MISTRAS Group, Inc. (MG: NYSE), a leading "one source" multinational provider of integrated technology-enabled asset protection solutions, reported financial results for its third quarter and nine months ended September 30, 2024.

Highlights of the Third Quarter 2024*

  • Revenue of $182.7 million, a 1.9% increase
  • Gross profit expanded to $54.6 million, with gross profit margin of 29.9%
  • Net income of $6.4 million and Earnings Per Diluted Share of $0.20
  • Adjusted EBITDA up 11.5% to $23.3 million

Highlights of the Year-to-Date 2024*

  • Revenue of $556.9 million, a 6.4% increase
  • Gross profit increased 7.7% to $161.8 million, with gross profit margin of 29.1%, a 40 basis point expansion
  • Net income of $13.8 million and Earnings Per Diluted Share of $0.44
  • Adjusted EBITDA up 32.1% to $61.6 million

* All comparisons are consolidated and versus the equivalent prior year period, unless otherwise noted. Please see the reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures and additional information about the non-GAAP financial measures set forth in tables attached to this press release.

Manny Stamatakis, Interim Chief Executive Officer commented “the Company’s third quarter results were in line with our expectations, with the bottom line growing significantly faster than the top line, once again demonstrating the margin accretive actions and significant operating leverage improvements that we have instituted into our business model. Revenue was up nearly 2% during the quarter, led by growth in the International Segment, along with revenue growth in the North America segment’s Aerospace and Defense, Industrials and Power Generation & Transmission industries. The Company’s Oil and Gas Downstream revenue decreased during the third quarter as we had anticipated, due to a relatively moderate Fall turn around season compared to a more robust Spring turn around season. Adjusted EBITDA was up over 11% compared to the prior year period, reflecting significant improvement in our operating leverage. I am also pleased with our third consecutive quarter generating Net Income, which is a function of continued revenue growth, gross profit expansion, and selling, general and administrative expenses (“SG&A”) reductions.

Mr. Stamatakis continued, “I am encouraged with the progress being achieved by the collaboration between our Commercial and Operations functions, which is resulting in the successful renewal of long-term agreements with a number of our largest customers. Our continued cost discipline, strategic partnerships with our valuable portfolio of clients, and the Company’s long-term vision have us excited for the prospect of continued profitable growth for Mistras.”

Edward Prajzner, Senior Executive Vice President and Chief Financial Officer, commented, “due to our improved results and operating leverage, we generated $19.4 million of operating cash flow and $13.2 million of free cash flow during the third quarter. We used this cash flow to pay down a significant amount of first half 2024 borrowings during the third quarter, and our gross debt is the lowest level it has been since the acquisition of Onstream in December of 2018. We are funding our organic growth initiatives with operating cash flow, which significantly improved in the third quarter.”

For the third quarter of 2024, consolidated revenue was $182.7 million, a 1.9% increase. Revenue growth in the quarter was led by strong growth in the International segment of 8.7%. On a consolidated basis, revenue expanded by 9.1% in the Aerospace and Defense industry, 17.2% in the Industrials industry, and 19.7% in the Power Generation & Transmission industry. As anticipated, Oil & Gas revenue was down 3.6% in the quarter as a result of the expected moderate Fall turnaround season.

Third quarter 2024 gross profit increased 0.4% to $54.6 million, with gross profit margin contracting 40 basis points. The decrease in gross profit margin to 29.9% was primarily due to higher healthcare claims expense in the third quarter, which was partially offset by continued strong growth in our higher margin Aerospace and Defense industry.

SG&A in the third quarter of 2024 was $38.9 million, down 1.7% compared to $39.5 million in the third quarter of 2023 and also down 5.1% sequentially from the second quarter of 2024, as a result of the ongoing cost containment activities. SG&A for the nine months ended September 30, 2024, was down 2.3% compared to the prior year period.

The Company reported net income of $6.4 million, or $0.20 per diluted share in the third quarter of 2024, as compared to a net loss of $10.3 million, or $0.34 per diluted share in the prior year period. Third quarter net income excluding special items (non-GAAP) was $6.3 million or $0.20 per diluted share excluding special items (non-GAAP) as compared to $5.6 million of net income excluding special items or $0.18 per diluted share excluding special items in the prior year period.

