Mistras Group, Inc.
NYSE:MG · New York Stock Exchange
+$0.42 today
Vol 0.18M · Avg 0.17M
Balance Sheet
Inspect the capital base behind the business
Review assets, liabilities, equity, cash, and debt to judge whether the company has the financial position to support future returns.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $25.0M |
| Receivables | $151.4M |
| Inventory | $15.3M |
| Other Current | $19.2M |
| Total Current Assets | $210.9M |
| PP&E (Net) | $95.3M |
| Goodwill | $183.7M |
| Intangible Assets | $37.7M |
| Tax Assets | $5.7M |
| Other Non-current | $39.5M |
| Total Non-current Assets | $361.8M |
| Total Assets | $572.7M |
Analysis
Selected assets total $572.7M for Latest. The largest visible component is Goodwill at $183.7M, about 32.1% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Balance Sheet
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $28.0M +52.9% | $18.3M +3.8% | $17.6M -13.9% | $20.5M -15.0% | $24.1M | $1.0B | $841.8M | $673.8M |
| Short-term Investments | $0 | $0 | $0 | $0 | $0 | -$1.6B | $445.6M | $378.4M |
| Net Receivables | $154.7M +21.5% | $127.3M -4.2% | $132.8M +7.4% | $123.7M +12.9% | $109.5M | $533.8M | $399.4M | -$1.7B |
| Inventory | $14.0M -3.3% | $14.5M -5.2% | $15.3M +12.7% | $13.6M +6.9% | $12.7M | $641.6M | $328.0M | $316.8M |
| Other Current Assets | -$14.0M -213.0% | $12.4M -15.0% | $14.6M +43.2% | $10.2M | $0 | $1.5B | $966.4M | $764.8M |
| Total Current Assets | $182.7M +5.9% | $172.5M -4.4% | $180.4M +7.4% | $167.9M +4.1% | $161.3M | $12.5B | $10.5B | $5.5B |
| Property, Plant & Equipment (Net) | $93.2M +15.2% | $80.9M -0.1% | $81.0M +4.4% | $77.6M -10.4% | $86.6M | $1.2B | $1.5B | $687.8M |
| Goodwill | $184.8M +1.9% | $181.4M -3.2% | $187.4M -6.2% | $199.6M -2.8% | $205.4M | $925.8M | $466.6M | $309.8M |
| Intangible Assets | $38.4M -3.3% | $39.7M -9.7% | $44.0M -10.2% | $49.0M -17.5% | $59.4M | $568.8M | $860.0M | $1.5B |
| Long-term Investments | $0 | $0 | $0 | $0 | $0 | $524.0M | -$1.5B | $860.0M |
| Tax Assets | $0 -100.0% | $6.3M +170.6% | $2.3M +197.3% | $779.0K -64.2% | $2.2M | $1.5B | $1.4B | $1.4B |
| Other Non-current Assets | -$38.4M -190.9% | $42.3M +6.2% | $39.8M -0.6% | $40.0M -15.3% | $47.3M | $1.4B | $1.0B | $679.4M |
| Total Non-current Assets | $278.0M -20.7% | $350.6M -1.1% | $354.4M -3.4% | $367.0M -8.4% | $400.9M | -$15.3B | $14.8B | $11.3B |
| Total Assets | $578.8M +10.7% | $523.0M -2.2% | $534.8M -0.0% | $534.9M -4.9% | $562.2M | $13.3B | $11.9B | $10.6B |
| Account Payables | $14.9M +34.3% | $11.1M -34.7% | $17.0M +35.9% | $12.5M -2.6% | $12.9M | $1.3B | -$1.5B | $1.4B |
| Short-term Debt | $30.8M +165.3% | $11.6M +30.2% | $8.9M +19.9% | $7.4M -63.2% | $20.2M | -$1.6B | -$1.6B | $326.6M |
| Tax Payables | $0 -100.0% | $1.7M +50.4% | $1.1M -36.2% | $1.7M +128.6% | $755.0K | $574.4M | -$1.5B | $1.4B |
