MISTRAS Announces Third Quarter 2022 Results

Quarterly Consolidated Top-line Growth of 2.2%

Quarterly Consolidated Gross Profit Margin increase of 20 bps

Successfully completed bank refinancing, which upsized available liquidity, lowered effective credit spread and provided covenant flexibility

PRINCETON JUNCTION, N.J., Nov. 02, 2022 (GLOBE NEWSWIRE) -- 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, 2022.

Highlights of the Third Quarter 2022*

  • Revenue of $178.5 million, up 2.2%, a 5.1% increase excluding the impact of unfavorable foreign currency exchange**
  • Gross profit of $53.8 million, with gross profit margin of 30.1%, a 20 basis points increase
  • Income from operations of $9.1 million, essentially flat with prior year
  • Net income of $4.4 million or $0.14 per diluted share, up 29.4% and 27.3%, respectively
  • Adjusted EBITDA of $18.6 million, essentially flat with prior year

Highlights of the Year-to-Date 2022

  • Revenue of $519.2 million, up 2.6%, a 4.8% increase excluding the impact of unfavorable foreign currency exchange**
  • Gross profit of $147.2 million, essentially flat with prior year
  • Interest expense of $6.8 million, a decrease of 21.9%
  • Gross debt of $201.2 million and Net debt of $183.1 million

*ย ย ย  All comparisons are consolidated and versus the equivalent prior year period, unless otherwise noted.
** Foreign currency exchange impact is calculated by converting current period financial results in local currency, using the prior period exchange rates, and comparing this amount to the current period financial results in local currency using the current period exchange rate.

For the third quarter of 2022, consolidated revenue was $178.5 million, a 2.2% increase, but up 5.1% excluding the impact of unfavorable foreign currency exchange. Revenue growth was driven by a 5.4% increase in Servicesโ€™ Segment revenue, which benefitted from the timing of energy-related projects and a continued rebound in the Aerospace and Defense industry.ย ย  As a result, the Servicesโ€™ Segment achieved its highest ever third quarter revenue, exceeding the previous high in the third quarter of 2019.

Third quarter 2022 consolidated gross profit increased $1.6 million compared to the prior year period, with a gross profit margin increase of 20 basis points. The improvement in gross margin was primarily due to a favorable sales mix, driven by strength in the Aerospace & Defense market.

Selling, general and administrative expenses in the third quarter of 2022 were $41.6 million, up from $39.2 million in the third quarter of 2021, primarily due to certain incremental costs incurred related to the Companyโ€™s debt refinancing, in addition to the reversal of remaining COVID-19 temporary cost reductions in August of 2021, which were initially implemented in 2020. Nevertheless, selling, general and administrative expenses remain below the pre-pandemic level of the third quarter 2019.

For the third quarter of 2022, the Company reported net income of $4.4 million or $0.14 per diluted share.

Chief Executive Officer Dennis Bertolotti commented, โ€œThis was our ninth consecutive quarter of revenue growth, led by a record Servicesโ€™ segment third quarter and a 27% increase in our consolidated Aerospace & Defense revenue, both of which were the highest level since the onset of the pandemic. While our customer pricing has yet to catch up with our inflationary cost increases, we managed to nevertheless expand gross margin from a year ago. The strong US dollar continues to have an adverse effect on our international results, impacting both revenue and profitability, which would have otherwise significantly improved from a year ago assuming constant exchange rates.

Mr. Bertolotti continued, โ€œOnstream, our inline inspection business within the midstream sector, reported itsโ€™ second consecutive, all-time high quarter. We expect growth in this business to continue through the remainder of 2022 and into 2023, due to increased production levels and the corresponding transportation and distribution activity, due to high crude oil prices.โ€

Mr. Bertolotti concluded, โ€œAlthough inflation remains an immediate challenge, we are continuing to make progress as we actively engage with our customers, although the subsequent pricing adjustments continues to lag the current pay rate increases. Our continuing and intensifying focus on improving our overhead cost profile, coupled with ongoing recovery in our end markets, positions us to improve profitability heading into 2023. Our recently announced new credit facility allows us the flexibility to increase our investment in organic and inorganic growth initiatives. Mistras has made significant progress in strengthening our base and adapting to changes in our dynamic and expanding market.ย ย  Our strategy is to capitalize on our strong brand name and unparalleled experience in our legacy markets while investing in new and evolving markets to accelerate growth. We are proud to have responsibly managed our business through some of the most historically turbulent times over the past several years, that our largest markets have ever seen. We will continue to implement and expand the necessary measures, including further calibration of our overhead costs.โ€

