Mistras Group, Inc.
MG · NYSE
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $13 | $3 | -$3 | $5 |
| Dep. & Amort. | $8 | $8 | $8 | $8 |
| Deferred Tax | $2 | -$0 | $0 | -$3 |
| Stock-Based Comp. | $0 | $2 | $2 | $1 |
| Change in WC | -$19 | -$25 | -$2 | $15 |
| Other Non-Cash | $0 | $2 | $0 | -$1 |
| Operating Cash Flow | $4 | -$9 | $6 | $26 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$9 | -$5 | -$5 | -$4 |
| Net Acquisitions | $2 | $0 | $0 | $0 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $0 | -$1 | -$1 | -$1 |
| Investing Cash Flow | -$8 | -$6 | -$5 | -$4 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $11 | $16 | $1 | -$21 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | $0 | -$0 | -$1 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$0 | $0 | $0 | -$0 |
| Financing Cash Flow | $11 | $16 | -$1 | -$21 |
| Forex Effect | -$0 | $1 | $1 | -$2 |
| Net Chg. in Cash | $8 | $1 | $0 | -$2 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $20 | $19 | $18 | $20 |
| End Cash | $28 | $20 | $19 | $18 |
| Free Cash Flow | -$4 | -$16 | $1 | $21 |