The company maintains a leveraged capital structure with $181.4M in total debt as of 2026Q1, while goodwill accounts for $183.7M of the $572.7M total asset base, indicating high reliance on intangible valuation.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | May'16 | May'14 | May'13 | May'12 | May'11 | May'10 | May'09 | May'08 |
|---|
| Total Current Assets | 210.88M | 182.68M | 172.47M | 180.36M | 167.88M | 161.34M | 162.59M | 179.16M | 202.79M | 195.01M | 187.95M | 186.43M | 175.13M | 139.64M | 133.62M | 106.78M | 86.97M | 63.67M | 49.34M |
| Cash & Short-Term Investments | 24.99M | 28.01M | 18.32M | 17.65M | 20.49M | 24.11M | 25.76M | 15.02M | 25.54M | 27.54M | 21.19M | 10.58M | 10.02M | 7.8M | 8.41M | 10.88M | 16.04M | 5.67M | 3.56M |
| Cash Only | 24.99M | 28.01M | 18.32M | 17.65M | 20.49M | 24.11M | 25.76M | 15.02M | 25.54M | 27.54M | 21.19M | 10.58M | 10.02M | 7.8M | 8.41M | 10.88M | 16.04M | 5.67M | 3.56M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 151.41M | 154.67M | 127.28M | 132.85M | 123.66M | 109.51M | 107.63M | 136M | 148.32M | 138.08M | 130.85M | 149.17M | 133.23M | 137.82M | 108.55M | 104.52M | 78.03M | 54.72M | 39.51M |
| Days Sales Outstanding | 79.93 | 77.97 | 63.67 | 68.73 | 65.66 | 59.03 | 66.29 | 66.31 | 72.93 | 71.9 | 69.75 | 76.55 | 78 | 95.05 | 90.69 | 112.67 | 104.66 | 95.5 | 94.71 |
| Inventory | 0 | 14M | 14.48M | 15.28M | 13.56M | 12.69M | 13.13M | 13.41M | 13.05M | 10.5M | 9.92M | 9.68M | 11.38M | 12.5M | 12.49M | 9.83M | 8.74M | 11.51M | 10.64M |
| Days Inventory Outstanding | 2.57 | 9.64 | 10.24 | 11.12 | 10.11 | 9.65 | 11.58 | 9.21 | 8.91 | 7.47 | 7.01 | 6.71 | 9.22 | 11.98 | 14.84 | 15.26 | 16.87 | 30.03 | 39.87 |
| Other Current Assets | 34.49M | -14M | 12.39M | 14.58M | 10.18M | 0 | 0 | 0 | 15.87M | 18.88M | 6.23M | 4.82M | 5.14M | 3.28M | 3.29M | 1.89M | 1.28M | 2.19M | 1.59M |
| Total Non-Current Assets | 361.78M | 277.99M | 350.57M | 354.42M | 367.02M | 400.86M | 420.73M | 540.72M | 491.25M | 359.43M | 294.73M | 293.64M | 268.84M | 237.02M | 196.19M | 141.86M | 101.66M | 87.6M | 70.48M |
| Property, Plant & Equipment | 95.25M | 93.16M | 80.89M | 80.97M | 77.56M | 86.58M | 92.68M | 98.61M | 93.89M | 87.14M | 78.68M | 76.43M | 77.81M | 68.42M | 63.53M | 49.17M | 39.98M | 33.59M | 26.51M |
| Fixed Asset Turnover | 8.08x | 7.77x | 9.02x | 8.71x | 8.86x | 7.82x | 6.39x | 7.59x | 7.91x | 8.04x | 8.70x | 9.31x | 8.01x | 7.74x | 6.88x | 6.89x | 6.81x | 6.23x | 5.74x |
| Goodwill | 183.65M | 184.83M | 181.44M | 187.35M | 199.63M | 205.44M | 206.01M | 282.41M | 279.26M | 203.44M | 169.22M | 167.65M | 130.52M | 115.27M | 96.82M | 64.15M | 44.31M | 38.64M | 28.63M |
| Intangible Assets | 0 | 38.41M | 39.71M | 43.99M | 49.02M | 59.38M | 68.64M | 109.54M | 111.39M | 63.74M | 43.49M | 46.76M | 57.88M | 52.43M | 34.47M | 27.3M | 16.09M | 11.95M | 11.55M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.62M | -1.89M | -1.28M | -2.19M | -2.19M | 0 |
| Other Non-Current Assets | 82.88M | -38.41M | 42.26M | 39.78M | 40.03M | 47.28M | 51.33M | 48.38M | 4.77M | 3.51M | 2.34M | 1.98M | 1.3M | 906K | 1.38M | 1.24M | 1.27M | 3.42M | 3.79M |
