Mistras Group, Inc. balance sheet
At the end of fiscal 2025, Mistras Group, Inc. had total assets of $579m, total liabilities of $343m and shareholders' equity of $235m. It held $28.0m in cash against $178m of debt.
Balance sheet
| Fiscal year | 2010May 2010 | 2011May 2011 | 2012May 2012 | 2013May 2013 | 2014May 2014 | 2015May 2015 | 2016May 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | — | — | — | — | — | — | — | 28 | 26 | 15 | 26 | 24 | 20 | 18 | 18 | 28 | 19 |
| Receivables | — | 78 | 105 | 109 | 138 | 133 | 138 | 138 | 148 | 136 | 108 | 110 | 124 | 133 | 127 | 155 | 170 |
| Inventory | — | 10 | 12 | 13 | 11 | 11 | 10 | 11 | 13 | 13 | 13 | 13 | 14 | 15 | 14 | 14 | 17 |
| Total current assets | — | 107 | 134 | 140 | 175 | 171 | 188 | 195 | 203 | 179 | 163 | 161 | 168 | 180 | 172 | 216 | 226 |
| Goodwill | — | 64 | 97 | 115 | 131 | 166 | 169 | 203 | 279 | 282 | 206 | 205 | 200 | 187 | 181 | 185 | 182 |
| Total assets | — | 249 | 330 | 378 | 444 | 472 | 483 | 554 | 694 | 720 | 583 | 562 | 535 | 535 | 523 | 579 | 597 |
| Accounts payable | — | 7 | 12 | 8 | 15 | 11 | 11 | 10 | 14 | 15 | 14 | 13 | 13 | 17 | 11 | 15 | 18 |
| Deferred revenue (current) | — | — | 5 | 3 | 3 | 4 | 3 | 6 | 5 | 6 | 7 | 6 | 8 | 7 | 8 | 9 | 8 |
| Total current liabilities | — | 51 | 64 | 72 | 87 | 94 | 97 | 90 | 100 | 109 | 110 | 121 | 104 | 117 | 115 | 124 | 130 |
| Short-term debt | — | 7 | 6 | 7 | 8 | 18 | 13 | 2 | 7 | 7 | 11 | 20 | 7 | 9 | 12 | 13 | 13 |
| Long-term debt | — | 15 | 34 | 53 | 69 | 96 | 72 | 165 | 284 | 248 | 210 | 182 | 184 | 181 | 158 | 165 | 161 |
| Total debt | 0 | 22 | 40 | 60 | 77 | 113 | 85 | 167 | 291 | 255 | 220 | 203 | 191 | 190 | 170 | 178 | 174 |
| Total liabilities | — | 81 | 137 | 168 | 202 | 227 | 206 | 284 | 423 | 434 | 386 | 361 | 336 | 344 | 324 | 343 | 349 |
| Shareholders' equity | 131 | 167 | 193 | 210 | 242 | 245 | 276 | 271 | 271 | 286 | 197 | 201 | 198 | 190 | 199 | 235 | 248 |
| Shares outstanding | — | 28m | 28m | 28m | 28m | 29m | 29m | — | — | 29m | 29m | 30m | 30m | 31m | 31m | 32m | 32m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 127 | 128 | 160 | 175 | 155 | 151 | 162 | 170 |
| Inventory | 14 | 14 | 15 | 15 | 14 | 15 | 17 | 17 |
| Total current assets | 172 | 176 | 213 | 237 | 216 | 211 | 219 | 226 |
| Goodwill | 181 | 182 | 185 | 184 | 185 | 184 | 182 | 182 |
| Total assets | 523 | 527 | 571 | 596 | 579 | 573 | 584 | 597 |
| Accounts payable | 11 | 13 | 18 | 18 | 15 | 18 | 22 | 18 |
| Deferred revenue (current) | 8 | 10 | 10 | 8 | 9 | 10 | 12 | 8 |
| Total current liabilities | 115 | 118 | 128 | 126 | 124 | 117 | 128 | 130 |
| Short-term debt | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 |
| Long-term debt | 158 | 160 | 176 | 189 | 165 | 168 | 159 | 161 |
| Total debt | 170 | 172 | 189 | 202 | 178 | 181 | 172 | 174 |
| Total liabilities | 324 | 328 | 355 | 368 | 343 | 339 | 344 | 349 |
| Shareholders' equity | 199 | 199 | 216 | 227 | 235 | 233 | 240 | 248 |
| Shares outstanding | 31m | 31m | 32m | 32m | 32m | 32m | 32m | 32m |
Compare with peers
- Willdan Group, Inc. balance sheet
- Onterris, Inc. balance sheet
- CRA International, Inc. balance sheet
- RMR Group Inc. balance sheet
- Exponent Inc balance sheet
Head to head: MG vs WLDNMG vs ONTCRAI vs MGMG vs RMR
More: Research & Consulting Services stocks compared, Industrials sector, rankings of US companies