Mistras Income Statement (2009-2025) | MG

Frequency:

Period:

1Y 3Y 5Y 7Y 10Y All

Values in:

Download Data

Income Statement	Feb2009	May2009	Aug2009	Nov2009	Feb2010	May2010	Aug2010	Nov2010	Feb2011	May2011	Aug2011	Nov2011	Feb2012	May2012	Aug2012	Nov2012	Feb2013	May2013	Aug2013	Nov2013	Feb2014	May2014	Aug2014	Nov2014	Feb2015	May2015	Aug2015	Nov2015	Feb2016	May2016	Aug2016	Nov2016	Mar2017	Jun2017	Sep2017	Dec2017	Mar2018	Jun2018	Sep2018	Dec2018	Mar2019	Jun2019	Sep2019	Dec2019	Mar2020	Jun2020	Sep2020	Dec2020	Mar2021	Jun2021	Sep2021	Dec2021	Mar2022	Jun2022	Sep2022	Dec2022	Mar2023	Jun2023	Sep2023	Dec2023	Mar2024	Jun2024	Sep2024	Dec2024	Mar2025	Jun2025	Sep2025
Revenue & cost
Revenue	47.00M	55.86M	56.09M	71.90M	64.36M	79.78M	68.41M	88.84M	79.21M	102.13M	91.45M	114.22M	104.12M	127.09M	113.39M	137.73M	133.66M	144.50M	135.84M	156.75M	151.73M	179.13M	166.57M	206.89M	163.10M	174.69M	179.85M	194.79M	160.35M	184.19M	168.44M	176.64M	163.32M	170.44M	179.57M	187.64M	187.63M	191.79M	182.17M	180.76M	176.79M	200.62M	192.19M	178.99M	159.47M	124.44M	147.89M	160.78M	153.74M	177.68M	174.56M	171.16M	161.66M	179.03M	178.46M	168.22M	168.02M	176.03M	179.35M	182.07M	184.44M	189.77M	182.69M	172.73M	161.62M	185.41M	195.55M
Cost of Revenue	2.04M		2.10M	48.88M	2.34M	182.81M	47.63M	61.03M	56.62M	69.91M	64.03M	79.00M	74.53M	89.62M	79.67M	95.82M	99.45M	88.10M	96.56M	104.49M	107.90M	128.05M	119.72M	142.94M	119.36M	129.72M	123.40M	132.72M	112.36M	112.89M	112.98M	119.21M	115.00M	118.83M	126.32M	132.09M	133.79M	131.08M	124.26M	122.89M	122.42M	135.06M	129.24M	122.77M	113.32M	77.95M	94.93M	105.65M	113.73M	116.79M	116.75M	115.23M	121.77M	119.98M	119.11M	111.72M	116.05M	120.44M	118.81M	122.37M	132.35M	132.54M	128.06M	99.97M	115.29M	125.74M	131.83M
Gross Profit	13.10M		17.15M	23.02M	17.63M	25.34M	20.78M	27.81M	22.60M	32.22M	27.42M	35.22M	29.58M	37.47M	33.72M	41.91M	34.21M	38.54M	39.28M	47.98M	39.30M	46.39M	41.99M	59.04M	38.73M	44.97M	51.27M	56.92M	42.81M	52.00M	50.06M	52.08M	43.15M	46.34M	47.90M	50.32M	48.14M	55.08M	52.33M	52.31M	48.87M	60.07M	57.77M	50.58M	40.64M	41.16M	47.38M	49.34M	40.00M	55.34M	52.22M	49.59M	39.89M	53.56M	53.78M	50.94M	46.08M	49.72M	54.38M	53.63M	46.15M	51.34M	48.91M	66.71M	40.89M	53.95M	58.19M
Operating items
Depreciation & Amortization - Total	2.08M		2.28M		2.55M	2.58M	2.81M	3.14M	3.31M	4.25M	3.50M	3.74M	3.96M	4.37M	4.40M	4.60M	5.00M	4.71M	4.60M	4.60M	4.90M	5.10M	5.40M	5.50M	5.40M	5.90M	5.60M	5.50M	5.50M		5.80M	5.70M	5.50M	5.60M	5.70M	5.60M	6.10M	6.10M	6.00M	6.00M	6.10M	6.10M	5.80M	6.20M	6.10M	6.00M	6.20M	6.40M		6.20M	6.10M	6.80M		5.80M	5.90M	5.80M	6.30M	6.20M	6.60M	6.60M	6.50M	6.40M	6.10M	6.40M	6.00M	6.10M	6.00M
