Mistras Group Inc
NYSE:MG

Watchlist Manager
Mistras Group Inc Logo
Mistras Group Inc
NYSE:MG
Watchlist
Price: 13.15 USD -0.98% Market Closed
Market Cap: 414.9m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+4%
5Y
+17%
10Y
-1%
Operating Income
+
3Y
+206%
5Y
+1 634%
10Y
+45%
Net Income
+
3Y
+410%
5Y
-
10Y
-15%

Earnings Waterfall
Mistras Group Inc

Revenue
715.3m USD
Cost of Revenue
-510.9m USD
Gross Profit
204.4m USD
Operating Expenses
-154.1m USD
Operating Income
50.3m USD
Other Expenses
-32.1m USD
Net Income
18.1m USD

Income Statement
Mistras Group Inc

Rotate your device to view
Income Statement
Currency: USD
May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
4
3
3
3
3
3
3
3
3
4
3
3
3
3
3
3
3
3
4
4
5
0
0
2
0
0
0
0
0
0
4
0
0
0
8
0
0
0
14
0
0
0
13
0
0
0
11
0
0
0
11
4
8
12
17
17
18
18
17
16
16
15
Revenue
272
N/A
285
+5%
301
+6%
316
+5%
339
+7%
362
+7%
387
+7%
412
+6%
437
+6%
459
+5%
482
+5%
512
+6%
529
+3%
552
+4%
571
+3%
589
+3%
623
+6%
654
+5%
704
+8%
716
+2%
711
-1%
725
+2%
713
-2%
710
0%
719
+1%
708
-2%
690
-3%
693
+0%
679
-2%
690
+2%
701
+2%
725
+3%
747
+3%
749
+0%
742
-1%
732
-1%
740
+1%
750
+1%
749
0%
731
-2%
655
-10%
611
-7%
593
-3%
587
-1%
640
+9%
667
+4%
677
+2%
685
+1%
686
+0%
690
+1%
687
0%
694
+1%
691
0%
692
+0%
705
+2%
722
+2%
736
+2%
739
+0%
730
-1%
707
-3%
702
-1%
715
+2%
Gross Profit
Cost of Revenue
(189)
(198)
(210)
(220)
(235)
(252)
(270)
(287)
(307)
(323)
(340)
(365)
(381)
(398)
(411)
(424)
(451)
(479)
(518)
(530)
(527)
(531)
(521)
(514)
(516)
(506)
(493)
(495)
(487)
(501)
(513)
(533)
(545)
(543)
(535)
(523)
(527)
(531)
(531)
(522)
(465)
(431)
(414)
(409)
(448)
(470)
(480)
(488)
(491)
(493)
(489)
(489)
(490)
(490)
(502)
(513)
(520)
(524)
(517)
(504)
(502)
(511)
Gross Profit
83
N/A
87
+4%
92
+6%
97
+5%
103
+7%
110
+6%
117
+7%
124
+6%
130
+4%
136
+5%
143
+5%
147
+3%
148
+1%
154
+4%
160
+4%
165
+3%
173
+5%
176
+2%
187
+6%
186
0%
185
-1%
194
+5%
192
-1%
196
+2%
203
+4%
202
-1%
197
-2%
197
+0%
192
-3%
190
-1%
188
-1%
193
+3%
201
+5%
206
+2%
208
+1%
209
+0%
214
+2%
219
+3%
217
-1%
209
-4%
190
-9%
180
-5%
179
-1%
178
0%
192
+8%
197
+3%
197
+0%
197
0%
195
-1%
197
+1%
198
+1%
204
+3%
201
-2%
201
+0%
204
+1%
209
+2%
215
+3%
215
+0%
213
-1%
203
-5%
201
-1%
204
+2%
Operating Income
Operating Expenses
(63)
(65)
(67)
(69)
(74)
(78)
(82)
(87)
(92)
(96)
(101)
(108)
(113)