| Total Assets | 572.67M | 578.78M | 523.04M | 534.78M | 534.9M | 562.2M | 583.31M | 719.88M | 694.04M | 554.44M | 482.68M | 480.06M | 443.97M | 376.66M | 329.82M | 248.64M | 188.63M | 151.27M | 119.82M |
| Asset Turnover | 1.26x | 1.25x | 1.40x | 1.32x | 1.29x | 1.20x | 1.02x | 1.04x | 1.07x | 1.26x | 1.42x | 1.48x | 1.40x | 1.41x | 1.32x | 1.36x | 1.44x | 1.38x | 1.27x |
| Asset Growth % | 31.62% | 10.66% | -2.19% | -0.02% | -4.85% | -3.62% | -18.97% | 3.72% | 25.18% | 14.87% | 0.54% | 8.13% | 17.87% | 14.2% | 32.65% | 31.81% | 24.7% | 26.25% | - |
| Total Current Liabilities | 116.82M | 124.31M | 114.92M | 116.52M | 103.73M | 121.42M | 109.85M | 109.24M | 100.47M | 90.22M | 96.88M | 90.81M | 86.79M | 72.22M | 64.32M | 50.59M | 39.68M | 44.11M | 30.4M |
| Accounts Payable | 18.04M | 14.94M | 11.13M | 17.03M | 12.53M | 12.87M | 14.24M | 15.03M | 13.86M | 10.36M | 6.8M | 9.17M | 10.53M | 14.98M | 8.49M | 11.94M | 6.66M | 4.64M | 2.8M |
| Days Payables Outstanding | 11.85 | 10.29 | 7.86 | 12.39 | 9.35 | 9.79 | 12.55 | 10.33 | 9.47 | 7.37 | 4.81 | 6.36 | 8.53 | 14.35 | 10.09 | 18.54 | 12.85 | 12.11 | 10.48 |
| Short-Term Debt | 12.86M | 12.85M | 11.59M | 8.9M | 7.42M | 20.16M | 10.68M | 6.59M | 10.76M | 8.23M | 1.38M | 20.63M | 17.9M | 8.06M | 7.42M | 5.97M | 13.08M | 7.61M | 14.39M |
| Deferred Revenue (Current) | 17.96M | 0 | 8.1M | 7.14M | 7.52M | 6.2M | 6.54M | 5.86M | 5.05M | 6.34M | 3.33M | 3.59M | 2.66M | 2.62M | 5.39M | 2.04M | 0 | 0 | 0 |
| Other Current Liabilities | 85.92M | 77.14M | 7.36M | 6.84M | 7.12M | 8.34M | 7.77M | 9.6M | 24.3M | 27.05M | 49.08M | 13.12M | 15.66M | 9.29M | 9.47M | 18.46M | 3.64M | 7.01M | 9.68M |
| Current Ratio | 1.81x | 1.47x | 1.50x | 1.55x | 1.62x | 1.33x | 1.48x | 1.64x | 2.02x | 2.16x | 1.94x | 2.05x | 2.02x | 1.93x | 2.08x | 2.11x | 2.19x | 1.44x | 1.62x |
| Quick Ratio | 1.81x | 1.36x | 1.37x | 1.42x | 1.49x | 1.22x | 1.36x | 1.52x | 1.89x | 2.04x | 1.84x | 1.95x | 1.89x | 1.76x | 1.88x | 1.92x | 1.97x | 1.18x | 1.27x |
| Cash Conversion Cycle | 70.65 | 77.33 | 66.04 | 67.46 | 66.43 | 58.89 | 65.32 | 65.2 | 72.37 | 72 | 71.95 | 76.9 | 78.69 | 92.67 | 95.45 | 109.39 | 108.68 | 113.43 | 124.1 |
| Total Non-Current Liabilities | 222.25M | 218.83M | 209.22M | 227.75M | 232.43M | 239.87M | 276.25M | 324.62M | 322.49M | 193.42M | 109.51M | 124.91M | 114.79M | 94.16M | 72.25M | 30.56M | 18.39M | 154.83M | 113.84M |
| Long-Term Debt | 168.49M | 165.14M | 158.06M | 181.5M | 183.83M | 182.4M | 209.54M | 248.12M | 283.79M | 164.52M | 84.39M | 87.95M | 95.56M | 68.59M | 52.85M | 34.26M | 14.63M | 5.69M | 51.86M |
| Capital Lease Obligations | 77.25M | 46.72M | 15.16M | 11.26M | 10.04M | 9.75M | 11.12M | 13.04M | 9.07M | 8.74M | 9.68M | 10.24M | 10.72M | 13.66M | 10.92M | 13.09M | 9.62M | 9.2M | 9.54M |
| Deferred Tax Liabilities | 6.96M | 1.87M | 1.97M | 2.55M | 6.28M | 8.38M | 8.24M | 21.29M | 23.15M | 8.8M | 18.33M | 18.25M | 15.52M | 11.61M | 4.9M | 2.86M | 2.09M | 1.2M | 0 |
