Income Statement

MISTRAS GROUP, INC.

MG
Annual
Performance Overview Click any row in the table to add it to this chart
in millions USD
Metric Dec 31, 2025 2025 FY Dec 31, 2024 2024 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY May 31, 2016 2016 FY May 31, 2015 2015 FY May 31, 2014 2014 FY May 31, 2013 2013 FY May 31, 2012 2012 FY
Revenue
741.94 743.16 705.47 687.37 677.13 592.57 748.59 742.35 700.97 719.18 711.25 623.45 529.28 436.88
Cost of Revenue
- - - - - - - - 492.24 494.91 506.28 450.50 380.91 307.19
Gross Profit
204.51 213.11 203.81 198.17 197.15 178.53 217.30 207.87 187.71 203.01 184.73 172.94 148.37 129.69
Operating Expenses
140.90 157.51 168.47 168.59 163.85 159.83 171.67 169.66 155.30 143.75 146.50 126.69 104.24 85.16
Research & Development
1.03 1.12 1.72 1.99 2.52 2.89 3.05 3.31 2.27 2.52 2.52 3.00 2.45 2.06
Selling, General & Administrative
139.88 156.39 166.75 166.60 161.33 156.94 168.62 166.35 153.03 141.23 143.98 123.69 101.79 83.10
Other Operating Expenses
- - - - - - - - - - - - - -
Operating Income
63.61 55.60 35.34 29.58 33.30 18.70 45.63 38.21 32.42 59.26 38.23 46.26 44.13 44.53
Non-Operating Income
41.13 31.36 54.00 20.29 26.01 132.87 35.19 23.94 32.64 20.84 12.50 11.16 19.87 10.90
Interest Income
- - - - - - - - - - - - - -
Interest Expense
- - 16.76 10.51 10.88 12.96 13.70 7.95 4.39 4.76 4.62 - - -
Other Non-Op Income / Expense
-3.45 - - - - - - - - - - - - -
Income Before Tax
22.48 24.24 -18.67 9.29 7.29 -114.17 10.44 14.27 -0.23 38.42 25.73 35.10 24.27 33.64
Income Tax Expense
5.64 5.29 -1.21 2.80 3.43 -14.71 4.38 7.44 -4.33 13.76 9.65 12.59 12.62 12.28
Non-Controlling Interest
- - 0.01 0.08 0.03 -0.01 0.02 0.01 0.01 0.00 -0.09 0.06 -0.01 -0.01
Net Income
16.84 18.96 -17.45 6.50 3.86 -99.46 6.06 6.84 4.10 24.65 16.08 22.52 11.65 21.35
Supplemental Per share data, derived & other items — not part of the income statement
in millions USD unless noted
Metric Dec 31, 2025 2025 FY Dec 31, 2024 2024 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY May 31, 2016 2016 FY May 31, 2015 2015 FY May 31, 2014 2014 FY May 31, 2013 2013 FY May 31, 2012 2012 FY
Depreciation & Amortization
- - - - - - - - - - - - - -
EBITDA
72.25 65.01 45.44 40.25 45.25 32.22 62.36 50.17 42.78 70.47 51.28 56.88 52.91 50.99
Earnings Per Share (Basic)
0.54 - - 0.22 0.13 -3.41 0.21 0.24 -0.08 - - - - -
Diluted EPS
0.53 - - 0.21 0.13 -3.41 0.21 0.23 -0.08 - - - - -
Weighted Average Shares
31.41 30.93 30.33 29.90 29.57 29.15 28.74 28.41 28.42 28.86 28.61 28.37 28.14 27.84
Diluted Weighted Avg Shares
32.06 31.61 30.33 30.23 30.13 29.15 29.05 29.43 28.42 29.89 29.59 29.32 29.11 28.69
Comprehensive Income
30.41 4.61 -12.40 -6.58 -0.39 -94.24 12.34 -3.92 10.75 25.67 -3.52 25.46 10.24 -