(119)
(126)
(131)
(137)
(145)
(153)
(154)
(160)
(159)
(156)
(156)
(155)
(154)
(156)
(159)
(159)
(162)
(166)
(168)
(172)
(176)
(182)
(191)
(190)
(192)
(192)
(186)
(183)
(177)
(170)
(171)
(172)
(174)
(175)
(178)
(178)
(180)
(179)
(180)
(180)
(178)
(177)
(177)
(176)
(175)
(169)
(161)
(160)
(154)
Selling, General & Administrative
(56)
(57)
(59)
(61)
(66)
(70)
(74)
(79)
(83)
(87)
(91)
(98)
(102)
(107)
(113)
(118)
(124)
(130)
(138)
(139)
(144)
(145)
(141)
(142)
(141)
(141)
(143)
(146)
(147)
(150)
(153)
(155)
(158)
(162)
(166)
(175)
(173)
(173)
(172)
(166)
(164)
(159)
(154)
(155)
(157)
(159)
(161)
(164)
(165)
(167)
(167)
(167)
(168)
(166)
(165)
(164)
(163)
(163)
(158)
(153)
(151)
(146)
Research & Development
(2)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
Depreciation & Amortization
(5)
(5)
(5)
(5)
(5)
(6)
(6)
(6)
(7)
(7)
(8)
(8)
(9)
(9)
(10)
(10)
(11)
(12)
(13)
(13)
(13)
(13)
(12)
(11)
(11)
(11)
(11)
(11)
(10)
(10)
(10)
(11)
(11)
(11)
(12)
(13)
(14)
(16)
(17)
(17)
(16)
(15)
(14)
(13)
(13)
(12)
(12)
(12)
(11)
(11)
(11)
(10)
(10)
(10)
(10)
(10)
(10)
(10)
(9)
(9)
(9)
(9)
Operating Income
21
N/A
22
+8%
25
+12%
28
+12%
30
+7%
32
+8%
36
+11%
38
+5%
38
+2%
40
+5%
42
+5%
39
-6%
35
-10%
35
-1%
34
-3%
34
+1%
36
+4%
31
-13%
34
+9%
32
-5%
25
-22%
35
+37%
36
+5%
40
+9%
48
+21%
48
-1%
41
-14%
38
-7%
32
-15%
27
-16%
22
-18%
25
+12%
30
+19%
30
+1%
26
-12%
17
-34%
23
+34%
27
+17%
25
-8%
24
-7%
7
-69%
3
-60%
8
+186%
8
-10%
20
+164%
23
+16%
22
-5%
19
-11%
17
-13%
16
-2%
19
+14%
25
+32%
20
-17%
23
+13%
27
+14%
32
+21%
39
+23%
41
+3%
44
+9%
42
-6%
41
-2%
50
+22%
Pre-Tax Income
Interest Income Expense
(4)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(3)
(4)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(5)
(6)
(6)
(6)
(5)
(4)
(3)
(3)
(4)
(4)
(4)
(5)
(6)
(7)
(8)
(10)
(11)
(13)
(13)
(13)
(12)
(13)
(16)
(13)
(13)
(12)
(11)
(10)
(9)
(9)
(10)
(13)
(14)
(16)
(18)
(17)
(18)
(18)
(15)
(16)
(16)
(15)
Non-Reccuring Items
(0)
(1)
(1)
(1)
(0)
0
0
(1)
(1)
(1)
(2)
1
(8)
(6)
(5)
(7)
3
2
2
4
5
5
5
3
(5)
(6)
(7)
(6)
(0)
(17)
(18)
(18)
(17)
(4)
(4)
(6)
(7)
(3)
(2)
(106)
(106)
(107)
(106)
(2)
(3)
(2)
(3)
(1)
(0)
(0)
1
(2)
(3)
(20)
(27)
(27)
(26)
(11)
(6)
(8)
(11)
(12)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
0
0
0
Pre-Tax Income
17
N/A
18
+6%
21
+17%
24
+15%
27
+10%
30
+10%
33
+12%
33
+2%
34
+1%
35
+5%
