MG
Mistras Group, Inc.
$16.63
-0.17 (-1.01%)
At close · Jul 7
Market Cap
$529.11M
Shares
31,816,681
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$724.02M
-0.8%
FY2025
Net Income
$16.84M
-11.2%
FY2025
Gross Margin
28.25%
+1.9pp
FY2025
Operating Margin
5.6%
+0.1pp
FY2025
Diluted EPS
$0.53
-11.7%
FY2025
Operating Cash Flow
$32.98M
-34.2%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $730M – $750M | $731.44M | $724.02M | $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 | |
| — | — | — | — | — | — | — | — | — | -$3.67M | -$3.67M | -$3.08M | — | — | — | — | |
| — | — | — | — | — | — | — | — | — | — | $492.24M | $468.93M | $506.28M | $450.5M | $380.91M | $307.19M | |
| — | $208.35M | $204.51M | $192.17M | $184.3M | $198.17M | $197.15M | $178.53M | $217.3M | $207.87M | $187.71M | $194.13M | $184.73M | $172.94M | $148.37M | $129.69M | |
| — | — | 28.25% | 26.34% | 26.12% | 28.83% | 29.12% | 30.13% | 29.03% | 28% | 26.78% | 28.35% | 25.97% | 27.74% | 28.03% | 29.69% | |
| — | $950K | $1.03M | $1.12M | $1.72M | $1.99M | $2.52M | $2.89M | $3.05M | $3.31M | $2.27M | $2.67M | $2.52M | $3M | $2.45M | $2.06M | |
| — | $141.21M | $139.88M | $135.45M | $147.24M | $166.4M | $161.33M | $157.16M | $168.62M | $165.7M | $151.83M | $148.91M | $143.98M | $123.69M | $101.79M | $83.1M | |
| — | $6.9M | $6.7M | $7.6M | $8.5M | $9.1M | $9.7M | $11M | $14.3M | $10.2M | $9M | $9.6M | $11.1M | $9.2M | $7.7M | — | |
| — | $31.23M | $31.01M | $33.01M | $34.1M | $33.29M | $34.92M | $35.71M | $38.53M | $34.41M | $31.38M | $10.69M | $33.29M | $28.43M | $26.65M | $22.02M | |
| — | $46.27M | $40.57M | $39.83M | -$1.9M | $19.8M | $18.17M | -$101.22M | $24.14M | $22.22M | $4.16M | $25.55M | $30.35M | $38.3M | $27.55M | $36.77M | |
| — | — | 5.6% | 5.46% | -0.27% | 2.88% | 2.68% | -17.08% | 3.22% | 2.99% | 0.59% | 3.73% | 4.27% | 6.14% | 5.21% | 8.42% | |
| — | $77.5M | $71.58M | $72.84M | $32.2M | $53.09M | $53.09M | -$65.51M | $62.67M | $56.63M | $35.54M | $36.24M | $63.64M | $66.72M | $54.2M | $58.79M | |
| — | $14.2M | $14.64M | $17.07M | $16.76M | $10.51M | $10.88M | $12.96M | $13.7M | $7.95M | $4.39M | $4.76M | $4.62M | — | — | — | |
| — | — | -$3.45M | $1.49M | $0 | — | — | — | — | — | — | — | — | — | — | — | |
| — | $29.55M | $22.48M | $24.24M | -$18.67M | $9.29M | $7.29M | -$114.17M | $10.44M | $14.27M | -$226K | $22.47M | $25.73M | $35.1M | $24.27M | $33.64M | |
| — | $7.1M | $5.56M | $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 | |
| — | $22.41M | $16.84M | $18.96M | -$17.45M | $6.5M | $3.86M | -$99.46M | $6.06M | $6.84M | -$2.18M | $14.41M | $16.08M | $22.52M | $11.65M | $21.35M | |
| — | — | 2.33% | 2.6% | -2.47% | 0.95% | 0.57% | -16.78% | 0.81% | 0.92% | -0.31% | 2.1% | 2.26% | 3.61% | 2.2% | 4.89% | |
| — | — | — | — | $8000 | $75K | $33K | -$5000 | $20K | $9000 | $7000 | $54K | -$90K | $57K | -$7000 | -$7000 | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $21.35M | |
| — | $29.59M | $30.41M | $4.61M | -$12.4M | -$6.58M | -$390K | -$94.24M | $12.33M | -$3.92M | $10.75M | $25.67M | -$3.52M | $25.46M | $10.24M | — | |
| USD/shares | — | — | $0.54 | $0.61 | -$0.58 | $0.22 | $0.13 | -$3.41 | $0.21 | $0.24 | -$0.08 | — | — | — | — | — |
| USD/shares | — | — | $0.53 | $0.60 | -$0.58 | $0.21 | $0.13 | -$3.41 | $0.21 | $0.23 | -$0.08 | — | — | — | — | — |
| shares | — | — | 31.41M | 30.93M | 30.33M | 29.9M | 29.57M | 29.15M | 28.74M | 28.41M | 28.42M | 28.96M | 28.61M | 28.37M | 28.14M | 27.84M |
