Mistras Group, Inc.
NYSE:MG · New York Stock Exchange
+$0.42 today
Vol 0.18M · Avg 0.17M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $16.8M -11.2% | $19.0M +208.7% | -$17.4M -365.4% | $6.6M +68.9% | $3.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $31.0M -6.1% | $33.0M -3.2% | $34.1M +2.4% | $33.3M -4.7% | $34.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $304.0K +106.2% | -$4.9M +7.8% | -$5.3M -921.5% | -$517.0K -694.3% | $87.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $7.8M +53.5% | $5.1M -11.2% | $5.7M +7.1% | $5.3M -1.6% | $5.4M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$25.6M -3785.9% | -$659.0K +84.1% | -$4.1M +77.0% | -$18.0M -408.0% | -$3.5M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$24.9M -2040.0% | $1.3M +116.0% | -$8.0M +53.4% | -$17.2M -332.9% | -$4.0M | $592.6M | $1.3B | $626.2M |
| Inventory | $772.0K +672.0% | $100.0K +105.4% | -$1.9M -45.5% | -$1.3M -561.5% | $278.0K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $3.3M +163.8% | -$5.1M -223.2% | $4.2M +4591.4% | -$93.0K +91.8% | -$1.1M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$4.7M -251.9% | $3.1M +96.6% | $1.6M +167.9% | $589.0K -54.5% | $1.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.7M +290.2% | -$1.4M -110.1% | $13.8M +5249.6% | -$268.0K -118.0% | $1.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $33.0M -34.2% | $50.1M +87.4% | $26.7M +1.3% | $26.4M -37.5% | $42.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$24.7M -7.3% | -$23.0M +2.8% | -$23.6M -76.3% | -$13.4M +30.4% | -$19.3M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 +100.0% | -$405.0K +8.0% | -$440.0K | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$25.1M -625.2% | -$3.5M -170.8% | -$1.3M -180.8% | $1.6M +35.9% | $1.2M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$25.1M -17.6% | -$21.4M +3.5% | -$22.1M -80.9% | -$12.2M +34.0% | -$18.6M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $1.1M +104.1% | -$26.1M -325.4% | -$6.1M +58.9% | -$14.9M +28.6% | -$20.9M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 +100.0% | -$1.3M +16.9% | -$1.6M -60.9% | -$977.0K +28.7% | -$1.4M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$1.7M | $0 | $0 +100.0% | -$405.0K +56.8% | -$938.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$595.0K +97.8% | -$27.4M -255.5% | -$7.7M +52.8% | -$16.3M +29.8% | -$23.2M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $2.4M +449.7% | -$694.0K -378.7% | $249.0K +117.0% | -$1.5M +30.6% | -$2.1M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $9.7M +1344.3% | $671.0K +123.6% | -$2.8M +21.5% | -$3.6M -119.5% | -$1.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $8.3M -69.4% | $27.1M +775.9% | $3.1M -76.1% | $13.0M -43.5% | $23.0M | $8.6B | -$16.8B | $11.1B |
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.
Does MG generate free cash flow?
Mistras Group, Inc. (MG) generated $8.31M of free cash flow in fiscal 2025.
How much operating cash flow does MG produce?
Operating cash flow was $32.98M, before capital expenditures of $24.67M.
Explore More
Continue the stock analysis
Jump to another research area for this company.