Adjusted EBITDA was $23.3 million in the third quarter of 2024 compared to $20.9 million in the prior year period, an increase of 11.5%. Adjusted EBITDA for the nine months ended September 30, 2024 was $61.6 million compared to $46.6 million in the prior year period, an increase of 32.1% primarily attributable to a more favorable sales mix and overhead cost containment.

Performance by certain segments during the third quarter was as follows:

North America segment third quarter 2024 revenue was $149.8 million, up 0.7% from $148.8 million in the prior year period. The revenue increase was primarily due to strong revenue growth of 13.6% achieved in the Aerospace and Defense industry which was partially offset by the aforementioned contraction in Oil & Gas revenue due to timing of turn arounds. For the third quarter of 2024, gross profit was $42.5 million, compared to $44.8 million in the prior year period. Gross profit margin was 28.4% for the third quarter of 2024, a 170-basis point decrease from 30.1% in the prior year period. This decrease in gross profit margin was primarily due to higher healthcare claims expense.

International segment third quarter 2024 revenue was $33.7 million, up 8.7% from $31.0 million in the prior year period. This revenue growth was primarily due to a 86.4% increase in Power Generation & Transmission and a   36.2% increase in Other Process Industries in addition to a 2.4% increase in Oil & Gas, which was partially offset by a decrease of 2.0% in Aerospace and Defense industry revenue. International segment third quarter 2024 gross profit grew by 19.5% to $10.1 million, with gross profit margin of 30.1%, compared to 27.4% in the prior year period, a 270-basis point increase, primarily attributable to improved operating leverage and sales mix.

Cash Flow and Balance Sheet The Company’s net cash provided by operating activities was $24.5 million for the first nine months of 2024, compared to $10.7 million in the prior year period. Free cash flow, a non-GAAP financial measure, was $6.3 million for the first nine months of 2024, compared to negative $5.6 million in the prior year period. This increase was primarily attributable to significantly improved financial results in 2024 and improvements in working capital, primarily accounts receivable, experienced in the third quarter of 2024. Capital expenditures increased by $1.9 million in the first nine months of 2024 compared to the prior year period as the Company is continuing to invest in growth opportunities including other internal automations, workflow, and productivity enhancements.

The Company’s gross debt was $189.7 million as of September 30, 2024, compared to $190.4 million as of December 31, 2023, and $199.7 million as of June 30, 2024. The decrease in gross debt during the period was attributable to the favorable cash flow impacts described above. The Company’s net debt, a non-GAAP financial measure, was $169.3 million as of September 30, 2024, compared to $172.8 million as of December 31, 2023.

2024 Outlook The Company has revised its guidance ranges for the full year 2024 as follows:

  1. Full year Revenue is expected to be between $725 and $730 million (from $725-$750 million previously)
  2. Adjusted EBITDA is expected to be between $80 and $82 million (from $84-$89 million previously)
  3. Free cash flow is expected to be between $18 and $22 million (from $34-$38 million previously)

These changes were attributable to current market conditions, project pushouts and an unanticipated buildup of accounts receivable.

Preliminary 2025 OutlookGiven the expected growth in the Company’s higher margin businesses and continued operating leverage improvements, the Company anticipates a meaningful improvement in its net income, with a low double-digit expansion in Adjusted EBITDA and a low single-digit organic revenue growth for fiscal 2025.

Conference Call In connection with this release, MISTRAS will hold a conference call on October 31, 2024, at 9:00 a.m. (Eastern).

To listen to the live webcast of the conference call, visit the Investor Relations section of MISTRAS Group’s website at www.mistrasgroup.com

Note there is a new process to participate in the live question and answer session. Individuals wishing to participate may preregister at: https://register.vevent.com/register/BIf848f0928520406c928ea91abde4515a

Upon registering, a dial-in number and unique PIN will be provided to join the conference call. Following the conference call, an archived webcast of the event will be available for one year by visiting the Investor Relations section of MISTRAS Group’s website.

