Solid Quarterly Revenue Growth of 5.1%,
with an Expansion in Gross Profit Margin of 190 Basis Points,
Generating Net Income of
Achieving Record Fourth Quarter Adjusted EBITDA of
Fourth Quarter 2025 Key Figures*
- Revenue of
$181.5 million , an increase of 5.1%, with growth across all segments - Gross profit of
$51.5 million , reflecting a gross margin of 28.4%, an expansion of 190 basis points - Net income of
$3.9 million and Earnings Per Diluted Share of$0.12 - Record Adjusted EBITDA of
$24.8 million , an increase of 18.2%, with an Adjusted EBITDA margin of 13.7%, up 160 basis points
Full Year 2025 Key Figures*
- Revenue of
$724.0 million , a slight increase after giving effect to the exclusion of voluntary Laboratory consolidations of$7.0 million - Gross profit of
$204.5 million , with a gross margin of 28.2%, an expansion of 190 basis points - Net income of
$16.8 million and Earnings Per Diluted Share of$0.53 - Record Adjusted EBITDA of
$91.1 million , an increase of 10.5%, with an Adjusted EBITDA margin of 12.6%, up 130 basis points
*All comparisons are consolidated and versus the equivalent prior year period, unless otherwise noted and give effect to the reclassification of certain overhead and personnel expenses in the Unaudited Consolidated Statements of Income from SG&A to Cost of revenue. 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.
Executive Leadership Comments:
Fourth Quarter and Twelve Months 2025 Additional Detailed Highlights:
The Company’s results for the year ended 2024 reflect the reclassification of certain overhead and personnel expenses in the Consolidated Statements of Income, from SG&A to cost of revenue. The reclassification recorded within the financials was
Income from operations was
The Company recorded
Net income was
For the year ended
The Company’s gross debt was
2026 Guidance Outlook
The Company will be providing guidance on its scheduled conference call; see details below.
Conference Call
MISTRAS will hold a conference call on
About
INVESTORS’ CONTACT:
Senior Executive Vice President & Chief Financial Officer
+1 (833) MISTRAS | investors@mistrasgroup.com
Forward-Looking and Cautionary Statements
Certain 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, investments in our platforms and integrated solutions, demand growth in certain of our end markets, the Company's expectations regarding continued growth and margin expansion, the Company's operational and strategic actions that it expects to take for future growth. Such forward-looking statements relate to MISTRAS' financial results and estimates, products and services, business model, 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. Such risks, uncertainties and contingencies include, among others: risks related to our dependency on customers in the oil and gas industry and the impact of global energy market volatility; risks related to ongoing geopolitical conflicts, including the war between
Use of Non-GAAP Financial Measures
In addition to financial information prepared in accordance with generally accepted accounting principles in the
Unaudited Summary Consolidated Balance Sheets (in thousands, except share and per share data) | |||||
| 2025 | 2024 | ||||
| ASSETS | |||||
| Cash and cash equivalents | $ | 28,008 | $ | 18,317 | |