| Other Non-Current Liabilities | 53.76M | 5.1M | 34.03M | 32.44M | 32.27M | 39.33M | 47.36M | 42.16M | 6.48M | 11.36M | 26.9M | 8.48M | -8.47M | 17.01M | 18.78M | 20M | 3.45M | 137.86M | 51.24M |
| Total Liabilities | 339.07M | 343.14M | 324.14M | 344.27M | 336.15M | 361.28M | 386.09M | 433.86M | 422.96M | 283.65M | 206.39M | 215.72M | 201.58M | 166.38M | 136.57M | 81.15M | 58.08M | 198.94M | 144.24M |
| Total Debt | 181.35M | 242.62M | 201.5M | 217.5M | 215.87M | 226.12M | 245.44M | 282.02M | 303.62M | 181.49M | 104.78M | 125.66M | 97.56M | 77.96M | 59.27M | 37.33M | 26.56M | 80.78M | 60.11M |
| Net Debt | 156.36M | 214.61M | 183.18M | 199.86M | 195.38M | 202.01M | 219.68M | 267M | 278.07M | 153.95M | 83.59M | 115.08M | 87.54M | 70.15M | 50.86M | 26.45M | 10.53M | 75.11M | 56.56M |
| Debt / Equity | 0.78x | 1.03x | 1.01x | 1.14x | 1.09x | 1.13x | 1.24x | 0.99x | 1.12x | 0.67x | 0.38x | 0.48x | 0.40x | 0.37x | 0.31x | 0.22x | 0.20x | - | - |
| Debt / EBITDA | 1.99x | 2.82x | 2.77x | 6.76x | 4.07x | 4.26x | - | 4.50x | 5.36x | 5.11x | 1.79x | 2.90x | 1.46x | 2.15x | 1.37x | 1.07x | 0.74x | 2.94x | 2.16x |
| Net Debt / EBITDA | 1.72x | 2.50x | 2.52x | 6.21x | 3.68x | 3.81x | - | 4.26x | 4.91x | 4.33x | 1.43x | 2.65x | 1.31x | 1.93x | 1.18x | 0.76x | 0.29x | 2.74x | 2.04x |
| Interest Coverage | 3.45x | 3.63x | 2.42x | -0.11x | 1.88x | 1.67x | -7.81x | 1.76x | 2.80x | 0.95x | 8.31x | 9.34x | 9.51x | 12.00x | 8.38x | 13.26x | 8.39x | 4.45x | 4.20x |
| Total Equity | 233.6M | 235.65M | 198.9M | 190.5M | 198.75M | 200.91M | 197.22M | 286.02M | 271.07M | 270.79M | 276.29M | 264.34M | 242.39M | 210.28M | 193.25M | 167.49M | 130.55M | -47.67M | -24.42M |
| Equity Growth % | 58.44% | 18.48% | 4.41% | -4.15% | -1.08% | 1.87% | -31.05% | 5.51% | 0.1% | -1.99% | 4.52% | 9.06% | 15.27% | 8.81% | 15.38% | 28.29% | 373.89% | -95.22% | - |
| Book Value per Share | 7.15 | 7.35 | 6.29 | 6.28 | 6.57 | 6.67 | 6.77 | 9.85 | 9.21 | 9.53 | 9.17 | 8.93 | 8.27 | 7.22 | 6.74 | 6.22 | 5.34 | -3.67 | -1.19 |
| Total Shareholders' Equity | 233.6M | 235.65M | 198.57M | 190.19M | 198.45M | 200.68M | 197.02M | 285.82M | 270.9M | 270.62M | 276.16M | 264.23M | 242.1M | 210.05M | 193.01M | 167.16M | 130.29M | -47.91M | -24.48M |
| Common Stock | 0 | 499K | 402K | 305K | 298K | 295K | 292K | 289K | 285K | 282K | 290K | 289K | 284K | 282K | 280K | 277K | 267K | 10K | 10K |
| Retained Earnings | 0 | 6.85M | -9.98M | -28.94M | -11.49M | -17.99M | -21.85M | 77.61M | 71.55M | 64.72M | 82.23M | 75.87M | 41.5M | 18.98M | 7.34M | -14.02M | -30.45M | -47.38M | -25.73M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | -29.11M | -42.68M | -28.34M | -33.39M | -20.31M | -16.06M | -21.29M | -27.56M | -16.8M | -20.1M | -22.15M | -1.51M | -4.45M | -3.05M | 303K | -1.59M | -1.58M | 398K |
| Minority Interest | 0 | 541K | 327K | 311K | 299K | 229K | 198K | 200K | 177K | 173K | 125K | 110K | 288K | 227K | 236K | 329K | 268K | 245K | 58K |
High leverage and thin margins
