F

Mistras Group Inc — Earnings Quality Grade F

MG · Industrials

Major red flags

Revenue
$724M
2025
Net Income
$17M
2025
Gross Margin
28.2%
Free Cash Flow
$4M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-2.46
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

!
A1DSO Change

DSO increased by 14 days

!
A2AR vs Revenue Growth

AR growth 21.5% exceeds revenue growth -0.8%

A3Revenue vs CFFO

Revenue -0.8%, CFFO -34.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -3.3% vs COGS -3.3%. Normal

!
B2CapEx vs Revenue

CapEx growth 27.0% is >2x revenue growth -0.8%

B3SG&A Ratio

SG&A/Gross Profit = 68.4%. Normal

B4Gross Margin

Gross margin 28.2%, change +1.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.96. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.23

C3Accruals Ratio

Accruals ratio = -2.8%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 13% of debt $0.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.2B = 95% of equity. Over 50%

D2Leverage

Debt/EBITDA = 3.1x. Healthy

D3Soft Asset Growth

Other assets -3.4% vs revenue -0.8%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.46 (< -2.22). Unlikely manipulator

持仓监控

把 MG 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-2.46
-4.0 Clean-2.22 Grey-1.78 Danger0
1.225
DSRI
AR growing faster than revenue?
0.932
GMI
Gross margin declining?
0.903
AQI
Asset quality deteriorating?
0.992
SGI
Revenue growth rate
1.161
DEPI
Depreciation slowing?
1.041
SGAI
SG&A ratio changing?
-0.0279
TATA
Accruals level
0.958
LVGI
Leverage increasing?
05

Altman Z-Score

2.23
Grey Zone
0 Distress1.102.605.0+ Safe
0.1588
Liquidity
0.0118
Cumulative profit
0.0641
Operating efficiency
0.6852
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25