Research & Development	0.48M		0.48M		0.59M	0.88M	0.56M	0.57M	0.51M	0.51M	0.59M	0.60M	0.58M	0.29M	0.52M	0.53M	0.75M	0.65M	0.64M	0.79M	0.76M	0.81M	0.65M	0.63M	0.64M		0.62M	0.60M	0.68M	0.60M	0.63M	0.58M	0.64M	0.55M	0.56M	0.52M	0.76M	0.91M	0.74M	0.90M	0.86M	0.75M	0.65M	0.78M	0.82M	0.71M	0.64M	0.72M		0.62M	0.59M	0.58M		0.52M	0.45M	0.47M	0.48M	0.51M	0.44M	0.29M	0.34M	0.23M	0.24M	0.30M	0.30M	0.27M	0.21M
Share-based Compensation (IS)			0.25M
Selling, General & Administrative	11.94M		13.13M		14.11M	14.53M	15.48M	15.62M	16.00M	18.88M	19.38M	19.38M	20.81M	23.53M	23.49M	23.36M	27.21M	27.73M	28.70M	29.85M	31.79M	33.35M	35.22M	37.18M	32.76M		35.84M	34.01M	33.75M	36.07M	35.28M	36.25M	37.30M	37.97M	38.22M	38.33M	39.03M	41.27M	41.93M	43.47M	41.76M	41.92M	42.33M	42.61M	41.56M	37.61M	37.47M	40.52M		39.72M	39.22M	42.76M		40.86M	40.77M	42.85M	42.82M	41.48M	39.54M	42.91M	36.25M	36.18M	33.20M	50.76M	35.65M	39.79M	33.48M
Restructuring Costs	0.09M		-0.30M									0.04M	0.97M	0.97M	0.11M	0.10M	-1.21M	-1.14M	-2.10M	-0.41M	0.98M	-1.13M	-0.96M	-0.43M	-1.64M		-0.90M	-0.07M	-0.12M	9.36M	0.39M	0.20M	-0.54M	0.20M	1.20M	0.40M	-0.99M	-0.37M	0.22M	1.68M	0.45M	0.55M	-0.03M	-0.10M	-0.54M	0.02M	0.71M	0.15M		0.55M	0.25M	0.07M		0.01M	0.00M	0.01M	2.08M	0.00M		0.00M	1.56M			0.00M
Other Operating Expenses			2.79M	7.67M							4.80M	12.78M	3.87M	12.29M	9.56M	16.94M	4.82M	-0.81M	9.57M		7.20M		0.70M																2.40M
Operating Expenses	14.60M		15.60M		17.24M	18.00M	18.84M	19.32M	19.83M	23.64M	23.47M	23.76M	26.32M	29.16M	28.52M	28.59M	31.75M	31.95M	31.84M	34.82M	38.43M	38.13M	40.31M	42.88M	37.16M	5.90M	41.16M	40.03M	39.81M	46.03M	42.10M	42.73M	42.90M	44.33M	45.67M	44.86M	44.90M	47.91M	48.89M	52.04M	49.17M	49.33M	48.75M	49.50M	47.94M	44.33M	45.02M	47.79M		47.08M	46.16M	50.20M		47.19M	47.12M	49.14M	51.68M	48.20M	46.58M	49.80M	44.65M	42.81M	39.54M	57.46M	41.95M	46.16M	39.69M
Operating Income	-0.30M		1.55M	23.02M	1.63M	8.81M	3.32M	10.20M	4.69M	11.40M	5.97M	13.70M	5.42M	11.01M	7.71M	15.75M	4.98M	-0.88M	9.57M	15.25M	3.00M	10.47M	3.66M	18.19M	3.87M	4.63M	12.93M	19.57M	5.76M	4.92M	11.15M	12.51M	3.25M	5.00M	-10.38M	6.28M	6.40M	10.30M	3.02M	2.50M	-4.40M	15.42M	10.78M	2.33M	-111.23M	-0.38M	5.74M	4.65M	-4.75M	11.37M	9.24M	2.31M	-4.70M	9.58M	9.11M	5.80M	-1.83M	3.89M	-4.68M	0.71M	5.55M	11.96M	11.86M	10.46M	-1.01M	8.43M	20.38M
