mg-20210802
0001436126false00014361262021-08-022021-08-02

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): August 2, 2021
 
Mistras Group, Inc.
(Exact name of registrant as specified in its charter)
 
Delaware 001-34481 22-3341267
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
 
195 Clarksville Road  
Princeton Junction,New Jersey 08550
(Address of principal executive offices) (Zip Code)
 
Registrant’s telephone number, including area code: (609716-4000
 
Not Applicable
(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):
 
          Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
           Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d 2(b))
 
            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock, $0.01 par valueMGNew York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o 




Item 2.02.  Results of Operations and Financial Condition
 
On August 2, 2021, Mistras Group, Inc. (the “Company,” “we” or “us”) issued a press release announcing the financial results for our second quarter of 2021, which ended June 30, 2021. A copy of the press release is attached as Exhibit 99.1 to this report.

After the press release was issued, a minor error was noted in the table to the press release titled “Unaudited Reconciliation of Net Income (Loss) (GAAP) and Diluted EPS (GAAP) to Net Income (Loss) Excluding Special Items (non-GAAP) and Diluted EPS Excluding Special Items (non-GAAP).” The special items, net of tax, for the six months ended June 30, 2021 was incorrectly shown at $0.02 but was actually $0.06, and the Diluted EPS before special items (non-GAAP) was shown as $0.04 but was actually $0.08. Attached as Exhibit 99.2 is a corrected version of the table “Unaudited Reconciliation of Net Income (Loss) (GAAP) and Diluted EPS (GAAP) to Net Income (Loss) Excluding Special Items (non-GAAP) and Diluted EPS Excluding Special Items (non-GAAP).” All GAAP measurements presented in the press release and the tables attached are correct. We will post on our website the press release with the corrected table.

Disclosure of Non-GAAP Financial Measures
In the press release attached, the Company uses the terms “Adjusted EBITDA,” “free cash flow, and "net debt", which are not measures of financial performance under U.S. generally accepted accounting principles (“GAAP”). In the tables to the press release, these non-GAAP financial measures and the non-GAAP financial measures "Segment and Total Company Income before Special Items”, "Net Income (Loss) Excluding Special Items", and "Diluted EPS excluding Special Items", are presented and reconciled to financial measures under GAAP. Information about these non-GAAP measures are included in the press release.

Our management uses these non-GAAP measurements as a measure of operating performance and liquidity to assist in comparing performance from period to period on a consistent basis, as a measure for planning and forecasting overall expectations and for evaluating actual results against such expectations. Adjusted EBITDA and free cash flow are also performance evaluation metrics used to determine incentive compensation for executive officers.

We believe that investors and other users of the financial statements benefit from the presentation of these non-GAAP measurements because they provide additional metrics to compare the Company's operating performance and liquidity on a consistent basis and measure underlying trends and results of the Company's business. Adjusted EBITDA and Segment and Total Company Income before Special Items assist in evaluating our operating performance because they remove the impact of certain items that management believes do not directly reflect our core operations. For instance, Adjusted EBITDA generally excludes interest expense, taxes and depreciation and amortization, each of which can vary substantially from company to company depending upon accounting methods and the book value and age of assets, capital structure, capital investment cycles and the method by which assets were acquired. It also eliminates stock-based compensation, which is a non-cash expense and is excluded by management when evaluating the underlying performance of our business operations.

Our management uses free cash flow when evaluating the performance of our business operations. This measurement also takes into account cash used to purchase fixed assets needed for business operations which are not expensed. We believe this measurement provides an additional tool to compare cash generated by our operations on a consistent basis and measure underlying trends and results in our business.
While Adjusted EBITDA and free cash flow are terms and financial measurements commonly used by investors and securities analysts, they have limitations. As non-GAAP measurements, Adjusted EBITDA and free cash flows have no standard meaning and, therefore, may not be comparable with similar measurements for other companies. Similarly, segment and total company income before special items and diluted EPS excluding special items has no standard meaning and may not be comparable to measurements for other companies. Adjusted EBITDA and free cash flow are generally limited as analytical tools because they exclude charges and expenses we do incur as part of our operations as well as cash uses which are included in a GAAP cash flow statement. In addition, free cash flow does not represent residual cash flow available for discretionary expenditures since items such as debt repayments are not deducted in determining such measurement.