Performance by certain Segments:

Services segment third quarter revenue was $152.8 million, up 5.4% from $145.0 million in the prior year quarter. Revenue continues to reflect recovery in the Oil & Gas and Aerospace & Defense markets. For the third quarter, gross profit was $44.9 million, compared to $41.7 million in the prior year. Gross profit margin was 29.4% for the third quarter of 2022, compared to 28.8% in the third quarter of 2021. This increase of 60 basis points was due primarily to favorable sales mix, partially offset by a prior year benefit associated with Canadian wage subsidies that were available during the COVID-19 pandemic and are no longer being provided.

International segment third quarter revenues were $25.7 million, down 11.7% from $29.1 million in the prior year quarter but up 2.3% in local currencies, which represents organic growth, primarily due to increased opportunities in a recovering Aerospace & Defense market. International segment third quarter gross profit margin was 29.9%, compared to 31.1% in the prior year, a 120-basis point decrease attributable to inflationary impacts prevalent in the European region, partially offset by favorable sales mix and price increases in response to these inflationary impacts.

Cash Flow and Balance Sheet
The Companyโ€™s net cash from operating activities was $10.5 million for the first nine months of 2022, compared to $22.5 million in the prior year. Free cash flow was $0.9 million for the first nine months of 2022, compared to $6.5 million in the prior year. For the third quarter of 2022, free cash flow was $0.2 million, compared to ($0.9) million in the prior year period.
Operating cash flow in the third quarter of 2022 was adversely affected by a significant build up in working capital, primarily attributable to September 2022 being the highest billing month of the year.ย ย 

The Companyโ€™s net debt (total debt less cash and cash equivalents) was $183.1 million as of September 30, 2022, compared to $178.5 million as of December 31, 2021. Gross debt increased by $0.8 million during the quarter ended September 30, 2022, from $200.4 million as of June 30, 2022, to $201.2 million as of September 30, 2022.

Outlook
Updating to reflect current market conditions, the Company is adjusting its previously announced outlook for the full year 2022 and now anticipates revenue between $683 and $693 million, Adjusted EBITDA between $53 and $58 million and free cash flow between $15 and $18 million. Note that unfavorable foreign currency exchange** is expected to lower revenue and Adjusted EBITDA (after translation into U.S. Dollars), by approximately $15 million and $2 million, respectively, on a full year basis for 2022, compared to the original outlook for the year. The Company expects both operating and free cash flow to improve in the fourth quarter of 2022, not only from continued positive operating results, but also due to an anticipated decrease in working capital from September 30, 2022.

Conference Call
In connection with this release MISTRAS will hold a conference call on November 3, 2022, at 9:00 a.m. (Eastern). To listen to the live webcast of the conference call, visit the Investor Relations section of MISTRAS Groupโ€™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/BIe041ca5bd840444586f978d13b652b7d. 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 call will be available for one year by visiting the Investor Relations section of MISTRAS Groupโ€™s website.

About MISTRAS Group, Inc. - One Source for Asset Protection Solutionsยฎ
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 civilizationโ€™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 companyโ€™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 civilizationโ€™s critical infrastructure, visit www.mistrasgroup.comย or contact Nestor S. Makarigakis, Group Vice President of Marketing at marcom@mistrasgroup.com.