EBIT	-0.30M		1.55M	23.02M	1.63M	8.81M	3.32M	10.20M	4.69M	11.40M	5.97M	13.70M	5.42M	11.01M	7.71M	15.75M	4.98M	-0.88M	9.57M	15.25M	3.00M	10.47M	3.66M	18.19M	3.87M	4.63M	12.93M	19.57M	5.76M	4.92M	11.15M	12.51M	3.25M	5.00M	-10.38M	6.28M	6.40M	10.30M	3.02M	2.50M	-4.40M	15.42M	10.78M	2.33M	-111.23M	-0.38M	5.74M	4.65M	-4.75M	11.37M	9.24M	2.31M	-4.70M	9.58M	9.11M	5.80M	-1.83M	3.89M	-4.68M	0.71M	5.55M	11.96M	11.86M	10.46M	-1.01M	8.43M	20.38M
Non-operating items
Other Non Operating Income			0.17M																																																				-0.69M
Non Operating Income						11.99M	13.02M
Net income details
EBT	-1.41M		1.55M	23.02M	0.89M	8.11M	2.63M	9.53M	4.10M	10.59M	5.31M	12.93M	4.62M	10.78M	6.95M	14.93M	4.10M	-1.71M	8.83M	14.48M	2.21M	9.59M	2.76M	16.84M	2.71M	3.42M	11.01M	18.23M	4.63M	16.11M	10.34M	11.58M	2.23M	3.99M	-11.46M	5.01M	4.61M	8.41M	1.12M	0.13M	-7.92M	11.84M	7.82M	-1.30M	-114.02M	-3.36M	2.10M	1.11M	-4.75M	8.22M	6.91M	0.12M	-4.70M	7.46M	6.38M	2.09M	-5.90M	0.04M	-8.85M	-3.95M	1.12M	7.55M	9.03M	6.54M	-4.34M	4.19M	17.00M
Tax Provisions	-0.60M		0.69M		0.12M	2.83M	1.05M	3.82M	1.69M	3.94M	2.12M	5.01M	1.55M	3.97M	2.65M	5.75M	1.35M	2.88M	3.19M	5.20M	0.98M	3.15M	1.09M	6.43M	0.94M		4.16M	6.80M	1.03M	5.31M	3.73M	4.28M	0.53M	1.77M	-4.50M	4.14M	1.69M	2.41M	2.13M	1.20M	-2.64M	4.40M	4.73M	-2.13M	-15.49M	-0.69M	0.54M	0.94M		2.27M	3.51M	0.21M		2.79M	1.99M	-0.77M	-0.92M	-0.34M	1.49M	-1.45M	0.12M	1.17M	2.62M	1.36M	-1.17M	1.06M	3.80M
Profit After Tax	-0.80M	1.50M	0.81M	3.56M	0.77M	5.30M	1.59M	5.71M	2.44M	6.72M	3.23M	7.96M	3.04M	7.13M	4.28M	9.16M	2.75M	-4.55M	5.64M	9.26M	1.20M	6.42M	1.67M	10.43M	1.82M	2.17M	6.87M	11.43M	3.59M	2.76M	6.61M	7.30M	1.69M	2.22M	-6.97M	0.88M	2.91M	6.00M	-1.01M	-1.06M	-5.29M	7.43M	3.09M	0.83M	-98.51M	-2.66M	1.52M	0.18M	-5.36M	5.94M	3.38M	-0.09M	-5.36M	4.64M	4.37M	2.84M	-4.99M	0.38M	-10.34M	-2.51M	1.00M	6.37M	6.42M	5.18M	-3.19M	3.13M	13.20M
Net Income - Minority	-0.17M	-0.24M	-0.04M		-0.03M																	-0.29M		-0.28M	-0.22M	-0.19M	-0.10M	-0.11M	-0.12M	-0.12M	-0.13M	-0.16M	-0.17M	-0.17M	-0.19M	-0.17M	-0.19M	-0.18M	-0.18M	-0.18M		-0.20M	-0.19M	-0.20M	-0.18M	-0.17M	-0.21M	-0.20M		-0.21M
Income from Non-Controlling Interests	0.02M		-0.04M		0.01M	0.05M	-0.02M	0.03M	-0.04M	-0.07M	-0.03M	-0.04M	0.03M	0.03M	0.01M	0.02M		-0.04M	-0.01M	0.03M	0.02M	0.01M	0.01M	-0.01M	-0.05M		-0.03M	0.01M	0.01M	0.06M	0.01M	0.03M	0.01M	0.00M	0.01M	-0.01M	0.01M		0.00M	-0.00M	0.01M	0.01M	-0.01M	0.01M	-0.01M	-0.01M	0.03M	-0.01M		0.01M	0.02M	0.01M					0.01M				0.01M