None of these non-GAAP financial measurements should be considered in isolation or as a substitute for analyzing our results as reported under U.S. generally accepted accounting principles.

Item 9.01.  Financial Statement and Exhibits
 
2


(d)  Exhibits

99.1 Press release issued by Mistras Group, Inc. on August 2, 2021

99.2    Table of Unaudited Reconciliation of Net Income (Loss) (GAAP) and Diluted EPS (GAAP) to Net Income (Loss) Excluding Special Items (non-GAAP) and Diluted EPS Excluding Special Items (non-GAAP), with correction of error in comparable table in Exhibit 99.1
3


SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 MISTRAS GROUP, INC.
   
   
Date: August 2, 2021By:/s/ Edward J. Prajzner
  Name:Edward J. Prajzner
  Title:Executive Vice President, Chief Financial Officer and Treasurer

Exhibit No. Description

4
Document



Exhibit 99.1

https://cdn.kscope.io/fd5b23a4c88c13fa54156120572caf5d-image_0.jpg

MISTRAS Announces Second Quarter and First Half 2021 Results
Strong Top and Bottom-line Growth resulting in Solid Cash Flow
Revenue up 42.8% to $177.7 million with Net Income of $5.9 million and diluted EPS of $0.20
Adjusted EBITDA increased 96.5% to $22.6 million and Operating Cash Flow of $15.0 million

PRINCETON JUNCTION, N.J., August 2, 2021 (GLOBE NEWSWIRE) - MISTRAS Group, Inc. (MG: NYSE), a leading "one source" global multinational provider of integrated technology-enabled asset protection solutions, reported financial results for its second quarter and six months ended June 30, 2021.

Highlights of the Second Quarter 2021*
Revenue of $177.7 million, up 42.8%
Gross profit of $55.3 million, up 34.4%
Operating income of $11.4 million
Net income of $5.9 million, and diluted earnings per share of $0.20
Adjusted EBITDA of $22.6 million, up 96.5%
Operating cash flow of $15.0 million and Free Cash Flow of $8.5 million

Highlights of the First Half 2021*
Revenue of $331.4 million, up 16.7%
Gross profit of $95.3 million; gross profit margin of 28.8%
SG&A of $79.4 million, essentially flat despite the significant revenue increase year-over-year
Revised Credit Agreement, combined with lower outstanding debt and leverage level, significantly reduces borrowing cost prospectively
Total debt repayment of $8.5 million during the six months ended June 30, 2021




* All comparisons are consolidated and versus the equivalent prior year period, unless otherwise noted.

For the second quarter of 2021, consolidated revenue was $177.7 million, a 42.8% increase compared to $124.4 million in the prior year period. Second quarter revenue exceeded the Company’s outlook driven by growth of over 50% in the Company’s oil and gas market year-over-year, especially in turnarounds, which started later in the Spring and ran longer than historical norms. In addition, the Industrial, Power Generation and Transmission, Other Process Industries and Infrastructure markets were all also up year-over-year for the second quarter of 2021. The Aerospace market was down modestly, as gains in the space and defense sectors somewhat offset commercial aerospace sector weakness, although the aerospace and defense market in the International segment was up over the prior year period. The Services segment’s recovery in the commercial aerospace sector is underway, as there was sequential revenue growth for the past two quarters, and this is anticipated to continue into the second half of 2021.

Second quarter 2021 consolidated gross profit was up 34.4% to $55.3 million, an increase of $14.2 million. Although the quarterly gross profit margin of 31.1% was down from 33.1% a year ago, this was primarily a result of an increase in pass-through costs in the current year. On a year-to-date basis, gross profit margin has held constant at 28.8%. Despite the significant sequential increase in revenue in the second quarter of 2021, selling, general and administrative expenses were essentially flat sequentially with the first quarter of 2021. For the second quarter of 2021, the Company reported net income of $5.9 million or $0.20 per diluted share. Adjusted EBITDA was $22.6 million for the second quarter of 2021, which was an increase of 96.5% over the prior year period, representing a nearly 5-year quarterly high percentage of revenue of 12.7%.