| Deferred Revenue | $9.1M +12.4% | $8.1M +13.5% | $7.1M -5.1% | $7.5M +21.3% | $6.2M | -$1.6B | $374.2M | $542.2M |
| Other Current Liabilities | $33.1M +350.0% | $7.4M +7.5% | $6.8M -3.8% | $7.1M -14.7% | $8.3M | $1.1B | $1.5B | $493.2M |
| Total Current Liabilities | $124.3M +8.2% | $114.9M -1.4% | $116.5M +12.3% | $103.7M -14.6% | $121.4M | $6.0B | $10.1B | $14.3B |
| Long-term Debt | $165.1M +4.5% | $158.1M -12.9% | $181.5M -1.3% | $183.8M +0.8% | $182.4M | $1.3B | $438.6M | $1.3B |
| Deferred Tax Liabilities | $1.9M -5.4% | $2.0M -22.7% | $2.6M -59.4% | $6.3M -25.1% | $8.4M | $746.6M | $612.2M | $477.8M |
| Deferred Revenue (Non-current) | $0 | $0 | $0 | $0 | $0 | -$1.6B | $715.8M | $1.3B |
| Other Non-current Liabilities | $5.1M -85.0% | $34.0M +4.9% | $32.4M +0.5% | $32.3M -17.9% | $39.3M | $489.0M | $1.1B | -$1.5B |
| Total Non-current Liabilities | $218.8M +4.6% | $209.2M -8.1% | $227.8M -2.0% | $232.4M -3.1% | $239.9M | $3.9B | $7.5B | $14.1B |
| Total Liabilities | $343.1M +5.9% | $324.1M -5.8% | $344.3M +2.4% | $336.2M -7.0% | $361.3M | $14.7B | $3.7B | $9.6B |
| Common Stock | $499.0K +24.1% | $402.0K +31.8% | $305.0K +2.3% | $298.0K +1.0% | $295.0K | $651.4M | $517.0M | $382.6M |
| Retained Earnings | $6.9M +168.6% | -$10.0M +65.5% | -$28.9M -151.9% | -$11.5M +36.1% | -$18.0M | -$1.6B | $519.8M | $1.1B |
| Accumulated OCI | -$29.1M +31.8% | -$42.7M -50.6% | -$28.3M +15.1% | -$33.4M -64.4% | -$20.3M | $393.8M | $550.6M | $707.4M |
| Other Stockholders Equity | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Minority Interest | $541.0K +65.4% | $327.0K +5.1% | $311.0K +4.0% | $299.0K +30.6% | $229.0K | $1.4B | $337.8M | $931.4M |
| Total Equity | $235.6M +18.5% | $198.9M +4.4% | $190.5M -4.1% | $198.7M -1.1% | $200.9M | $9.1B | $7.7B | $3.3B |
| Total Debt | $242.6M +20.4% | $201.5M -7.4% | $217.5M +0.8% | $215.9M -4.5% | $226.1M | $724.2M | $410.6M | $399.4M |
| Net Debt | $214.6M +17.2% | $183.2M -8.3% | $199.9M +2.3% | $195.4M -3.3% | $202.0M | $389.6M | $501.6M | $311.2M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Park-Ohio Holdings Corp.
NASDAQ:PKOH
$518.19M
Pangaea Logistics Solutions, Ltd.
NASDAQ:PANL
$478.51M
L.B. Foster Company
NASDAQ:FSTR
$449.72M
Radiant Logistics, Inc.
AMEX:RLGT
$424.29M
Civeo Corporation
NYSE:CVEO
$370.54M
AirJoule Technologies Corporation
NASDAQ:AIRJ
$339.56M
CompX International Inc.
AMEX:CIX
$310.79M
NL Industries, Inc.
NYSE:NL
$303.93M
NET Power Inc.
NYSE:NPWR
$151.58M
CEA Industries Inc. Common Stock
BNC
$1.78M
SEC Filings
Recent regulatory filings
No filings found.
How much cash does MG have?
Mistras Group, Inc. (MG) reported $28.01M in cash and equivalents in fiscal 2025.
How much debt does MG carry?
Mistras Group, Inc. (MG) reported $242.62M of total debt, with net debt of $214.61M.
Explore More
Continue the stock analysis
Jump to another research area for this company.