About MISTRAS Group, Inc. - One Source for Asset Protection Solutions®MISTRAS Group, Inc. (NYSE: MG) is a leading "one source" multinational provider of integrated technology-enabled asset protection solutions, helping to maximize the safety and operational uptime for civilization’s most critical industrial and civil assets.

Backed by an innovative, data-driven asset protection portfolio, proprietary technologies, strong commitment to Environmental, Social, and Governance (ESG) initiatives, and a decades-long legacy of industry leadership, MISTRAS leads clients in the oil and gas, aerospace and defense, renewable and nonrenewable power, civil infrastructure, and manufacturing industries towards achieving operational and environmental excellence. By supporting these organizations that help fuel our vehicles and power our society; inspecting components that are trusted for commercial, defense, and space craft; building real-time monitoring equipment to enable safe travel across bridges; and helping to propel sustainability, MISTRAS helps the world at large.

MISTRAS enhances value for its clients by integrating asset protection throughout supply chains and centralizing integrity data through a suite of Industrial IoT-connected digital software and monitoring solutions. The company’s core capabilities also include non-destructive testing field and in-line inspections enhanced by advanced robotics, laboratory quality control and assurance testing, sensing technologies and NDT equipment, asset and mechanical integrity engineering services, and light mechanical maintenance and access services.

For more information about how MISTRAS helps protect civilization’s critical infrastructure and the environment, visit https://www.mistrasgroup.com/.

MEDIA CONTACT:Nestor S. MakarigakisGroup Vice-President of Marketing and Communications+1 (609) 716-4000 | marcom@mistrasgroup.com

Forward-Looking and Cautionary StatementsCertain statements contained in this press release are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include, but are not limited to, our 2024 outlook and preliminary 2025 outlook, guidance, costs savings and other benefits we expect to realize from our previously announced Project Phoenix initiatives and additional operational and strategic actions that we expect or seek to take in furtherance of our strategies and activities to enhance our financial results and future growth. Such forward-looking statements relate to MISTRAS' financial results and estimates, products and services, business model, Project Phoenix initiatives, operational and strategic initiatives to improve operating leverage, strategy, growth opportunities, profitability and competitive position, and other matters. These forward-looking statements generally use words such as "future," "possible," "potential," "targeted," "anticipate," "believe," "estimate," "expect," "intend," "plan," "predict," "project," "will," "may," "should," "could," "would" and other similar words and phrases. Such statements are not guarantees of future performance or results, and will not necessarily be accurate indications of the times at, or by which, such performance or results will be achieved, if at all. These statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in these statements. A list, description and discussion of these and other risks and uncertainties can be found in the "Risk Factors" section of the Company's 2023 Annual Report on Form 10-K filed on March 11, 2024, as updated by our reports on Form 10-Q and Form 8-K. The forward-looking statements are made as of the date hereof, and MISTRAS undertakes no obligation to update such statements as a result of new information, future events or otherwise.

Use of Non-GAAP Financial MeasuresIn addition to financial information prepared in accordance with generally accepted accounting principles in the U.S. (GAAP), this press release also contains adjusted financial measures that are not prepared in accordance with GAAP and that we believe provide investors and management with supplemental information relating to the Company’s operating performance and trends that facilitate comparisons between periods and with respect to trends and projected information. The term "Adjusted EBITDA" used in this release is a financial measure not calculated in accordance with GAAP and is defined by the Company as net income attributable to MISTRAS Group, Inc. plus: interest expense, provision for income taxes, depreciation and amortization, share-based compensation expense, certain acquisition related costs (including transaction due diligence costs and adjustments to the fair value of contingent consideration), foreign exchange (gain) loss, non-cash impairment charges, reorganization and other costs and, if applicable, certain additional special items which are noted. A reconciliation of Adjusted EBITDA to Net Income (Loss) as computed under GAAP is set forth in a table attached to this press release. The Company also uses the term “free cash flow”, a non-GAAP financial measure the Company defines as cash provided by operating activities less capital expenditures (which is classified as an investing activity). The Company additionally uses the terms:   “Segment and Total Company Income (Loss) from Operations (GAAP) to Income (Loss) from Operations before Special Items (non-GAAP)”, “Net Income (Loss) (GAAP) and Diluted EPS (GAAP) to Net Income Excluding Special Items (non-GAAP) and Diluted EPS Excluding Special Items (non-GAAP)” which reconciles the non-GAAP amounts to the GAAP financial measure. This press release also includes the term “net debt”, a non-GAAP financial measure which the Company defines as the sum of the current and long-term portions of long term debt, less cash and cash equivalents. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are also set forth in tables attached to this press release. Each of these non-GAAP financial measures has material limitations as a performance or liquidity measure and should not be considered alternatives to Net Income (Loss) or any other measures derived in accordance with GAAP. Because Income (loss) from operations before special items and other non-GAAP financial measures used in this press release may not be calculated in the same manner by all companies, these measures may not be comparable to other similarly-titled measures used by other companies.