| Accounts receivable, net | 154,673 | 127,281 | |||
| Other current assets | 33,511 | 26,872 | |||
| Property, plant and equipment, net | 93,164 | 80,892 | |||
| 184,829 | 181,442 | ||||
| Other long-term assets | 84,596 | 88,234 | |||
| Total Assets | $ | 578,781 | $ | 523,038 | |
| LIABILITIES AND EQUITY | |||||
| Accounts payable | $ | 14,943 | $ | 11,128 | |
| Current portion of long-term debt | 12,849 | 11,591 | |||
| Other current liabilities | 96,516 | 92,206 | |||
| Long-term debt, net of current portion | 165,143 | 158,056 | |||
| Other long-term liabilities | 53,685 | 51,162 | |||
| Equity | $ | 235,645 | $ | 198,895 | |
| Total Liabilities and Equity | $ | 578,781 | $ | 523,038 | |
Unaudited Consolidated Statements of Income (in thousands, except per share data) | ||||||||||||||
| Three months ended | Year ended | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Revenue | $ | 181,455 | $ | 172,731 | $ | 724,024 | $ | 729,640 | ||||||
| Cost of revenue | 124,292 | 120,908 | 497,143 | 513,864 | ||||||||||
| Depreciation | 5,682 | 6,047 | 22,370 | 23,603 | ||||||||||
| Gross profit | 51,481 | 45,776 | 204,511 | 192,173 | ||||||||||
| Selling, general and administrative expenses | 33,373 | 29,739 | 139,876 | 135,452 | ||||||||||
| Reorganization and other costs | 4,852 | 2,085 | 12,654 | 5,517 | ||||||||||
| Environmental expense | 486 | 872 | 1,743 | 1,660 | ||||||||||
| Legal settlement and litigation charges (benefit), net | — | — | — | (808 | ) | |||||||||
| Research and engineering | 250 | 303 | 1,028 | 1,119 | ||||||||||
| Depreciation and amortization | 2,165 | 2,237 | 8,638 | 9,407 | ||||||||||
| Income from operations | 10,355 | 10,540 | 40,572 | 39,826 | ||||||||||
| Other expense (income), net | 1,031 | (6 | ) | 3,451 | (1,485 | ) | ||||||||
| Interest expense | 3,699 | 3,883 | 14,643 | 17,067 | ||||||||||
| Income before provision for income taxes | 5,625 | 6,663 | 22,478 | 24,244 | ||||||||||
| Provision for income taxes | 1,865 | 1,365 | 5,557 | 5,274 | ||||||||||
| Net income | 3,760 | 5,298 | 16,921 | 18,970 | ||||||||||
| Less: net income (loss) attributable to noncontrolling interests, net of taxes | (138 | ) | 20 | 84 | 12 | |||||||||
| Net income attributable to | $ | 3,898 | $ | 5,278 | $ | 16,837 | $ | 18,958 | ||||||
| Earnings per common share | ||||||||||||||
| Basic | $ | 0.12 | $ | 0.17 | $ | 0.54 | $ | 0.61 | ||||||
| Diluted | $ | 0.12 | $ | 0.17 | $ | 0.53 | $ | 0.60 | ||||||
| Weighted average common shares outstanding: | ||||||||||||||
| Basic | 31,547 | 31,002 | 31,408 | 30,926 | ||||||||||
| Diluted | 32,315 | 31,660 | 32,058 | 31,608 | ||||||||||
Unaudited Operating Data by Segment (in thousands) | |||||||||||||||
| Three months ended | Year ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue | |||||||||||||||
| $ | 146,628 | $ | 136,938 | $ | 584,131 | $ | 593,527 | ||||||||
| International | 36,031 | 34,998 | 143,843 | 135,969 | |||||||||||
| Products and Systems | 4,103 | 3,802 | 13,970 | 13,661 | |||||||||||
| Corporate and eliminations | (5,307 | ) | (3,007 | ) | (17,920 | ) | (13,517 | ) | |||||||
| Total | $ | 181,455 | $ | 172,731 | $ | 724,024 | $ | 729,640 | |||||||
| Three months ended | Year ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Gross profit | |||||||||||||||