Chief Executive Officer Dennis Bertolotti commented, "Our excellent results in the second quarter represent the first phase of what I expect to be a normalization of our end markets, led this quarter by a strong rebound in our Oil and Gas market. As anticipated, the second quarter benefitted from a late start to the Spring turnaround season, which consequently ran longer than usual. It now appears the overall Energy market is stabilizing, so we expect revenues from this market to grow over the course of the year. Gross profit was up significantly over last year due to the gain in volume. Gross profit margin in the quarter was up compared to full year fiscal 2020 margins, reflecting continued progress in improving our efficiencies and productivity. I am also pleased with our expense controls, which enabled us to hold overhead costs essentially flat in the second quarter, while significantly increasing revenue. The net result was one of our most profitable recent quarters with strong cash flows. We had anticipated this quarter would mark the start of a return to year over year growth, and we are well positioned to consistently drive improvements across the organization and to capitalize on the increasing demand for the valuable services that we provide as we build value for our shareholders.”




Mr. Bertolotti additionally commented on the Company’s progress with its growth initiatives and provided an outlook for the upcoming quarter, “Our end markets are on the mend and we are prepared to capitalize on the increased demand we expect to see, especially from the Energy sector. This remains a large market that seems to have recovered more quickly than some of our other markets, and where we are gaining share and expanding our services, such as into mechanical work and data services.

I am also very pleased to announce the launching of MISTRAS OneSuite™ software platform, which serves as an ecosystem of integrated software and data service apps making integrity data as insight-driven, user-friendly, accessible, and actionable for the benefit of our customers. Our revised credit agreement, in combination with our lower debt and leverage level, will reduce our annual interest expense by almost $6 million per year commencing in the third quarter. And with its more accommodative terms, this will enable us to increase our investment in emerging technologies, such as OneSuite™, as well as emerging markets such as renewable energy and private space flight, each of which could develop into significant markets. We are very pleased to be back in a growth mindset, with the second quarter 2021 potentially representing an important inflection point. Our goal was to return to a revenue run rate by the end of 2021, that would be approximating the rate exiting fiscal 2019, and with the second quarter 2021, we have achieved that goal. We are cautiously optimistic the third quarter 2021 will be another good growth quarter, assuming the COVID-19 pandemic does not have a material impact on our domestic and international operations. Our continued investment during the pandemic on our sales, marketing and intellectual property advantages, along with our focus on customers’ needs, is leading us to more cross over services, thereby adding value and allowing us to outperform our competition.”

Segment Performance:

Services segment second quarter revenues were $145.0 million, up 44.0%, primarily due to an increase in Energy segment revenues against a quarter that was more significantly impacted by COVID-19. For the second quarter, gross profit was $43.8 million, up 28.9% from a year ago on a 30.2% gross margin versus a gross margin of 33.7% in the year ago quarter.

International segment second quarter revenues were $32.0 million, up 49.7% from $21.3 million a year ago. The increase is reflects the depths of the COVID-19 pandemic in 2020 and a recovery in the energy markets this year. International segment second quarter gross profits were up 78.3%, as gross margins improved to 30.1% from 25.3% in the year ago period.

Products and Systems revenue were $3.2 million in the second quarter, down from $4.0 million a year ago, although second quarter gross profits rose 6.2% to $2.0 million from $1.8 million a year ago as the gross margin increased to 60.9% as compared to 45.9% in the year ago period.

The Company generated $18.1 million of cash flows from operating activities, and $7.3 million of free cash flow respectively, for the first six months of 2021, enabling the Company to pay down $8.5 million of total debt during the first half of 2021.




The Company’s total debt was $211.2 million at June 30, 2021, compared to $220.2 million at December 31, 2020. Cash and cash equivalents decreased by approximately $5.8 million, from $25.8 million at December 31, 2020 to $19.9 million at June 30, 2021. Net debt (total debt less cash and cash equivalents) decreased by $3.2 million during the first half of 2021.

Outlook for the Third Quarter of 2021
The Company’s business has been recovering over the past four quarters, from the low experienced in the second quarter of 2020, when the effect of COVID-19 was most impactful to its financial results. Although energy prices and demand are currently stable, the ongoing COVID-19 pandemic continues to significantly impact the Company’s second largest market, Aerospace. The Company expects revenue to increase in the low-to-mid teens percentage in the third quarter of 2021 over the prior year quarter. Adjusted EBITDA is expected to be higher in the third quarter of 2021 than the prior year period, but lower sequentially than the second quarter of 2021, due to substantially all of the remaining temporary cost reductions from 2020 being restored during the third quarter of 2021. This outlook is contingent on continuing macroeconomic stability, including i) continuing stabilization in crude oil markets, ii) a timely and effective COVID-19 vaccination rollout in 2021 and iii), no new or increased stay-in-place mandates resulting from an increased spread of COVID-19 variants, which would impact the Company’s ability to work as a critical service provider.