 
Mistras Group, Inc. and SubsidiariesUnaudited Condensed Consolidated Balance Sheets(in thousands, except share and per share data)
       
  September 30, 2024   December 31, 2023
ASSETS (unaudited)    
Current Assets      
Cash and cash equivalents $ 20,360     $ 17,646  
Accounts receivable, net   144,104       132,847  
Inventories   14,510       15,283  
Prepaid expenses and other current assets   14,353       14,580  
Total current assets   193,327       180,356  
Property, plant and equipment, net   79,852       80,972  
Intangible assets, net   41,504       43,994  
Goodwill   185,872       187,354  
Deferred income taxes   5,641       2,316  
Other assets   45,485       39,784  
Total assets $ 551,681     $ 534,776  
LIABILITIES AND EQUITY      
Current Liabilities      
Accounts payable $ 13,272     $ 17,032  
Accrued expenses and other current liabilities   85,623       84,331  
Current portion of long-term debt   10,711       8,900  
Current portion of finance lease obligations   4,594       5,159  
Income taxes payable   964       1,101  
Total current liabilities   115,164       116,523  
Long-term debt, net of current portion   178,989       181,499  
Obligations under finance leases, net of current portion   11,154       11,261  
Deferred income taxes   3,781       2,552  
Other long-term liabilities   37,050       32,438  
Total liabilities   346,138       344,273  
Equity      
Preferred stock, 10,000,000 shares authorized          
Common stock, $0.01 par value, 200,000,000 shares authorized, 31,006,864 and 30,597,633 shares issued and outstanding   385       305  
Additional paid-in capital   250,016       247,165  
Accumulated deficit   (15,177 )     (28,942 )
Accumulated other comprehensive loss   (30,020 )     (28,336 )
Total Mistras Group, Inc. stockholders’ equity   205,204       190,192  
Non-controlling interests   339       311  
Total equity   205,543       190,503  
Total liabilities and equity $ 551,681     $ 534,776  
               
               

 
Mistras Group, Inc. and SubsidiariesUnaudited Condensed Consolidated Statements of Income (Loss)(in thousands, except per share data)
       
  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024       2023       2024       2023  
               
Revenue $ 182,694     $ 179,354     $ 556,909     $ 523,399  
Cost of revenue   122,392       118,812       377,570       355,304  
Depreciation   5,725       6,160       17,556       17,914  
Gross profit   54,577       54,382       161,783       150,181  
Selling, general and administrative expenses   38,872       39,537       121,018       123,844  
Reorganization and other costs   2,143       2,702       4,218       6,017  
Goodwill impairment charges         13,799             13,799  
Legal settlement and insurance recoveries, net   (868 )           (808 )     150  
Research and engineering   241       438       816       1,428  
Depreciation and amortization   2,331       2,588       7,170       7,556  
Acquisition-related expense, net               1       5  
Income (loss) from operations   11,858       (4,682 )     29,368       (2,618 )
Other income   (1,479 )           (1,479 )      
Interest expense   4,303       4,167       13,145       12,093  
Income (loss) before provision (benefit) for income taxes   9,034       (8,849 )     17,702       (14,711 )
Provision for income taxes   2,618       1,489       3,909       229  
Net Income (Loss)   6,416       (10,338 )     13,793       (14,940 )
Less: net income (loss) attributable to noncontrolling interests, net of taxes   15       (40 )     28       7  
Net Income (Loss) attributable to Mistras Group, Inc. $ 6,401     $ (10,298 )   $ 13,765     $ (14,947 )
               