| shares | — | — | 32.06M | 31.61M | 30.33M | 30.23M | 30.13M | 29.15M | 29.05M | 29.43M | 28.42M | 30.11M | 29.59M | 29.32M | 29.11M | 28.69M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2016–FY2019: $15.92M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
EV/EBIT
—
P/E (TTM)
23.76×
Security & Protection Services median 23.39×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| North America Segment | $584,131,000 | $593,527,000 | $579,330,000 | $573,336,000 | $555,387,000 | — | — | — |
| International | $143,843,000 | $135,969,000 | $124,414,000 | $112,425,000 | $117,245,000 | $107,556,000 | $144,271,000 | $153,448,000 |
| Products and Systems | $13,970,000 | $13,661,000 | $12,986,000 | $12,727,000 | $13,831,000 | $16,449,000 | $18,583,000 | $23,426,000 |
| Services | — | — | — | $573,336,000 | $555,387,000 | $476,164,000 | $595,130,000 | $574,619,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| United States | $509,360,000 | $506,945,000 | $500,282,000 | $489,873,000 | $475,222,000 | $411,489,000 | $495,132,000 | $487,414,000 |
| Europe | $133,748,000 | $121,179,000 | $108,135,000 | $100,919,000 | $109,614,000 | $100,541,000 | $127,885,000 | $143,312,000 |
| Other Americas | $70,904,000 | $90,013,000 | $86,939,000 | $89,254,000 | $83,643,000 | $72,835,000 | $111,740,000 | $98,248,000 |
| Asia Pacific | $10,012,000 | $11,503,000 | $10,117,000 | $7,327,000 | $8,652,000 | $7,706,000 | $13,829,000 | $13,380,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Oil Gas | $396,827,000 | $418,923,000 | $415,995,000 | $387,752,000 | $366,920,000 | $319,483,000 | $409,441,000 | $418,112,000 |
| Aerospace and Defense | $93,815,000 | $87,016,000 | $76,997,000 | $80,552,000 | $68,392,000 | $70,271,000 | $93,851,000 | $107,708,000 |
| Industrials | $80,688,000 | $71,665,000 | $70,583,000 | $63,983,000 | $67,715,000 | $66,428,000 | $89,214,000 | $89,900,000 |
| Power Generation and Transmission | $44,224,000 | $36,518,000 | $33,974,000 | $42,104,000 | $52,746,000 | $39,887,000 | $43,315,000 | — |
| Other Process Industries | $40,065,000 | $49,845,000 | $47,603,000 | $54,827,000 | $51,399,000 | $34,871,000 | $39,109,000 | $36,046,000 |
| Infrastructure Research and Engineering | $37,530,000 | $33,161,000 | $29,108,000 | $27,223,000 | $32,290,000 | $33,787,000 | $33,105,000 | $25,561,000 |
| Other Products and Services | $17,730,000 | $16,941,000 | $16,781,000 | $15,036,000 | $18,064,000 | $8,564,000 | $13,974,000 | $20,914,000 |
| Petrochemical | $13,145,000 | $15,571,000 | $14,432,000 | $15,896,000 | $19,605,000 | $19,280,000 | $26,577,000 | — |
| Power Generation and Transmission | — | — | — | — | — | — | — | $44,113,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| North America Segment | $62,788,000 | $62,286,000 | $55,170,000 | $49,616,000 | $48,458,000 | — | — | — |
| International | $10,353,000 | $6,275,000 | -$12,229,000 | $3,566,000 | $1,839,000 | -$21,855,000 | $5,856,000 | $3,953,000 |
| Products and Systems | $2,651,000 | $2,510,000 | $267,000 | -$992,000 | -$117,000 | -$936,000 | -$529,000 | $2,368,000 |
| Services | — | — | — | $49,616,000 | $48,458,000 | -$44,222,000 | $49,593,000 | $47,126,000 |
Operating Margin by Segment (%)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| North America Segment | 10.7% | 10.5% | 9.5% | 8.7% | 8.7% | — | — | — |
| International | 7.2% | 4.6% | -9.8% | 3.2% | 1.6% | -20.3% | 4.1% | 2.6% |
| Products and Systems | 19% | 18.4% | 2.1% | -7.8% | -0.8% | -5.7% | -2.8% | 10.1% |
| Services | — | — | — | 8.7% | 8.7% | -9.3% | 8.3% | 8.2% |