Forward-Looking and Cautionary Statements
Certain statements made in this press release are "forward-looking statements" about MISTRAS' financial results and estimates, products and services, business model, 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 2021 Annual Report on Form 10-K dated March 14, 2022, 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 Measures
In 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 we believe provide investors and management with supplemental information relating to operating performance and trends that facilitate comparisons between periods and with respect to projected information. The term "Adjusted EBITDA" used in this release is a financial measurement not calculated in accordance with GAAP and is defined as net income attributable to MISTRAS Group, Inc. plus: interest expense, provision for income taxes, depreciation and amortization, share-based compensation expense and 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 and, if applicable, certain additional special items which are noted. A reconciliation of Adjusted EBITDA to a financial measurement under GAAP is set forth in a table attached to this press release. The Company also used the term โ€œnet debtโ€, a non-GAAP measurement defined as the sum of the current and long-term portions of long-term debt, less cash and cash equivalents and the term โ€œfree cash flowโ€, a non-GAAP measurement the Company defines as cash provided by operating activities less capital expenditures (which is classified as an investing activity). A reconciliation of these non-GAAP financial measurement to the most comparable GAAP financial measurement are also set forth in tables attached to this press release. In the tables attached is also a table reconciling โ€œSegment and Total Company Income (Loss) from operations (GAAP) to Income before special items (non-GAAP), โ€œNet Income (GAAP)" to "Net Income Excluding Special Items (non-GAAP)โ€, and โ€œDiluted EPS (GAAP)โ€ to โ€œDiluted EPS Excluding Special Items (non-GAAP)โ€ which reconciles the non-GAAP financial measurement to a GAAP financial measurement.


Mistras Group,ย Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)

ย ย September 30, 2022ย December 31, 2021
ASSETSย (unaudited)ย ย 
Current Assetsย ย ย ย 
Cash and cash equivalentsย $18,084ย ย $24,110ย 
Accounts receivable, netย ย 131,396ย ย ย 109,511ย 
Inventoriesย ย 13,260ย ย ย 12,686ย 
Prepaid expenses and other current assetsย ย 11,693ย ย ย 15,031ย 
Total current assetsย ย 174,433ย ย ย 161,338ย 
Property, plant and equipment, netย ย 76,133ย ย ย 86,578ย 
Intangible assets, netย ย 50,337ย ย ย 59,381ย 
Goodwillย ย 197,433ย ย ย 205,439ย 
Deferred income taxesย ย 589ย ย ย 2,174ย 
Other assetsย ย 41,521ย ย ย 47,285ย 
Total assetsย $540,446ย ย $562,195ย 
LIABILITIES AND EQUITYย ย ย ย 
Current Liabilitiesย ย ย ย 
Accounts payableย $12,805ย ย $12,870ย 
Accrued expenses and other current liabilitiesย ย 83,070ย ย ย 83,863ย 
Current portion of long-term debtย ย 7,365ย ย ย 20,162ย 
Current portion of finance lease obligationsย ย 3,967ย ย ย 3,765ย 
Income taxes payableย ย 305ย ย ย 755ย 
Total current liabilitiesย ย 107,512ย ย ย 121,415ย 
Long-term debt, net of current portionย ย 193,847ย ย ย 182,403ย 
Obligations under finance leases, net of current portionย ย 9,380ย ย ย 9,752ย 
Deferred income taxesย ย 8,786ย ย ย 8,385ย 
Other long-term liabilitiesย ย 33,865ย ย ย 39,328ย 
Total liabilitiesย ย 353,390ย ย ย 361,283ย 
Equityย ย ย ย 
Preferred stock, 10,000,000 shares authorizedย ย โ€”ย ย ย โ€”ย 
Common stock, $0.01 par value, 200,000,000 shares authorized, 29,842,496 and 29,546,263 shares issued and outstandingย ย 297ย ย ย 295ย 
Additional paid-in capitalย ย 242,093ย ย ย 238,687ย 
Accumulated deficitย ย (14,335)ย ย (17,988)
Accumulated other comprehensive lossย ย (41,282)ย ย (20,311)
Total Mistras Group,ย Inc. stockholdersโ€™ equityย ย 186,773ย ย ย 200,683ย 
Non-controlling interestsย ย 283ย ย ย 229ย 
Total equityย ย 187,056ย ย ย 200,912ย 
Total liabilities and equityย $540,446ย ย $562,195ย 


Mistras Group,ย Inc. and Subsidiaries
Unaudited Condensed Consolidated Statements of Income
(in thousands, except per share data)

ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย 2022ย ย 2021ย ย 2022ย ย ย 2021
ย ย ย ย ย ย ย ย 
Revenue$178,462ย $174,556ย $519,155ย ย $505,968
Cost of revenueย 119,110ย ย 116,750ย ย 354,848ย ย ย 341,780
Depreciationย 5,568ย ย 5,590ย ย 17,074ย ย ย 16,635
Gross profitย 53,784ย ย 52,216ย ย 147,233ย ย ย 147,553
Selling, general and administrative expensesย 41,590ย ย 39,221ย ย 124,303ย ย ย 118,579
Bad debt provision for troubled customers, net of recoveriesย โ€”ย ย โ€”ย ย 289ย ย ย โ€”
Legal settlement and insurance recoveries, netย โ€”ย ย โ€”ย ย (994)ย ย 1,030
Research and engineeringย 450ย ย 595ย ย 1,523ย ย ย 1,942
Depreciation and amortizationย 2,629ย ย 2,918ย ย 8,058ย ย ย 9,070
Acquisition-related expense, netย 1ย ย 246ย ย 63ย ย ย 1,068
Income from operationsย 9,114ย ย 9,236ย ย 13,991ย ย ย 15,864
Interest expenseย 2,735ย ย 2,326ย ย 6,790ย ย ย 8,694
Income before provision for income taxesย 6,379ย ย 6,910ย ย 7,201ย ย ย 7,170
Provision for income taxesย 1,985ย ย 3,513ย ย 3,494ย ย ย 3,187
Net Incomeย 4,394ย ย 3,397ย ย 3,707ย ย ย 3,983
Less: net income attributable to noncontrolling interests, net of taxesย 21ย ย 17ย ย 54ย ย ย 28
Net Income attributable to Mistras Group,ย Inc.$4,373ย $3,380ย $3,653ย ย $3,955
ย ย ย ย ย ย ย ย 
Earnings per common shareย ย ย ย ย ย ย 
Basic$0.15ย $0.11ย $0.12ย ย $0.13
Diluted$0.14ย $0.11ย $0.12ย ย $0.13
Weighted-average common shares outstanding:ย ย ย ย ย ย ย 
Basicย 29,965ย ย 29,619ย ย 29,879ย ย ย 29,550
Dilutedย 30,245ย ย 30,127ย ย 30,209ย ย ย 30,093


Mistras Group, Inc. and Subsidiaries
Unaudited Operating Data by Segment
(in thousands)

ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย 
Revenuesย ย ย ย ย ย ย 
Services$152,778ย ย $144,976ย ย $435,251ย ย $414,251ย 
Internationalย 25,693ย ย ย 29,100ย ย ย 83,441ย ย ย 88,699ย 
Products and Systemsย 3,078ย ย ย 3,308ย ย ย 8,666ย ย ย 9,499ย 
Corporate and eliminationsย (3,087)ย ย (2,828)ย ย (8,203)ย ย (6,481)
ย $178,462ย ย $174,556ย ย $519,155ย ย $505,968ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย 
Gross profitย ย ย ย ย ย ย 
Services$44,869ย ย $41,749ย ย $118,348ย ย $116,587ย 
Internationalย 7,694ย ย ย 9,038ย ย ย 25,324ย ย ย 26,278ย 
Products and Systemsย 1,189ย ย ย 1,422ย ย ย 3,514ย ย ย 4,655ย 
Corporate and eliminationsย 32ย ย ย 7ย ย ย 47ย ย ย 33ย 
ย $53,784ย ย $52,216ย ย $147,233ย ย $147,553ย 


Mistras Group, Inc. and Subsidiaries
Unaudited Revenues by Category
(in thousands)

Revenue by industry was as follows:

Three Months Ended September 30, 2022Servicesย Internationalย Productsย Corp/Elimย Total
Oil & Gas$90,578ย $6,418ย $35ย $โ€”ย ย $97,031
Aerospace & Defenseย 16,784ย ย 4,397ย ย 112ย ย โ€”ย ย ย 21,293
Industrialsย 9,728ย ย 5,834ย ย 436ย ย โ€”ย ย ย 15,998
Power generation & Transmissionย 10,378ย ย 1,946ย ย 456ย ย โ€”ย ย ย 12,780
Other Process Industriesย 10,283ย ย 3,033ย ย 8ย ย โ€”ย ย ย 13,324
Infrastructure, Research & Engineeringย 4,936ย ย 1,784ย ย 1,150ย ย โ€”ย ย ย 7,870
Petrochemicalย 3,427ย ย 280ย ย โ€”ย ย โ€”ย ย ย 3,707
Otherย 6,664ย ย 2,001ย ย 881ย ย (3,087)ย ย 6,459
Total$152,778ย $25,693ย $3,078ย $(3,087)ย $178,462