Conference Call

In connection with this release, MISTRAS will hold a conference call on August 3, 2021 at 9 a. m. (Eastern). The call will be broadcast over the Web and can be accessed on MISTRAS' Website, www.mistrasgroup.com. Individuals in the U.S. wishing to participate in the conference call by phone may dial 1-844-832-7227 and use confirmation code 6969718 when prompted. The International dial-in number is 1-224-633-1529. Those who wish to listen to the call later can access an archived copy of the conference call at the MISTRAS Website.

About MISTRAS Group, Inc. - One Source for Asset Protection Solutions®

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 civilization’s most critical industrial and civil assets.

Backed by an innovative, data-driven asset protection portfolio, proprietary technologies, and a decades-long legacy of industry leadership, MISTRAS leads clients in the oil and gas, aerospace and defense, power generation, civil infrastructure, and manufacturing industries towards achieving and maintaining operational 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; and building real-time monitoring equipment to enable safe travel across bridges, 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 utilizing OneSuite™ serving as an ecosystem platform, pulling together all of MISTRAS’ software and data services capabilities, for the benefit of customers and their evolving digital requirements.




The company’s core capabilities also include non-destructive testing (“NDT”) field 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 civilization’s critical infrastructure, visit https://www.mistrasgroup.com/ 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 2020 Annual Report on Form 10-K dated March 16, 2021, 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. In the press release, the Company also uses the term "non-GAAP Net Income", which is GAAP net income adjusted for certain items management believes are unusual and non-recurring. The Company uses the term “free cash flow”, a non-GAAP measurement the Company defines as cash provided by operating activities less capital expenditures (which is classified as an investing activity). The Company also uses the term “net debt”, a non-GAAP measurement defined as the sum of the current and long-term portions of long-term debt, less cash and cash equivalent. In the tables attached is a table reconciling "Net Income (Loss) (GAAP)" to "Net Income Excluding Special Items (non-GAAP), which reconciles the non-GAAP amount to a GAAP measurement. In addition,



the Company has also included in the attached tables non-GAAP measurement” “Segment and Total Company Income (Loss) Before Special Items”, reconciling these measurements to financial measurements under GAAP.





Mistras Group, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
 
June 30, 2021December 31, 2020
ASSETS(unaudited)
Current Assets
Cash and cash equivalents$19,942 $25,760 
Accounts receivable, net122,887 107,628 
Inventories12,836 13,134 
Prepaid expenses and other current assets15,843 16,066 
Total current assets171,508 162,588 
Property, plant and equipment, net91,898 92,681 
Intangible assets, net64,608 68,642 
Goodwill208,175 206,008 
Deferred income taxes2,553 2,069 
Other assets48,639 51,325 
Total assets$587,381 $583,313 
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable$18,015 $14,240 
Accrued expenses and other current liabilities87,472 78,500 
Current portion of long-term debt17,835 10,678 
Current portion of finance lease obligations3,809 3,765 
Income taxes payable1,269 2,664 
Total current liabilities128,400 109,847 
Long-term debt, net of current portion193,332 209,538 
Obligations under finance leases, net of current portion10,594 11,115 
Deferred income taxes8,623 8,236 
Other long-term liabilities44,783 47,358 
Total liabilities385,732 386,094 
Commitments and contingencies
Equity
Preferred stock, 10,000,000 shares authorized— — 
Common stock, $0.01 par value, 200,000,000 shares authorized, 29,431,879 and 29,234,143 shares issued and outstanding294 292 
Additional paid-in capital236,125 234,638 
Accumulated Deficit(21,273)(21,848)
Accumulated other comprehensive loss(13,707)(16,061)
Total Mistras Group, Inc. stockholders’ equity201,439 197,021 
Noncontrolling interests210 198 
Total equity201,649 197,219 
Total liabilities and equity$587,381 $583,313 