Earnings (loss) per common share:              
Basic $ 0.21     $ (0.34 )   $ 0.45     $ (0.49 )
Diluted $ 0.20     $ (0.34 )   $ 0.44     $ (0.49 )
Weighted-average common shares outstanding:              
Basic   31,002       30,402       30,895       30,277  
Diluted   31,660       30,402       31,513       30,277  
                               
                               

       
Mistras Group, Inc. and SubsidiariesUnaudited Operating Data by Segment(in thousands)
       
  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024       2023       2024       2023  
Revenues              
North America $ 149,845     $ 148,814     $ 456,588     $ 431,295  
International   33,662       30,980       100,972       90,664  
Products and Systems   3,276       2,829       9,860       9,897  
Corporate and eliminations   (4,089 )     (3,269 )     (10,511 )     (8,457 )
  $ 182,694     $ 179,354     $ 556,909     $ 523,399  
               
               
  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024       2023       2024       2023  
Gross profit              
North America $ 42,487     $ 44,773     $ 126,813     $ 121,088  
International   10,139       8,481       29,667       24,247  
Products and Systems   1,933       1,096       5,233       4,773  
Corporate and eliminations   18       32       70       73  
  $ 54,577     $ 54,382     $ 161,783     $ 150,181  
                               
                               

                   
Mistras Group, Inc. and SubsidiariesUnaudited Revenues by Category(in thousands)
Revenue by industry was as follows:
                   
Three Months Ended September 30, 2024 North America   International   Products   Corp/Elim   Total
Oil & Gas $ 90,460   $ 9,040   $ 3   $     $ 99,503
Aerospace & Defense   16,181     5,663     42           21,886
Industrials   12,285     6,749     478           19,512
Power Generation & Transmission   8,029     3,081     544           11,654
Other Process Industries   7,836     3,900     79           11,815
Infrastructure, Research & Engineering   5,189     2,744     797           8,730
Petrochemical   3,806     198               4,004
Other   6,059     2,287     1,333     (4,089 )     5,590
Total $ 149,845   $ 33,662   $ 3,276   $ (4,089 )   $ 182,694
                               

Three Months Ended September 30, 2023 North America   International   Products   Corp/Elim   Total
Oil & Gas $ 94,390   $ 8,827   $ 35     $     $ 103,252
Aerospace & Defense   14,240     5,778     47             20,065
Industrials   10,325     6,018     310             16,653
Power Generation & Transmission   7,388     1,653     696             9,737
Other Process Industries   6,933     2,864     (5 )           9,792
Infrastructure, Research & Engineering   6,042     2,383     1,070             9,495
Petrochemical   3,313     586                 3,899
Other   6,183     2,871     676       (3,269 )     6,461
Total $ 148,814   $ 30,980   $ 2,829     $ (3,269 )   $ 179,354
                                 

Nine Months Ended September 30, 2024 North America   International   Products   Corp/Elim   Total
Oil & Gas $ 289,843   $ 31,841   $ 240   $     $ 321,924
Aerospace & Defense   48,152     18,092     100           66,344
Industrials   33,047     18,480     1,478           53,005
Power Generation & Transmission   18,953     6,017     1,569           26,539
Other Process Industries   26,132     12,337     155           38,624
Infrastructure, Research & Engineering   14,286     7,762     1,901           23,949
Petrochemical   11,467     900               12,367
Other   14,708     5,543     4,417     (10,511 )     14,157
Total $ 456,588   $ 100,972   $ 9,860   $ (10,511 )   $ 556,909

                   
Nine Months Ended September 30, 2023 North America   International   Products   Corp/Elim   Total
Oil & Gas $ 281,663   $ 26,291   $ 87   $     $ 308,041
Aerospace & Defense   41,516     15,894     275           57,685
Industrials   30,693     18,274     1,336           50,303
Power Generation & Transmission   17,834     4,840     3,189           25,863
Other Process Industries   24,906     10,567     73           35,546
Infrastructure, Research & Engineering   12,696     6,547     2,759           22,002
Petrochemical   10,027     887               10,914
Other   11,960     7,364     2,178     (8,457 )     13,045
Total $ 431,295   $ 90,664   $ 9,897   $ (8,457 )   $ 523,399
                               

