Mistras Group Inc. (MG)
10.49
-0.11 (-1.04%)
At close: Mar 31, 2025, 12:25 PM
Mistras Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 |
| Revenue | 729.64M | 705.47M | 687.37M | 677.13M | 592.57M | 748.59M | 742.35M | 700.97M | 684.76M | 711.25M | 623.45M | 529.28M | 436.88M | 338.59M | 272.13M | 209.13M | 152.27M |
| Cost of Revenue | 516.53M | 501.67M | 489.2M | 479.98M | 414.04M | 531.29M | 534.48M | 513.26M | 516.17M | 526.52M | 450.5M | 380.91M | 307.19M | 235.19M | 188.99M | 139.87M | 97.44M |
| Gross Profit | 213.11M | 203.81M | 198.17M | 197.15M | 178.53M | 217.3M | 207.87M | 187.71M | 168.59M | 184.73M | 172.94M | 148.37M | 129.69M | 103.4M | 83.14M | 69.27M | 54.83M |
| Operating Income | 39.83M | -1.9M | 19.8M | 18.17M | 5.18M | 24.14M | 22.22M | 4.16M | 25.55M | 30.35M | 38.3M | 27.55M | 36.77M | 29.61M | 20.9M | 14.82M | 16.36M |
| Interest Income | n/a | n/a | 10.51M | 10.88M | 12.96M | 13.7M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Pretax Income | 24.24M | -18.66M | 9.29M | 7.29M | -114.17M | 10.44M | 14.27M | -226K | 22.47M | 25.73M | 35.1M | 24.27M | 33.64M | 26.84M | 16.98M | 10.21M | 12.83M |
| Net Income | 18.96M | -17.45M | 6.5M | 3.86M | -99.47M | 6.06M | 6.84M | -2.17M | 14.46M | 16.08M | 22.52M | 11.65M | 21.35M | 16.43M | 10.43M | 5.47M | 7.44M |
| Selling & General & Admin | 156.39M | 166.75M | 166.59M | 161.33M | 156.94M | 169.47M | 172.24M | 153.03M | 155.23M | 143.98M | 123.69M | 101.79M | 83.1M | 65.98M | 54.55M | 49.25M | 32.94M |
| Research & Development | 1.12M | 1.72M | 1.99M | 2.52M | 2.89M | 3.04M | 3.31M | 2.27M | 2.67M | 2.52M | 3M | 2.45M | 2.06M | 2.15M | 2.4M | 1.25M | 954K |
| Other Expenses | 15.78M | 37.24M | 10.7M | 11.95M | 13.52M | 19.77M | 11.96M | 10.36M | 10.69M | 13.05M | 10.62M | 8.78M | 6.46M | 5.66M | 4.67M | 3.94M | 4.58M |
| Operating Expenses | 173.28M | 205.71M | 179.29M | 175.8M | 173.35M | 192.28M | 187.5M | 165.66M | 168.59M | 159.55M | 137.31M | 113.02M | 91.61M | 73.79M | 61.63M | 54.44M | 38.47M |
| Interest Expense | 17.07M | 16.76M | 10.51M | 10.88M | 12.96M | 13.7M | 7.95M | 4.39M | 3.08M | 4.62M | 3.19M | 3.29M | 3.8M | 2.77M | 3.53M | 4.61M | 3.53M |
| Selling & Marketing Expenses | n/a | 1.4M | 2M | 1M | 800K | 2.1M | 2.1M | 1.9M | 2.06M | 2.2M | n/a | 1.8M | 1.7M | 1.1M | 54.26M | 47.15M | n/a |
| Cost & Expenses | 689.81M | 707.38M | 668.49M | 655.79M | 587.39M | 723.57M | 721.99M | 678.92M | 659.22M | 686.07M | 587.81M | 493.93M | 398.8M | 308.98M | 250.62M | 194.31M | 135.91M |
| Income Tax | 5.27M | -1.22M | 2.72M | 3.4M | -14.71M | 4.36M | 7.43M | 1.94M | 8.01M | 9.74M | 12.53M | 12.63M | 12.29M | 10.5M | 6.53M | 4.56M | 5.38M |
| Shares Outstanding (Basic) | 30.93M | 30.33M | 29.9M | 29.57M | 29.15M | 28.74M | 28.41M | 27.19M | 28.96M | 28.61M | 28.36M | 28.14M | 27.84M | 26.72M | 21.74M | 13M | 13M |
| Shares Outstanding (Diluted) | 31.61M | 30.33M | 30.23M | 30.13M | 29.15M | 29.05M | 29.43M | 28.42M | 30.11M | 29.59M | 29.32M | 29.11M | 28.68M | 26.93M | 24.43M | 13M | 20.43M |
| EPS (Basic) | 0.61 | -0.58 | 0.22 | 0.13 | -3.41 | 0.21 | 0.24 | -0.08 | 0.50 | 0.56 | 0.79 | 0.41 | 0.77 | 0.61 | 0.48 | 0.42 | 0.57 |
| EPS (Diluted) | 0.60 | -0.58 | 0.22 | 0.13 | -3.41 | 0.21 | 0.23 | -0.08 | 0.48 | 0.54 | 0.77 | 0.40 | 0.74 | 0.61 | 0.43 | 0.42 | 0.36 |
| EBITDA | 50.71M | 32.2M | 53.09M | 53.09M | -65.51M | 62.67M | 56.63M | 35.54M | 57.93M | 75.65M | 63.64M | 66.72M | 54.2M | 59.46M | 48.2M | 35.69M | 27.78M |
| Depreciation & Amortization | 9.41M | 34.1M | 33.29M | 34.92M | 35.7M | 38.53M | 34.41M | 31.38M | 32.91M | 13.05M | 28.43M | 8.78M | 6.46M | 5.39M | 15.18M | 12.64M | 11.42M |