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


 
Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Revenue$177,677 $124,435 $331,412 $283,900 
Cost of revenue116,787 77,954 225,030 191,278 
Depreciation5,554 5,323 11,045 10,820 
Gross profit55,336 41,158 95,337 81,802 
Selling, general and administrative expenses39,719 37,607 79,358 79,165 
Impairment charges— — — 106,062 
Legal settlement and litigation charges, net— — 1,030 — 
Research and engineering620 708 1,347 1,532 
Depreciation and amortization3,078 3,207 6,152 7,177 
Acquisition-related expense (benefit), net545 19 822 (523)
Income (loss) from operations11,374 (383)6,628 (111,611)
Interest expense3,155 2,976 6,368 5,765 
Income (loss) before benefit for income taxes8,219 (3,359)260 (117,376)
Provision (benefit) for income taxes2,274 (694)(326)(16,189)
Net Income (loss)5,945 (2,665)586 (101,187)
Less: net income (loss) attributable to noncontrolling interests, net of taxes(9)11 (22)
Net Income (loss) attributable to Mistras Group, Inc$5,937 $(2,656)$575 $(101,165)
Earnings (loss) per common share:
Basic$0.20 $(0.09)$0.02 $(3.49)
Diluted$0.20 $(0.09)$0.02 $(3.49)
Weighted-average common shares outstanding:
Basic29,602 29,085 29,514 29,024 
Diluted30,136 29,085 30,039 29,024 




Mistras Group, Inc. and Subsidiaries
Unaudited Operating Data by Segment
(in thousands)
Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Revenues
Services$144,977 $100,677 $269,275 $229,550 
International31,951 21,343 59,599 50,410 
Products and Systems3,203 4,002 6,191 6,814 
Corporate and eliminations(2,454)(1,587)(3,653)(2,874)
$177,677 $124,435 $331,412 $283,900 
Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Gross profit
Services$43,761 $33,940 $74,837 $66,177 
International9,615 5,392 17,240 13,415 
Products and Systems1,952 1,838 3,233 2,206 
Corporate and eliminations(12)27 
$55,336 $41,158 $95,337 $81,802 




Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Segment and Total Company Income from Operations (GAAP) to Income before Special Items (non-GAAP)
(in thousands)
Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Services:
Income (loss) from operations (GAAP)$18,358 $10,837 $22,906 $(70,657)
Impairment charges— — — 86,200 
Reorganization and other costs26 45 97 67 
Legal settlement and litigation charges, net— — 1,650 — 
Acquisition-related expense (benefit), net545 19 788 (523)
Income before special items (non-GAAP)$18,929 $10,901 $25,441 $15,087 
International:
Income (loss) from operations (GAAP)$1,809 $(1,937)$989 $(22,356)
Impairment charges— — — 19,862 
Reorganization and other costs30 366 126 292 
Income (loss) before special items (non-GAAP)$1,839 $(1,571)$1,115 $(2,202)
Products and Systems:
Income (loss) from operations (GAAP)$209 $(96)$(372)$(1,776)
Reorganization and other costs— — 27 — 
Income (loss) before special items (non-GAAP)$209 $(96)$(345)$(1,776)
Corporate and Eliminations:
Loss from operations (GAAP)$(9,002)$(9,187)$(16,895)$(16,822)
Loss on debt modification277 645 277 645 
Legal settlement and litigation charges, net— — (620)$— 
Reorganization and other costs— 86 — 123 
Acquisition-related expense, net— — 34 — 
Loss before special items (non-GAAP)$(8,725)$(8,456)$(17,204)$(16,054)
Total Company:
Income (loss) from operations (GAAP)$11,374 $(383)$6,628 $(111,611)
Impairment charges— — — 106,062 
Reorganization and other costs56 497 250 482 
Loss on debt modification277 645 277 645 
Legal settlement and litigation charges, net— — 1,030 — 
Acquisition-related expense (benefit), net545 19 822 (523)
Income (loss) before special items (non-GAAP)$12,252 $778 $9,007 $(4,945)





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

Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Net cash provided by (used in):
Operating activities$14,978 $28,755 $18,126 $34,862 
Investing activities(6,142)(3,044)(10,318)(7,248)
Financing activities(13,405)(20,829)(12,970)(20,337)
Effect of exchange rate changes on cash334 679 (656)295 
Net change in cash and cash equivalents$(4,235)$5,561 $(5,818)$7,572 


Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Net Cash Provided by Operating Activities (GAAP) to Free Cash Flow (non-GAAP)
(in thousands)
Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Net cash provided by operating activities (GAAP)$14,978 $28,755 $18,126 $34,862 
Less:
Purchases of property, plant and equipment(6,185)(3,142)(10,188)(7,443)
Purchases of intangible assets(268)(108)(618)(195)
Free cash flow (non-GAAP)$8,525 $25,505 $7,320 $27,224 





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

June 30, 2021December 31, 2020
Current portion of long-term debt$17,835 $10,678 
Long-term debt, net of current portion193,332 209,538 
Total Gross Debt (GAAP)211,167 220,216 
Less: Cash and cash equivalents(19,942)(25,760)
Total Net Debt (non-GAAP)$191,225 $194,456 





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

Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Net Income (loss) (GAAP)$5,945 $(2,665)$586 $(101,187)
Less: Net income (loss) attributable to non-controlling interests, net of taxes(9)11 (22)
Net Income (loss) attributable to Mistras Group, Inc.$5,937 $(2,656)$575 $(101,165)
Interest expense3,155 2,976 6,368 5,765 
Provision (benefit) for income taxes2,274 (694)(326)(16,189)
Depreciation and amortization8,632 8,530 17,197 17,997 
Share-based compensation expense1,202 1,395 2,464 2,740 
Impairment charges— — — 106,062 
Acquisition-related expense (benefit), net545 19 822 (523)
Reorganization and other related costs56 497 250 482 
Legal settlement and litigation charges, net— — 1,030 — 
Loss on debt modification277 645 277 645 
Foreign exchange loss474 764 932 1,067 
Adjusted EBITDA (non-GAAP)$22,552 $11,476 $29,589 $16,881 




Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Net Income (Loss) (GAAP) and Diluted EPS (GAAP) to Net Income (Loss) Excluding Special Items (non-GAAP)
and Diluted EPS Excluding Special Items (non-GAAP)
(tabular dollars in thousands, except per share data)

Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Net income (loss) attributable to Mistras Group, Inc. (GAAP)$5,937 $(2,656)$575 $(101,165)
Special items878 1,161 2,379 106,666 
Tax impact on special items(189)(191)(557)(14,041)
Special items, net of tax$689 $970 $1,822 $92,625 
Net income (loss) attributable to Mistras Group, Inc. Excluding Special Items (non-GAAP)$6,626 $(1,686)$2,397 $(8,540)
Diluted EPS (GAAP)(1)
$0.20 $(0.09)$0.02 $(3.49)
Special items, net of tax0.02 0.03 0.02 3.19 
Diluted EPS Excluding Special Items (non-GAAP)$0.22 $(0.06)$0.04 $(0.30)
_______________
(1) For the three and six months ended June 30, 2020, 118 and 223 shares, respectively, related to restricted stock were excluded from the calculation of diluted EPS due to the net loss for the period.




Document

Exhibit 99.2
Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of
Net Income (Loss) (GAAP) and Diluted EPS (GAAP) to Net Income (Loss) Excluding Special Items (non-GAAP)
and Diluted EPS Excluding Special Items (non-GAAP)
(tabular dollars in thousands, except per share data)

Three Months Ended June 30,Six Months Ended June 30,
2021202020212020
Net income (loss) attributable to Mistras Group, Inc. (GAAP)$5,937 $(2,656)$575 $(101,165)
Special items878 1,161 2,379 106,666 
Tax impact on special items(189)(191)(557)(14,041)
Special items, net of tax$689 $970 $1,822 $92,625 
Net income (loss) attributable to Mistras Group, Inc. Excluding Special Items (non-GAAP)$6,626 $(1,686)$2,397 $(8,540)
Diluted EPS (GAAP)(1)
$0.20 $(0.09)$0.02 $(3.49)
Special items, net of tax0.02 0.03 0.06 3.19 
Diluted EPS Excluding Special Items (non-GAAP)$0.22 $(0.06)$0.08 $(0.30)
_______________
(1) For the three and six months ended June 30, 2020, 118,000 and 223,000 shares, respectively, related to restricted stock were excluded from the calculation of diluted EPS due to the net loss for the period.