| $ | 38,867 | $ | 33,603 | $ | 154,520 | $ | 146,026 | ||||||||
| International | 10,601 | 9,990 | 43,149 | 39,058 | |||||||||||
| Products and Systems | 2,233 | 2,161 | 7,385 | 6,997 | |||||||||||
| Corporate and eliminations | (220 | ) | 22 | (543 | ) | 92 | |||||||||
| Total | $ | 51,481 | $ | 45,776 | $ | 204,511 | $ | 192,173 | |||||||
| Gross profit as a % of Revenue | 28.4 | % | 26.5 | % | 28.2 | % | 26.3 | % | |||||||
Unaudited Revenues by Category (in thousands) | |||||||||||||||
| Revenue by industry was as follows: | |||||||||||||||
| Three months ended | International | Products & Systems | Corp/Elim | Total | |||||||||||
| Oil & Gas | $ | 84,309 | $ | 7,403 | $ | 66 | $ | — | $ | 91,778 | |||||
| Aerospace & Defense | 18,541 | 6,626 | 35 | — | 25,202 | ||||||||||
| Industrials | 11,480 | 7,130 | 1,302 | — | 19,912 | ||||||||||
| 10,954 | 2,009 | 331 | — | 13,294 | |||||||||||
| Other | 5,083 | 4,898 | 8 | — | 9,989 | ||||||||||
| Infrastructure, Research & Engineering | 6,496 | 3,932 | 1,252 | — | 11,680 | ||||||||||
| Petrochemical | 3,684 | 6 | — | — | 3,690 | ||||||||||
| Other | 6,081 | 4,027 | 1,109 | (5,307 | ) | 5,910 | |||||||||
| Total | $ | 146,628 | $ | 36,031 | $ | 4,103 | $ | (5,307 | ) | $ | 181,455 | ||||
| Three months ended | International | Products & Systems | Corp/Elim | Total | |||||||||||
| Oil & Gas | $ | 86,490 | $ | 10,474 | $ | 35 | $ | — | $ | 96,999 | |||||
| Aerospace & Defense | 14,959 | 5,693 | 20 | — | 20,672 | ||||||||||
| Industrials | 11,263 | 7,018 | 379 | — | 18,660 | ||||||||||
| 8,082 | 1,612 | 285 | — | 9,979 | |||||||||||
| Other | 6,221 | 4,853 | 147 | — | 11,221 | ||||||||||
| Infrastructure, Research & Engineering | 4,869 | 2,844 | 1,499 | — | 9,212 | ||||||||||
| Petrochemical | 2,970 | 234 | — | — | 3,204 | ||||||||||
| Other | 2,084 | 2,270 | 1,437 | (3,007 | ) | 2,784 | |||||||||
| Total | $ | 136,938 | $ | 34,998 | $ | 3,802 | $ | (3,007 | ) | $ | 172,731 | ||||
| Year ended | International | Products & Systems | Corp/Elim | Total | |||||||||||
| Oil & Gas | $ | 360,158 | $ | 36,117 | $ | 552 | $ | — | $ | 396,827 | |||||
| Aerospace & Defense | 67,071 | 26,316 | 428 | — | 93,815 | ||||||||||
| Industrials | 50,284 | 28,017 | 2,387 | — | 80,688 | ||||||||||
| 33,572 | 8,805 | 1,847 | — | 44,224 | |||||||||||
| Other | 22,183 | 17,828 | 54 | — | 40,065 | ||||||||||
| Infrastructure, Research & Engineering | 18,943 | 14,124 | 4,463 | — | 37,530 | ||||||||||
| Petrochemical | 13,013 | 132 | — | — | 13,145 | ||||||||||
| Other | 18,907 | 12,504 | 4,239 | (17,920 | ) | 17,730 | |||||||||
| Total | $ | 584,131 | $ | 143,843 | $ | 13,970 | $ | (17,920 | ) | $ | 724,024 | ||||
| Year ended | International | Products & Systems | Corp/Elim | Total | |||||||||||
| Oil & Gas | $ | 376,333 | $ | 42,315 | $ | 275 | $ | — | $ | 418,923 | |||||
| Aerospace & Defense | 63,111 | 23,785 | 120 | — | 87,016 | ||||||||||
| Industrials | 44,310 | 25,498 | 1,857 | — | 71,665 | ||||||||||
| 27,035 | 7,629 | 1,854 | — | 36,518 | |||||||||||
| Other | 32,353 | 17,190 | 302 | — | 49,845 | ||||||||||
| Infrastructure, Research & Engineering | 19,155 | 10,606 | 3,400 | — | 33,161 | ||||||||||
| Petrochemical | 14,437 | 1,134 | — | — | 15,571 | ||||||||||
| Other | 16,793 | 7,812 | 5,853 | (13,517 | ) | 16,941 | |||||||||