Oil & Gas Revenue by sub-category was as follows:

  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024     2023     2024     2023
Oil and Gas Revenue by sub-category              
Upstream $ 43,835   $ 38,041   $ 127,951   $ 116,941
Midstream   21,545     26,215     68,229     74,739
Downstream   34,123     38,996     125,744     116,361
Total $ 99,503   $ 103,252   $ 321,924   $ 308,041
                       

Consolidated Revenue by type was as follows:

  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024     2023     2024     2023
               
Field Services $ 127,246   $ 122,717   $ 388,129   $ 348,501
Shop Laboratories   15,014     14,840     49,147     42,216
Data Analytical Solutions   17,876     17,997     51,757     52,916
Other   22,558     23,800     67,876     79,766
Total $ 182,694   $ 179,354   $ 556,909   $ 523,399
                       
                       

       
Mistras Group, Inc. and SubsidiariesUnaudited Reconciliation of Segment and Total Company Income (Loss)from Operations (GAAP) to Income (Loss) before Special Items (non-GAAP)(in thousands)
       
  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024       2023       2024       2023  
North America:              
Income from operations (GAAP) $ 17,455     $ 18,004     $ 49,742     $ 39,719  
Reorganization and other costs   835       35       927       574  
Legal settlement and insurance recoveries, net   (868 )           (808 )     150  
Income from operations before special items (non-GAAP) $ 17,422     $ 18,039     $ 49,861     $ 40,443  
International:              
Income (loss) from operations (GAAP) $ 1,778     $ (12,970 )   $ 4,548     $ (13,031 )
Goodwill Impairment charges         13,799             13,799  
Reorganization and other costs, net   147       33       410       228  
Income from operations before special items (non-GAAP) $ 1,925     $ 862     $ 4,958     $ 996  
Products and Systems:              
Income (loss) from operations (GAAP) $ 670     $ (557 )   $ 1,479     $ (78 )
Reorganization and other costs   182       189       184       189  
Income (loss) from operations before special items (non-GAAP) $ 852     $ (368 )   $ 1,663     $ 111  
Corporate and Eliminations:              
Loss from operations (GAAP) $ (8,045 )   $ (9,159 )   $ (26,401 )   $ (29,228 )
Reorganization and other costs   979       2,445       2,697       5,026  
Acquisition-related expense, net               1       5  
Loss from operations before special items (non-GAAP) $ (7,066 )   $ (6,714 )   $ (23,703 )   $ (24,197 )
Total Company:              
Income (loss) from operations (GAAP) $ 11,858     $ (4,682 )   $ 29,368     $ (2,618 )
Goodwill Impairment charges         13,799             13,799  
Reorganization and other costs   2,143       2,702       4,218       6,017  
Legal settlement and insurance recoveries, net   (868 )           (808 )     150  
Acquisition-related expense, net               1       5  
Income from operations before special items (non-GAAP) $ 13,133     $ 11,819     $ 32,779     $ 17,353  
                               
                               

       
Mistras Group, Inc. and SubsidiariesUnaudited Reconciliation of Gross Debt (GAAP) to Net Debt (non-GAAP)(in thousands)
       
  September 30, 2024   December 31, 2023
       
Current portion of long-term debt $ 10,711     $ 8,900  
Long-term debt, net of current portion   178,989       181,499  
Total Gross Debt (GAAP)   189,700       190,399  
Less: Cash and cash equivalents   (20,360 )     (17,646 )
Total Net Debt (non-GAAP) $ 169,340     $ 172,753  
               
               

       
Mistras Group, Inc. and SubsidiariesUnaudited Summary Cash Flow Information(in thousands)
       
  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024       2023       2024       2023  
Net cash provided by (used in):              
Operating activities $ 19,356     $ (7,637 )   $ 24,471     $ 10,684  
Investing activities   (5,935 )     (5,359 )     (17,152 )     (15,170 )
Financing activities   (11,508 )     9,348       (6,247 )     (1,839 )
Effect of exchange rate changes on cash   1,270       (1,599 )     1,642       (1,411 )
Net change in cash and cash equivalents $ 3,183     $ (5,247 )   $ 2,714     $ (7,736 )
               
