
25.23%-89.18%-74.22%-77.84%-2255.12%446.78%129.47%--92.88%-57.34%-52.77%22.80%35.65%-42.68%-36.28%-47.52%-66.84%-54.01%-36.34%
Free Cash Flow Margin
3.91%0.56%1.15%0.61%3.29%5.31%4.42%2.67%-0.97%0.22%0.83%1.25%3.07%3.23%2.01%2.64%2.52%2.41%3.56%4.29%
Free Cash Flow Per Share
0.880.130.260.140.731.191.020.63-0.230.050.190.280.700.740.460.600.570.550.800.96
Levered Free Cash Flow
30.282.866.593.0723.2741.6535.6826.876.7211.5716.199.4821.2223.5114.7126.0522.9323.1329.624.94
Unlevered Free Cash Flow
39.0911.7415.7512.3633.1451.6346.3538.0117.7722.2826.6719.3630.2131.4121.2731.6628.2829.1336.432.59

Additional Metrics

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Cash Income Tax Paid
5.59.099.338.8811.687.336.417.64.985.716.94.43.833.54-3.07---4.711.64
Change in Working Capital
-8.56-30.58-25.61-31.14-7.757-0.66-1.72-24.01-12.07-5.08-13.14-7.23-9.72-18.55-13.89-11.81-12.09-3.55-3.09
SEC Filings: 10-K · 10-Q