| Total | $ | 593,527 | $ | 135,969 | $ | 13,661 | $ | (13,517 | ) | $ | 729,640 | ||||
Consolidated Revenue by type was as follows:
| Three months ended | Year ended | ||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||
| Revenue by type | |||||||||||
| Field Services | $ | 116,045 | $ | 114,681 | $ | 475,577 | $ | 502,810 | |||
| Laboratories | 24,849 | 15,417 | 72,398 | 64,564 | |||||||
| Data | 15,889 | 17,353 | 67,800 | 69,152 | |||||||
| Other | 24,672 | 25,280 | 108,249 | 93,114 | |||||||
| Total | $ | 181,455 | $ | 172,731 | $ | 724,024 | $ | 729,640 | |||
Unaudited Reconciliation of Segment and Total Company Income (Loss) from Operations (GAAP) to Income (Loss) from Operations before Special Items (non-GAAP) (in thousands) | |||||||||||||||
| Three months ended | Year ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Income from operations (GAAP) | $ | 16,762 | $ | 12,544 | $ | 62,788 | $ | 62,286 | |||||||
| Reorganization and other costs | 1,533 | 1,119 | 4,287 | 2,046 | |||||||||||
| Legal settlement and insurance recoveries, net | — | — | — | (808 | ) | ||||||||||
| Income before special items (unaudited, non-GAAP) | $ | 18,295 | $ | 13,663 | $ | 67,075 | $ | 63,524 | |||||||
| International: | |||||||||||||||
| Income from operations (GAAP) | $ | 1,430 | $ | 1,727 | $ | 10,353 | $ | 6,275 | |||||||
| Reorganization and other costs | 1,149 | 676 | 1,590 | 1,086 | |||||||||||
| Income before special items (unaudited, non-GAAP) | $ | 2,579 | $ | 2,403 | $ | 11,943 | $ | 7,361 | |||||||
| Products and Systems: | |||||||||||||||
| Income from operations (GAAP) | $ | 937 | $ | 1,031 | $ | 2,651 | $ | 2,510 | |||||||
| Reorganization and other costs | 205 | — | 356 | 184 | |||||||||||
| Income before special items (unaudited, non-GAAP) | $ | 1,142 | $ | 1,031 | $ | 3,007 | $ | 2,694 | |||||||
| Corporate and Eliminations: | |||||||||||||||
| Loss from operations (GAAP) | $ | (8,774 | ) | $ | (4,762 | ) | $ | (35,220 | ) | $ | (31,245 | ) | |||
| Environmental expense | 486 | 872 | 1,743 | 1,660 | |||||||||||
| Reorganization and other costs | 1,965 | 291 | 6,421 | 2,201 | |||||||||||
| Loss before special items (unaudited, non-GAAP) | $ | (6,323 | ) | $ | (3,599 | ) | $ | (27,056 | ) | $ | (27,384 | ) | |||
| Income from operations (GAAP) | $ | 10,355 | $ | 10,540 | $ | 40,572 | $ | 39,826 | |||||||
| Legal settlement and insurance recoveries, net | — | — | — | (808 | ) | ||||||||||
| Environmental expense | 486 | 872 | 1,743 | 1,660 | |||||||||||
| Reorganization and other costs | 4,852 | 2,086 | 12,654 | 5,517 | |||||||||||
| Income before special items (unaudited, non-GAAP) | $ | 15,693 | $ | 13,498 | $ | 54,969 | $ | 46,195 | |||||||
Unaudited Summary Cash Flow Information (in thousands) | |||||||||||||||
| Three months ended | Year ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net cash provided by (used in): | |||||||||||||||
| Operating activities | $ | 32,138 | $ | 25,658 | $ | 32,981 | $ | 50,129 | |||||||
| Investing activities | (6,158 | ) | (4,214 | ) | (25,122 | ) | (21,366 | ) | |||||||
| Financing activities | (26,811 | ) | (21,151 | ) | (595 | ) | (27,398 | ) | |||||||
| Effect of exchange rate changes on cash | 1,034 | (2,337 | ) | 2,427 | (694 | ) | |||||||||