37
+6%
37
-1%
24
-34%
26
+7%
26
-2%
24
-7%
35
+47%
29
-17%
31
+8%
32
+2%
26
-19%
34
+32%
35
+4%
37
+5%
38
+3%
38
-2%
31
-18%
29
-8%
28
-2%
6
-78%
(0)
N/A
2
N/A
7
+210%
19
+194%
14
-25%
2
-88%
5
+200%
12
+131%
10
-12%
(96)
N/A
(111)
-16%
(117)
-5%
(114)
+2%
(8)
+93%
3
N/A
8
+141%
7
-11%
9
+18%
8
-9%
7
-7%
9
+27%
10
+8%
3
-74%
(13)
N/A
(19)
-48%
(12)
+38%
(4)
+64%
14
N/A
24
+76%
19
-23%
15
-18%
23
+52%
Net Income
Tax Provision
(7)
(7)
(8)
(9)
(11)
(12)
(13)
(13)
(12)
(13)
(14)
(13)
(13)
(13)
(13)
(12)
(13)
(11)
(12)
(12)
(10)
(13)
(13)
(13)
(14)
(13)
(11)
(10)
(10)
(2)
0
(1)
(2)
(8)
(6)
(2)
(4)
(7)
(4)
9
14
18
15
2
(1)
(4)
(3)
(5)
(5)
(4)
(3)
(3)
0
1
1
0
(1)
(2)
(5)
(4)
(4)
(5)
Income from Continuing Operations
11
11
13
15
16
18
20
21
21
23
24
24
12
13
13
12
23
19
20
20
16
21
22
24
25
24
20
18
18
4
(0)
1
5
11
8
(0)
1
5
6
(87)
(97)
(99)
(100)
(6)
2
4
4
4
3
4
7
7
3
(12)
(17)
(11)
(5)
11
19
15
12
18
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
Net Income (Common)
17
N/A
18
+5%
13
-25%
15
+12%
16
+9%
18
+10%
20
+13%
21
+3%
21
+2%
22
+5%
24
+5%
23
-1%
12
-50%
13
+13%
13
+1%
12
-12%
23
+94%
19
-17%
20
+6%
20
+3%
16
-21%
21
+32%
22
+5%
24
+8%
25
+2%
24
-1%
20
-17%
18
-9%
18
-3%
4
-76%
(2)
N/A
(1)
+55%
3
N/A
9
+214%
7
-23%
(1)
N/A
0
N/A
4
N/A
6
+49%
(87)
N/A
(97)
-12%
(99)
-2%
(100)
-1%
(6)
+94%
2
N/A
4
+84%
4
-6%
4
0%
3
-34%
4
+39%
6
+83%
7
+6%
3
-63%
(12)
N/A
(17)
-44%
(11)
+34%
(5)
+53%
11
N/A
19
+68%
15
-22%
11
-23%
18
+59%
EPS (Diluted)
0.69
N/A
0.66
-4%
0.5
-24%
0.56
+12%
0.61
+9%
0.63
+3%
0.7
+11%
0.72
+3%
0.77
+7%
0.79
+3%
0.83
+5%
0.81
-2%
0.4
-51%
0.44
+10%
0.44
N/A
0.39
-11%
0.77
+97%
0.64
-17%
0.67
+5%
0.69
+3%
0.54
-22%
0.71
+31%
0.75
+6%
0.81
+8%
0.82
+1%
0.82
N/A
0.67
-18%
0.61
-9%
0.59
-3%
0.14
-76%
-0.07
N/A
-0.03
+57%
0.09
N/A
0.3
+233%
0.23
-23%
-0.04
N/A
0
N/A
0.14
N/A
0.21
+50%
-3
N/A
-3.35
-12%
-3.37
-1%
-3.41
-1%
-0.21
+94%
0.08
N/A
0.14
+75%
0.13
-7%
0.13
N/A
0.08
-38%
0.11
+38%
0.22
+100%
0.23
+5%
0.08
-65%
-0.4
N/A
-0.58
-45%
-0.38
+34%
-0.19
+50%
0.36
N/A
0.6
+67%
0.47
-22%
0.36
-23%
0.57
+58%

See Also

Summary
MG intrinsic value, competitors valuation, and company profile.
DCF Valuation
MG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MG stock valuation using valuation multiples.
Wall Street Estimates
MG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.