image
Mistras Group, Inc. MG
Industrials - Security & Protection Services - NYSE - US
Watchlist
$ 10.55
-0.472 %
$ 327 M
Market Cap
17.58
P/E
INCOME STATEMENT
730 M REVENUE
3.43%
Growth Rates
1Year 3.43%
3Years 2.52%
5Years -0.51%
7Years 0.57%
10Years 1.59%
39.8 M OPERATING INCOME
2191.70%
Growth Rates
1Year 2191.70%
3Years 29.90%
5Years 10.53%
7Years 38.09%
10Years 0.39%
19 M NET INCOME
208.69%
Growth Rates
1Year 208.69%
3Years 69.54%
5Years 25.55%
7Years 40.39%
10Years -1.72%
EFFICIENCY
Earnings Waterfall Mistras Group, Inc.
image
Revenue 730 M
Cost Of Revenue 517 M
Gross Profit 213 M
Operating Expenses 173 M
Operating Income 39.8 M
Other Expenses 20.9 M
Net Income 19 M
800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00730m(517m)213m(173m)40m(21m)19mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 May-2016 May-2014 May-2013 May-2012 May-2011 May-2010 May-2009 May-2008
REVENUE
Revenue 729.6 705.5 687.4 677.1 592.6 748.6 742.4 701.0 684.8 711.3 623.4 529.3 436.9 338.6 272.1 209.1 152.3
GROSS PROFIT
Cost Of Revenue 516.5 501.7 489.2 480.0 414.0 531.3 534.5 513.3 516.2 526.5 450.5 380.9 307.2 235.2 189.0 139.9 97.4
Gross Profit 213.1 203.8 198.2 197.1 178.5 217.3 207.9 187.7 168.6 184.7 172.9 148.4 129.7 103.4 83.1 69.3 54.8
OPERATING INCOME
Operating Expenses 173.3 205.7 179.3 175.8 173.3 192.3 187.5 165.7 168.6 159.5 137.3 113.0 91.6 73.8 61.6 54.4 38.5
Selling, General and Administrative Expenses 156.4 166.7 166.6 161.3 156.9 169.5 172.2 153.0 155.2 144.0 123.7 101.8 83.1 66.0 54.6 49.2 32.9
Research and Development Expenses 1.1 1.7 2.0 2.5 2.9 3.0 3.3 2.3 2.7 2.5 3.0 2.4 2.1 2.1 2.4 1.3 1.0
Operating Income 39.8 (1.9) 19.8 18.2 5.2 24.1 22.2 4.2 25.5 30.4 38.3 27.6 36.8 29.6 20.9 14.8 16.4
PRE-TAX INCOME
Interest Income Expense 17.1 16.8 10.5 10.9 13.0 13.7 8.0 4.4 3.1 4.6 3.2 3.3 3.8 2.8 3.5 4.6 3.5
Total Other Income (15.6) (16.8) (10.5) (10.9) (13.0) (13.7) (8.0) (4.4) 1.0 (4.8) (3.5) (3.2) (3.3) (2.5) (2.8) (3.9) (2.0)
Pre-Tax Income 24.2 (18.7) 9.3 7.3 (114.2) 10.4 14.3 (0.2) 22.5 25.7 35.1 24.3 33.6 26.8 17.0 10.2 12.8
NET INCOME
Tax Provision 5.3 (1.2) 2.7 3.4 (14.7) 4.4 7.4 1.9 8.0 9.7 12.5 12.6 12.3 10.5 6.5 4.6 5.4
Net Income 19.0 (17.5) 6.5 3.9 (99.5) 6.1 6.8 (2.2) 14.5 16.1 22.5 11.6 21.4 16.4 10.4 5.5 7.4
EPS 0.61 0.58 0.22 0.13 3.41 0.21 0.24 0.08 0.5 0.56 0.79 0.41 0.77 0.61 0.48 0.42 0.57