Mistras Group, Inc. (MG)
NYSE: MG · Real-Time Price · USD
18.83
-0.10 (-0.53%)
Apr 28, 2026, 4:00 PM EDT - Market closed
Mistras Group Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 16.84 | 18.96 | -17.45 | 6.5 | 3.86 | Upgrade
|
| Depreciation & Amortization | 27.41 | 30.11 | 31.2 | 30.39 | 31.92 | Upgrade
|
| Other Amortization | 3.6 | 2.9 | 2.9 | 2.9 | 3 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 13.8 | - | - | Upgrade
|
| Stock-Based Compensation | 7.79 | 5.07 | 5.71 | 5.34 | 5.42 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.76 | 0.85 | 0.35 | 0.04 | - | Upgrade
|
| Other Operating Activities | 1.2 | -7.1 | -4.68 | -0.22 | 1.61 | Upgrade
|
| Change in Accounts Receivable | -24.95 | 1.29 | -8.03 | -17.23 | -3.98 | Upgrade
|
| Change in Inventory | 0.77 | 0.1 | -1.87 | -1.28 | 0.28 | Upgrade
|
| Change in Accounts Payable | 3.28 | -5.15 | 4.18 | -0.09 | -1.14 | Upgrade
|
| Change in Income Taxes | -0.33 | 0.66 | -0.58 | 1.08 | -1.92 | Upgrade
|
| Change in Other Net Operating Assets | -4.39 | 2.45 | 1.22 | -1.03 | 3.21 | Upgrade
|
| Operating Cash Flow | 32.98 | 50.13 | 26.75 | 26.41 | 42.26 | Upgrade
|
| Operating Cash Flow Growth | -34.21% | 87.41% | 1.29% | -37.52% | -37.67% | Upgrade
|
| Capital Expenditures | -24.67 | -17.9 | -20.85 | -12.59 | -18.16 | Upgrade
|
| Sale of Property, Plant & Equipment | 4.07 | 1.62 | 1.52 | 1.18 | 1.17 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -0.44 | Upgrade
|
| Sale (Purchase) of Intangibles | -4.52 | -5.08 | -2.8 | -0.83 | -1.12 | Upgrade
|
| Investing Cash Flow | -25.12 | -21.37 | -22.13 | -12.24 | -18.55 | Upgrade
|
| Long-Term Debt Issued | 81.5 | 72 | 83.61 | 317.5 | 89 | Upgrade
|
| Total Debt Issued | 81.5 | 72 | 83.61 | 317.5 | 89 | Upgrade
|
| Long-Term Debt Repaid | -80.44 | -98.09 | -89.75 | -332.3 | -109.39 | Upgrade
|
| Total Debt Repaid | -80.44 | -98.09 | -89.75 | -332.3 | -109.39 | Upgrade
|
| Net Debt Issued (Repaid) | 1.06 | -26.09 | -6.13 | -14.79 | -20.39 | Upgrade
|
| Repurchase of Common Stock | -1.66 | -1.31 | -1.57 | -0.98 | -1.37 | Upgrade
|
| Other Financing Activities | - | - | - | -0.55 | -1.49 | Upgrade
|
| Financing Cash Flow | -0.6 | -27.4 | -7.71 | -16.32 | -23.25 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.43 | -0.69 | 0.25 | -1.47 | -2.12 | Upgrade
|
| Net Cash Flow | 9.69 | 0.67 | -2.84 | -3.62 | -1.65 | Upgrade
|
| Free Cash Flow | 8.31 | 32.23 | 5.89 | 13.82 | 24.1 | Upgrade
|
| Free Cash Flow Growth | -74.22% | 446.78% | -57.34% | -42.68% | -54.01% | Upgrade
|
| Free Cash Flow Margin | 1.15% | 4.42% | 0.83% | 2.01% | 3.56% | Upgrade
|
| Free Cash Flow Per Share | 0.26 | 1.02 | 0.19 | 0.46 | 0.80 | Upgrade
|
| Cash Income Tax Paid | 9.33 | 6.41 | 6.9 | -3.07 | 4.71 | Upgrade
|
| Levered Free Cash Flow | 6.59 | 35.68 | 16.19 | 14.71 | 29.6 | Upgrade
|
| Unlevered Free Cash Flow | 15.75 | 46.35 | 26.67 | 21.27 | 36.4 | Upgrade
|
| Change in Working Capital | -25.61 | -0.66 | -5.08 | -18.55 | -3.55 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.