Income from Continuing Operations	-0.80M		0.86M	23.02M	0.77M	5.27M	1.57M	5.71M	2.41M	6.65M	3.19M	7.92M	3.07M	6.81M	4.29M	9.19M	2.75M	-4.59M	5.63M	9.28M	1.22M	6.43M	1.67M	10.41M	1.77M	3.42M	6.85M	11.43M	3.60M	10.80M	6.61M	7.30M	1.70M	2.22M	-6.95M	0.87M	2.92M	6.00M	-1.01M	-1.06M	-5.29M	7.44M	3.09M	0.84M	-98.52M	-2.67M	1.55M	0.17M	-4.75M	5.95M	3.40M	-0.09M	-4.70M	4.67M	4.39M	2.87M	-4.98M	0.38M	-10.34M	-2.50M	1.00M	6.37M	6.42M	5.18M	-3.17M	3.13M	13.20M
Consolidated Net Income	-0.80M		0.86M	23.02M	0.77M	5.27M	1.57M	5.71M	2.41M	6.65M	3.19M	7.92M	3.07M	6.81M	4.29M	9.19M	2.75M	-4.59M	5.63M	9.28M	1.22M	6.43M	1.67M	10.41M	1.77M	3.42M	6.85M	11.43M	3.60M	10.80M	6.61M	7.30M	1.70M	2.22M	-6.95M	0.87M	2.92M	6.00M	-1.01M	-1.06M	-5.29M	7.44M	3.09M	0.84M	-98.52M	-2.67M	1.55M	0.17M	-4.75M	5.95M	3.40M	-0.09M	-4.70M	4.67M	4.39M	2.87M	-4.98M	0.38M	-10.34M	-2.50M	1.00M	6.37M	6.42M	5.18M	-3.17M	3.13M	13.20M
Income towards Parent Company	-0.98M	-0.24M	0.81M	23.02M	0.73M	5.27M	1.57M	5.71M	2.41M	6.65M	3.19M	7.92M	3.07M	6.81M	4.29M	9.19M	2.75M	-4.59M	5.63M	9.28M	1.22M	6.14M	1.67M	10.14M	1.54M	3.23M	6.74M	11.32M	3.48M	10.67M	6.47M	7.14M	1.53M	2.05M	-7.14M	0.70M	2.73M	5.82M	-1.19M	-1.24M	-5.29M	7.25M	2.90M	0.64M	-98.70M	-2.84M	1.35M	-0.03M	-4.75M	5.74M	3.40M	-0.09M	-4.70M	4.67M	4.39M	2.87M	-4.98M	0.38M	-10.34M	-2.50M	1.00M	6.37M	6.42M	5.18M	-3.17M	3.13M	13.20M
Preferred Dividend Payments	20.80M					-13.00M
Net Income towards Common Stockholders	20.01M	11.01M	0.81M	10.06M	0.77M	5.28M	1.59M	5.68M	2.44M	6.72M	3.19M	7.92M	3.07M	6.81M	4.29M	9.19M	2.75M	-4.59M	5.63M	9.28M	1.22M	6.14M	1.67M	10.14M	1.54M	3.23M	6.74M	11.32M	3.48M	10.67M	6.47M	7.14M	1.53M	2.05M	-7.14M	0.70M	2.73M	5.82M	-1.19M	-1.24M	-5.29M	7.25M	2.90M	0.64M	-98.70M	-2.84M	1.35M	-0.03M	-4.75M	5.74M	3.40M	-0.09M	-4.70M	4.67M	4.39M	2.87M	-4.98M	0.38M	-10.34M	-2.50M	1.00M	6.37M	6.42M	5.18M	-3.17M	3.13M	13.20M
Additional items
EPS (Basic)	1.54	0.85	0.06	0.48	0.03	0.24	0.06	0.21	0.09	0.25	0.12	0.29	0.11	0.24	0.15	0.33	0.10	-0.16	0.20	0.33	0.04	0.22	0.06	0.36	0.06	0.11	0.24	0.40	0.12	0.37	0.23	0.25	0.05	0.07	-0.25	0.02	0.10	0.21	-0.04	-0.04	-0.18	0.25	0.10	0.02	-3.41	-0.10	0.05	0.02	-0.18	0.20	0.11	0.00	-0.18	0.15	0.15	0.10	-0.17	0.01	-0.34	-0.08	0.03	0.21	0.21	0.17	-0.10	0.10	0.42
EPS (Weighted Average and Diluted)	0.04	1.25	0.04	0.14	0.03	0.22	0.06	0.21	0.09	0.25	0.11	0.28	0.11	0.24	0.15	0.32	0.11	-0.16	0.19	0.32	0.04	0.21	0.06	0.35	0.06	0.11	0.23	0.39	0.12	0.36	0.22	0.24	0.05	0.07	-0.25	0.02	0.09	0.20	-0.04	-0.04	-0.18	0.25	0.10	0.02	-3.41	-0.10	0.05	0.02	-0.18	0.20	0.11	0.00	-0.18	0.15	0.14	0.09	-0.17	0.01	-0.34	-0.08	0.03	0.20	0.20	0.16	-0.10	0.10	0.41