As reported in recent quarterly filings, Mistras Group's total assets have fluctuated between $523.0M and $596.3M over the last ten quarters, suggesting that the company's capital base remains sensitive to ongoing acquisition integration and the cyclical nature of its industrial service operations.
The oscillation in total assets reflects a business model that struggles to achieve consistent organic growth, often relying on inorganic expansion to maintain scale. Investors should monitor whether the recent stabilization in asset levels indicates a shift toward operational efficiency or merely a pause in capital deployment.
Based on the provided financial data, Mistras Group's debt-to-equity ratio has shown significant volatility, peaking at 1.20 in 2024Q1 before appearing to moderate, though the absolute debt load of $181.4M in 2026Q1 remains a substantial burden relative to the company's thin net margins.
The reliance on debt to fund operations in a low-margin environment creates significant interest rate sensitivity and limits the company's financial flexibility. The reduction in debt levels from 2025Q4 to 2026Q1 suggests a potential deleveraging effort, yet the sustainability of this trend remains unproven given the historical reliance on external financing.
According to the balance sheet, goodwill accounts for approximately $183.7M of the $572.7M total assets as of 2026Q1, which indicates that a significant portion of the company's valuation is tied to past acquisitions rather than tangible, income-generating property, plant, and equipment.
This high concentration of intangible assets suggests that the company's book value may be vulnerable to impairment charges if the acquired business units fail to meet performance expectations. The relatively low net PPE of $95.3M further highlights the service-oriented nature of the firm, which lacks a substantial physical asset base to support its valuation.
As indicated by the reported figures, the current ratio has fluctuated between 1.47 and 1.89 over the last ten quarters, providing a modest buffer against short-term obligations but leaving little room for error given the company's limited cash position of $25.0M as of 2026Q1.
The narrow liquidity cushion suggests that Mistras Group may face challenges in managing sudden working capital requirements or unexpected operational disruptions. The reliance on current assets to cover liabilities necessitates disciplined cash management, which has historically been difficult to maintain given the volatility in the company's cash flow generation.
Quick answers to the most common questions about buying MG stock.
As of 2025, Mistras Group, Inc. (MG) had total assets of $578.8M including $182.7M in current assets.
Mistras Group, Inc. (MG) carries total debt of $242.6M, offset by $28.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Mistras Group, Inc. (MG) has total shareholders' equity (book value) of $235.6M ($7.35 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Mistras Group, Inc. (MG) reported a current ratio of 1.47x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.