| Net change in cash and cash equivalents | $ | 203 | $ | (2,044 | ) | $ | 9,691 | $ | 671 | ||||||
Unaudited Reconciliation of Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP) (in thousands) | |||||||||||||||
| Three months ended | Year ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net cash provided by operating activities (GAAP) | $ | 32,138 | $ | 25,658 | $ | 32,981 | $ | 50,129 | |||||||
| Less: | |||||||||||||||
| Purchases of property, plant and equipment | (6,140 | ) | (3,587 | ) | (24,674 | ) | (17,902 | ) | |||||||
| Purchases of intangible assets | (1,352 | ) | (1,252 | ) | (4,518 | ) | (5,084 | ) | |||||||
| Free cash flow (non-GAAP) | $ | 24,646 | $ | 20,819 | $ | 3,789 | $ | 27,143 | |||||||
Unaudited Reconciliation of Gross Debt (GAAP) to Net Debt (non-GAAP) (in thousands) | ||||||||
| Current portion of long-term debt | $ | 12,849 | $ | 11,591 | ||||
| Long-term debt, net of current portion | 165,143 | 158,056 | ||||||
| Total Gross Debt (GAAP) | 177,992 | 169,647 | ||||||
| Less: Cash and cash equivalents | (28,008 | ) | (18,317 | ) | ||||
| Total Net Debt (non-GAAP) | $ | 149,984 | $ | 151,330 | ||||
Unaudited Reconciliation of Net Income (GAAP) to Adjusted EBITDA (non-GAAP) (in thousands) | ||||||||||||||
| Three months ended | Year ended | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Net income | $ | 3,760 | $ | 5,298 | $ | 16,921 | $ | 18,970 | ||||||
| Less: Net income (loss) attributable to noncontrolling interests, net of taxes | (138 | ) | 20 | 84 | 12 | |||||||||
| Net income attributable to | $ | 3,898 | $ | 5,278 | $ | 16,837 | $ | 18,958 | ||||||
| Interest expense | 3,699 | 3,922 | 14,643 | 17,067 | ||||||||||
| Income tax expense | 1,865 | 1,365 | 5,557 | 5,274 | ||||||||||
| Depreciation and amortization | 7,847 | 8,284 | 31,008 | 33,010 | ||||||||||
| Share-based compensation expense(1) | 1,118 | 957 | 5,216 | 5,071 | ||||||||||
| Other income | — | (6 | ) | — | (1,485 | ) | ||||||||
| Reorganization and other costs(1) | 4,852 | 2,085 | 12,654 | 5,517 | ||||||||||
| Environmental expense | 486 | 872 | 1,743 | 1,660 | ||||||||||
| Legal settlement and insurance recoveries, net | — | — | — | (808 | ) | |||||||||
| Foreign exchange (gain) loss | 1,031 | (1,782 | ) | 3,451 | (1,805 | ) | ||||||||
| Adjusted EBITDA | $ | 24,796 | $ | 20,975 | $ | 91,109 | $ | 82,459 | ||||||
(1) For the three months ended
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) (tabular dollars in thousands, except per share data) | |||||||||||||||
| Three months ended | Year ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income attributable to | $ | 3,898 | $ | 5,278 | $ | 16,837 | $ | 18,958 | |||||||
| Special items | 5,338 | 2,952 | 14,397 | 4,884 | |||||||||||
| Tax impact on special items | (1,218 | ) | (705 | ) | (3,181 | ) | (1,168 | ) | |||||||
| Special items, net of tax | $ | 4,120 | $ | 2,247 | $ | 11,216 | $ | 3,716 | |||||||
| Net income attributable to | $ | 8,018 | $ | 7,525 | $ | 28,053 | $ | 22,674 | |||||||
| Diluted EPS (GAAP)(1) | $ | 0.12 | $ | 0.17 | $ | 0.53 | $ | 0.60 | |||||||
| Special items, net of tax | $ | 0.13 | $ | 0.07 | $ | 0.35 | $ | 0.12 | |||||||
| Diluted EPS Excluding Special Items (non-GAAP) | $ | 0.25 | $ | 0.24 | $ | 0.88 | $ | 0.72 | |||||||
(1) For the three months ended

Source: MISTRAS Group, Inc.