Shares Outstanding (Weighted Average)	13.00M		13.00M		26.47M	21.74M	26.66M	26.66M	26.67M	26.72M	27.68M	27.79M	27.92M	27.84M				28.14M		28.38M	28.40M	28.36M	28.48M	28.62M	28.66M	28.61M	28.72M	28.87M	28.91M	28.86M	28.98M	29.06M	28.69M	28.56M	28.46M	28.42M	28.30M	28.35M	28.43M	28.41M	28.57M	28.66M	28.80M	28.74M	28.96M	29.09M	29.18M	29.15M		29.60M	29.62M	29.57M		29.96M	29.96M	29.90M	30.02M	30.37M	30.40M	30.33M	30.68M	30.98M	31.00M	30.93M	31.09M	31.44M	31.54M
Shares Outstanding (Diluted Average)	20.09M		20.43M		27.76M	24.43M	26.78M	26.82M	26.92M	26.93M	28.23M	28.60M	28.83M	28.68M				29.11M		29.15M	29.37M	29.32M	29.55M	29.55M	29.56M	29.59M	29.59M	29.64M	29.90M	29.89M	30.21M	30.14M	29.91M	29.75M	28.46M	28.42M	29.36M	29.35M	29.45M	29.43M	28.57M	28.92M	29.16M	29.05M	28.96M	29.09M	29.31M	29.15M		30.14M	30.13M	30.13M		30.23M	30.25M	30.23M	30.02M	30.66M	30.40M	30.33M	31.36M	31.36M	31.66M	31.61M	31.09M	31.69M	31.92M
EBITDA	1.78M		3.83M	23.02M	4.18M	11.39M	6.12M	13.33M	8.00M	15.65M	9.47M	17.44M	9.38M	15.38M	12.11M	20.35M	9.98M	3.83M	14.18M	19.85M	7.90M	15.57M	9.06M	23.69M	9.27M	10.53M	18.53M	25.07M	11.26M	4.92M	16.95M	18.21M	8.75M	10.60M	-4.67M	11.88M	12.50M	16.40M	9.02M	8.50M	1.70M	21.52M	16.58M	8.54M	-105.13M	5.62M	11.94M	11.05M	-4.75M	17.57M	15.34M	9.11M	-4.70M	15.38M	15.01M	11.60M	4.47M	10.09M	1.92M	7.31M	12.05M	18.36M	17.96M	16.86M	4.99M	14.53M	26.38M
Interest Expenses	1.10M		1.06M		0.74M	0.71M	0.69M	0.67M	0.60M	0.82M	0.66M	1.15M	0.69M	1.01M	0.76M	0.82M	0.88M	0.83M	0.74M	0.77M	0.79M	0.88M	0.91M	1.35M	1.16M	1.20M	1.92M	1.33M	1.12M		0.82M	0.93M	1.02M	1.01M	1.08M	1.27M	1.79M	1.90M	1.89M	2.37M	3.53M	3.58M	2.96M	3.63M	2.79M	2.98M	3.65M	3.54M		3.15M	2.33M	2.19M		2.12M	2.73M	3.71M	4.07M	3.86M	4.17M	4.67M	4.43M	4.41M	4.30M	3.92M	3.32M	4.24M	3.38M
Tax Rate	42.82%		44.69%		13.85%	34.97%	40.14%	40.08%	41.25%	37.21%	39.85%	38.74%	33.51%	36.83%	38.22%	38.48%	32.90%	-168.21%	36.18%	35.88%	44.57%	32.90%	39.43%	38.17%	34.74%		37.81%	37.31%	22.31%	32.95%	36.05%	36.99%	23.92%	44.38%	39.31%	82.64%	36.64%	28.65%	189.94%	906.82%	33.28%	37.14%	60.52%	164.41%	13.59%	20.66%	25.94%	84.82%		27.67%	50.84%	176.27%		37.44%	31.12%	-36.98%	15.60%	-974.29%	-16.83%	36.65%	10.60%	15.54%	28.98%	20.87%	26.94%	25.38%	22.34%

Research Tools

Mistras Income Statement (2009-2025) | MG

Create an account

Sign In

Reset Password