               

       
Mistras Group, Inc. and SubsidiariesUnaudited Reconciliation of Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)(in thousands)
       
  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024       2023       2024       2023  
               
Net cash provided by operating activities (GAAP) $ 19,356     $ (7,637 )   $ 24,471     $ 10,684  
Less:              
Purchases of property, plant and equipment   (4,716 )     (4,602 )     (14,315 )     (14,403 )
Purchases of intangible assets   (1,428 )     (1,046 )     (3,832 )     (1,868 )
Free cash flow (non-GAAP) $ 13,212     $ (13,285 )   $ 6,324     $ (5,587 )
                               
                               

       
Mistras Group, Inc. and SubsidiariesUnaudited Reconciliation of Net Income (Loss) (GAAP) to Adjusted EBITDA (non-GAAP)(in thousands)
       
  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024       2023       2024       2023  
       
Net Income (loss) (GAAP) $ 6,416     $ (10,338 )   $ 13,793     $ (14,940 )
Less: Net income attributable to non-controlling interests, net of taxes   15       (40 )     28       7  
Net Income (loss) attributable to Mistras Group, Inc. $ 6,401     $ (10,298 )   $ 13,765     $ (14,947 )
Interest expense   4,303       4,167       13,145       12,093  
Provision for income taxes   2,618       1,489       3,909       229  
Depreciation and amortization   8,056       8,748       24,726       25,470  
Share-based compensation expense   1,350       1,010       4,114       3,649  
Other income   (1,479 )           (1,479 )      
Acquisition-related expense               1       5  
Reorganization and other related costs, net   2,143       2,702       4,218       6,017  
Goodwill Impairment charges         13,799             13,799  
Legal settlement and insurance recoveries, net   (868 )           (808 )     150  
Foreign exchange (gain) loss   765       (721 )     (23 )     149  
Adjusted EBITDA (non-GAAP) $ 23,289     $ 20,896     $ 61,568     $ 46,614  
                               
                               

       
Mistras Group, Inc. and SubsidiariesUnaudited Reconciliation ofNet Income (Loss) (GAAP) and Diluted EPS (GAAP) to Net Income Excluding Special Items (non-GAAP) and Diluted EPS Excluding Special Items (non-GAAP)(dollars in thousands, except per share data)
       
  Three Months EndedSeptember 30,   Nine Months EndedSeptember 30,
    2024       2023       2024       2023  
Net income (loss) attributable to Mistras Group, Inc. (GAAP) $ 6,401     $ (10,298 )   $ 13,765     $ (14,947 )
Goodwill Impairment charges         13,799             13,799  
Reorganization and other costs   2,143       2,702       4,218       6,017  
Legal settlement and insurance recoveries, net   (868 )           (808 )     150  
Other income   (1,479 )           (1,479 )      
Acquisition-related expense, net               1       5  
Special Items Total $ (204 )   $ 16,501     $ 1,932     $ 19,971  
Tax impact on special items   58       (653 )     (463 )     (1,468 )
Special items, net of tax $ (146 )   $ 15,848     $ 1,469     $ 18,503  
Net income attributable to Mistras Group, Inc. Excluding Special Items (non-GAAP) $ 6,255     $ 5,550     $ 15,234     $ 3,556  
               
Diluted EPS (GAAP)(1) $ 0.20     $ (0.34 )   $ 0.44     $ (0.49 )
Special items, net of tax         0.52       0.05       0.61  
Diluted EPS Excluding Special Items (non-GAAP) $ 0.20     $ 0.18     $ 0.49     $ 0.12  

____________________(1) For the three and nine months ended September 30, 2023, 1,508,255 and 926,224 shares related to restricted stock were excluded from the calculation of diluted EPS due to the net loss for the periods, respectively.

Mistras (NYSE:MG)
Graphique Historique de l'Action
De Nov 2024 à Déc 2024 Plus de graphiques de la Bourse Mistras
Mistras (NYSE:MG)
Graphique Historique de l'Action
De Déc 2023 à Déc 2024 Plus de graphiques de la Bourse Mistras