Three Months Ended September 30, 2021Servicesย Internationalย Productsย Corp/Elimย Total
Oil & Gas$83,534ย $8,548ย $370ย $โ€”ย ย $92,452
Aerospace & Defenseย 12,717ย ย 3,897ย ย 101ย ย โ€”ย ย ย 16,715
Industrialsย 10,560ย ย 6,693ย ย 336ย ย โ€”ย ย ย 17,589
Power generation & Transmissionย 11,412ย ย 2,615ย ย 660ย ย โ€”ย ย ย 14,687
Other Process Industriesย 8,819ย ย 3,035ย ย 32ย ย โ€”ย ย ย 11,886
Infrastructure, Research & Engineeringย 7,136ย ย 2,467ย ย 808ย ย โ€”ย ย ย 10,411
Petrochemicalย 4,974ย ย 72ย ย โ€”ย ย โ€”ย ย ย 5,046
Otherย 5,824ย ย 1,773ย ย 1,001ย ย (2,828)ย ย 5,770
Total$144,976ย $29,100ย $3,308ย $(2,828)ย $174,556


Nine Months Ended September 30, 2022Servicesย Internationalย Productsย Corp/Elimย Total
Oil & Gas$270,289ย $22,018ย $212ย $โ€”ย ย $292,519
Aerospace & Defenseย 49,106ย ย 14,455ย ย 246ย ย โ€”ย ย ย 63,807
Industrialsย 28,529ย ย 17,868ย ย 1,271ย ย โ€”ย ย ย 47,668
Power generation & Transmissionย 22,578ย ย 6,505ย ย 1,979ย ย โ€”ย ย ย 31,062
Other Process Industriesย 32,217ย ย 10,305ย ย 23ย ย โ€”ย ย ย 42,545
Infrastructure, Research & Engineeringย 10,625ย ย 6,016ย ย 2,489ย ย โ€”ย ย ย 19,130
Petrochemicalย 10,056ย ย 413ย ย โ€”ย ย โ€”ย ย ย 10,469
Otherย 11,851ย ย 5,861ย ย 2,446ย ย (8,203)ย ย 11,955
Total$435,251ย $83,441ย $8,666ย $(8,203)ย $519,155


ย ย ย ย ย ย ย ย ย ย 
Nine Months Ended September 30, 2021Servicesย Internationalย Productsย Corp/Elimย Total
Oil & Gas$248,584ย $26,017ย $638ย $โ€”ย ย $275,239
Aerospace & Defenseย 37,319ย ย 12,341ย ย 165ย ย โ€”ย ย ย 49,825
Industrialsย 30,621ย ย 17,736ย ย 1,081ย ย โ€”ย ย ย 49,438
Power generation & Transmissionย 27,019ย ย 7,776ย ย 2,249ย ย โ€”ย ย ย 37,044
Other Process Industriesย 27,031ย ย 9,574ย ย 76ย ย โ€”ย ย ย 36,681
Infrastructure, Research & Engineeringย 15,479ย ย 9,477ย ย 2,777ย ย โ€”ย ย ย 27,733
Petrochemicalย 16,375ย ย 191ย ย โ€”ย ย โ€”ย ย ย 16,566
Otherย 11,823ย ย 5,587ย ย 2,513ย ย (6,481)ย ย 13,442
Total$414,251ย $88,699ย $9,499ย $(6,481)ย $505,968

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

ย Three months ended September 30,ย Nine months ended September 30,
ย ย 2022ย 2021ย 2022ย 2021
Oil and Gas Revenue by sub-categoryย ย ย ย ย ย ย 
Upstream$36,328ย 32,793ย 117,436ย 102,923
Midstreamย 28,925ย 30,232ย 86,781ย 82,467
Downstreamย 31,778ย 29,427ย 88,302ย 89,849
Total$97,031ย 92,452ย 292,519ย 275,239


Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Segment and Total Company Income (Loss) from Operations (GAAP) to Income before Special Items (non-GAAP)
(in thousands)

ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย 
Services:ย ย ย ย ย ย ย 
Income from operations (GAAP)$16,700ย ย $16,085ย ย $35,315ย ย $38,991ย 
Bad debt provision for troubled customers, net of recoveriesย โ€”ย ย ย โ€”ย ย ย 289ย ย ย โ€”ย 
Reorganization and other costsย 12ย ย ย โ€”ย ย ย 40ย ย ย 97ย 
Legal settlement and insurance recoveries, netย โ€”ย ย ย โ€”ย ย ย (841)ย ย 1,650ย 
Acquisition-related expense, netย โ€”ย ย ย 246ย ย ย 45ย ย ย 1,034ย 
Income from operations before special items (non-GAAP)$16,712ย ย $16,331ย ย $34,848ย ย $41,772ย 
International:ย ย ย ย ย ย ย 
Income from operations (GAAP)$814ย ย $1,169ย ย $2,678ย ย $2,158ย 
Reorganization and other costsย (15)ย ย (2)ย ย (114)ย ย 124ย 
Income from operations before special items (non-GAAP)$799ย ย $1,167ย ย $2,564ย ย $2,282ย 
Products and Systems:ย ย ย ย ย ย ย 
Loss from operations (GAAP)$(333)ย $(281)ย $(1,334)ย $(653)
Reorganization and other costsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 27ย 
Loss from operations before special items (non-GAAP)$(333)ย $(281)ย $(1,334)ย $(626)
Corporate and Eliminations:ย ย ย ย ย ย ย 
Loss from operations (GAAP)$(8,067)ย $(7,737)ย $(22,668)ย $(24,632)
Loss on debt modificationย 693ย ย ย โ€”ย ย ย 693ย ย ย 278ย 
Legal settlement and insurance recoveries, netย โ€”ย ย ย โ€”ย ย ย (153)ย ย (620)
Reorganization and other costsย 133ย ย ย โ€”ย ย ย 139ย ย ย โ€”ย 
Acquisition-related expense, netย 1ย ย ย โ€”ย ย ย 19ย ย ย 34ย 
Loss from operations before special items (non-GAAP)$(7,240)ย $(7,737)ย $(21,970)ย $(24,940)
Total Company:ย ย ย ย ย ย ย 
Income from operations (GAAP)$9,114ย ย $9,236ย ย $13,991ย ย $15,864ย 
Bad debt provision for troubled customers, net of recoveriesย โ€”ย ย ย โ€”ย ย ย 289ย ย ย โ€”ย 
Reorganization and other costsย 130ย ย ย (2)ย ย 65ย ย ย 248ย 
Loss on debt modificationย 693ย ย ย โ€”ย ย ย 693ย ย ย 278ย 
Legal settlement and insurance recoveries, netย โ€”ย ย ย โ€”ย ย ย (994)ย ย 1,030ย 
Acquisition-related expense, netย 1ย ย ย 246ย ย ย 64ย ย ย 1,068ย 
Income from operations before special items (non-GAAP)$9,938ย ย $9,480ย ย $14,108ย ย $18,488ย 


Mistras Group, Inc. and Subsidiaries
Unaudited Summary Cash Flow Information
(in thousands)

ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย 
Net cash provided by (used in):ย ย ย ย ย ย ย 
Operating activities$2,722ย ย $4,343ย ย $10,531ย ย $22,469ย 
Investing activitiesย (2,378)ย ย (5,176)ย ย (8,877)ย ย (15,494)
Financing activitiesย 303ย ย ย 4,104ย ย ย (4,753)ย ย (8,866)
Effect of exchange rate changes on cashย (1,172)ย ย (616)ย ย (2,927)ย ย (1,272)
Net change in cash and cash equivalents$(525)ย $2,655ย ย $(6,026)ย $(3,163)
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 


Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)
(in thousands)

ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย 
ย ย ย ย ย ย ย ย 
Net cash provided by operating activities (GAAP)$2,722ย ย $4,343ย ย $10,531ย ย $22,469ย 
Less:ย ย ย ย ย ย ย 
Purchases of property, plant and equipmentย (2,358)ย ย (4,942)ย ย (9,050)ย ย (15,130)
Purchases of intangible assetsย (181)ย ย (269)ย ย (580)ย ย (887)
Free cash flow (non-GAAP)$183ย ย $(868)ย $901ย ย $6,452ย 


Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Gross Debt (GAAP) to Net Debt (non-GAAP)
(in thousands)

ย ย September 30, 2022ย December 31, 2021
ย ย ย ย ย 
Current portion of long-term debtย $7,365ย ย $20,162ย 
Long-term debt, net of current portionย ย 193,847ย ย ย 182,403ย 
Total Gross Debt (GAAP)ย ย 201,212ย ย ย 202,565ย 
Less: Cash and cash equivalentsย ย (18,084)ย ย (24,110)
Total Net Debt (non-GAAP)ย $183,128ย ย $178,455ย 


Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Net Income (GAAP) to Adjusted EBITDA (non-GAAP)
(in thousands)

ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021
ย ย ย ย 
Net Income (GAAP)$4,394ย ย $3,397ย ย $3,707ย ย $3,983
Less: Net income attributable to non-controlling interests, net of taxesย 21ย ย ย 17ย ย ย 54ย ย ย 28
Net Income attributable to Mistras Group,ย Inc.$4,373ย ย $3,380ย ย $3,653ย ย $3,955
Interest expenseย 2,735ย ย ย 2,326ย ย ย 6,790ย ย ย 8,694
Provision for income taxesย 1,985ย ย ย 3,513ย ย ย 3,494ย ย ย 3,187
Depreciation and amortizationย 8,197ย ย ย 8,508ย ย ย 25,132ย ย ย 25,705
Share-based compensation expenseย 1,396ย ย ย 1,452ย ย ย 4,166ย ย ย 3,916
Acquisition-related expenseย 1ย ย ย 246ย ย ย 63ย ย ย 1,068
Reorganization and other related costs (benefit), netย 130ย ย ย (2)ย ย 65ย ย ย 248
Legal settlement and insurance recoveries, netย โ€”ย ย ย โ€”ย ย ย (994)ย ย 1,030
Loss on debt modificationย 693ย ย ย โ€”ย ย ย 693ย ย ย 278
Bad debt provision for troubled customers, net of recoveriesย โ€”ย ย ย โ€”ย ย ย 289ย ย ย โ€”
Foreign exchange (gain) lossย (928)ย ย (587)ย ย (924)ย ย 366
Adjusted EBITDA (non-GAAP)$18,582ย ย $18,836ย ย $42,427ย ย $48,447


Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Net Income (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)

ย Three Months Ended September 30,ย ย Nine Months Ended September 30,
ย ย 2022ย ย ย 2021ย ย ย ย 2022ย ย ย 2021ย 
Net income attributable to Mistras Group, Inc. (GAAP)$4,373ย ย $3,380ย ย ย $3,653ย ย $3,955ย 
Special itemsย 824ย ย ย 244ย ย ย ย 117ย ย ย 2,624ย 
Tax impact on special itemsย (188)ย ย (59)ย ย ย (8)ย ย (616)
Special items, net of tax$636ย ย $185ย ย ย $109ย ย $2,008ย 
Net income attributable to Mistras Group, Inc. Excluding Special Items (non-GAAP)$5,009ย ย $3,565ย ย ย $3,762ย ย $5,963ย 
ย ย ย ย ย ย ย ย ย 
Diluted EPS (GAAP)$0.14ย ย $0.11ย ย ย $0.12ย ย $0.13ย 
Special items, net of taxย 0.02ย ย ย 0.01ย ย ย ย โ€”ย ย ย 0.07ย 
Diluted EPS Excluding Special Items (non-GAAP)$0.16ย ย $0.12ย ย ย $0.12ย ย $0.20ย 

ย 


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  213.49
+0.28 (0.13%)
AAPL  259.88
+2.42 (0.94%)
AMD  202.68
+10.25 (5.33%)
BAC  47.90
-0.74 (-1.52%)
GOOG  306.01
+7.71 (2.58%)
META  647.39
+2.53 (0.39%)
MSFT  409.41
+0.45 (0.11%)
NVDA  182.65
+4.83 (2.72%)
ORCL  151.56
-1.40 (-0.92%)
TSLA  398.68
+1.95 (0.49%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article