mg-20230503
0001436126false00014361262021-03-162021-03-16

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): May 3, 2023
 
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 May 3, 2023, Mistras Group, Inc. (the "Company," "we," "us" and "our") issued a press release announcing the financial results for our first quarter of 2023, which ended March 31, 2023. A copy of the press release is attached as Exhibit 99.1 to this report.

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”). Also, in the tables to the press release, the non-GAAP financial measures "Segment and Total Company Income before Special Items” (which includes operating income before special items) and are presented and reconciled to financial measures under GAAP within the table "Segment and Total Company Income (Loss) from Operations (GAAP) to Income (Loss) from Operations before Special Items (Non-GAAP)" and the non-GAAP financial measure "Diluted EPS excluding Special Items", are presented and reconciled to financial measure under GAAP within the table "Net Loss (GAAP) and Diluted EPS (GAAP) to Net Loss Excluding Special Items (non-GAAP) and Diluted EPS Excluding Special Items (non-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 operating 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
 
Exhibit No.     Description    
 
99.1          Press release issued by Mistras Group, Inc. on May 3, 2023
2


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: May 3, 2023By:/s/ Edward J. Prajzner
  Name:Edward J. Prajzner
  Title:Executive Vice President, Chief Financial Officer and Treasurer

Exhibit No. Description

3
Document


Exhibit 99.1

https://cdn.kscope.io/67d74bc552500f18669dae0dda6ccc83-image.jpg



MISTRAS Announces First Quarter 2023 Results

Revenue increase of 3.9% as reported; up 5.5% in constant currency
Continued Gross Margin improvement - Gross Profit Margin increase of 270 basis points
Significantly improved Cash provided by Operating Activities and Free Cash Flow

PRINCETON JUNCTION, N.J., May 3, 2023 (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 first quarter of 2023.


Highlights of the First Quarter 2023*
Revenue of $168.0 million, up 3.9% as reported, a 5.5% increase excluding the impact of unfavorable foreign currency exchange**
Gross profit of $46.1 million, up 15.5%, with gross profit margin of 27.4%, a 270 basis points improvement
Net loss decreased to $5.0 million, with Adjusted EBITDA up 88.1% to $10.4 million
Operating cash flow of $4.4 million
Leverage ratio reduced to 3.25 times




* 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.




First quarter 2023 consolidated revenue was $168.0 million, a 3.9% increase, or a 5.5% improvement excluding the impact of unfavorable foreign currency exchange of $2.5 million. First quarter 2023 gross profit increased 15.5% with gross profit margin expanding 270 basis points, as compared to the year ago period, primarily due to lower healthcare expenses and an improved sales mix in the current year. Selling, general and administrative expenses in the first quarter of 2023 were $42.8 million, up from $41.9 million in the first quarter of 2022, yet down as a percentage of revenue.

Chief Executive Officer Dennis Bertolotti commented, “We continue to make significant progress capitalizing on our strong market position and innovative new technologies, to grow Mistras and improve profitability. The first quarter of 2023 was evidence of this, as our revenue grew 5.5% in constant currency, our gross margin expanded 270 basis points and we drove SG&A as a percentage of revenue down by over 40 basis points, resulting in an adjusted EBITDA increase of 88%. And our overall financial condition also continued to improve, with our bank defined leverage ratio reduced to just under 3.25X as of quarter end, the lowest level it has been since immediately prior to the Onstream acquisition in December 2018, well on the way to achieving our goal of being under 3.0X by year end.”

Mr. Bertolotti continued, “We saw strength in our Energy business, which is benefiting from the rapid growth of our Data Solutions revenues. I am particularly pleased with the growth of Data Solutions, which includes our Flagship OneSuite, PCMS, New Century, and the majority of our Onstream business, along with various other data monitoring services, including Sensoria as well as our sensor technology. Data Solutions permeates throughout all Mistras geographies and industries, and grew by over 35% in the quarter. Data Solutions now represent 10.0% of our total consolidated revenue, as compared to 7.7% of our total consolidated revenue for the first quarter of 2022. Our Onstream inline inspection testing (ILI) business has continued its record 2022 performance into the first quarter of 2023. Onstream generates a considerable proportion of its revenues from Data Solutions, and it serves both the Upstream and Midstream markets. This versatility is helping to generate robust growth and margins, which we expect to continue in 2023.”

Mr. Bertolotti concluded, “Revenue, gross margin and the bottom-line financial results all improved over last year, driven by strength across most of our end markets including our largest end market, wherein we saw growth fostered by our Data Solutions offerings. Our cash flow also improved in the first quarter, aided by a reduction in average days sales outstanding, allowing us to make a modest debt paydown in the quarter, wherein we are typically a net borrower in the first quarter of any given year. This is another sign of our recovering business model, as we continue to improve our financial strength. Overall, our first quarter financial results were in line with our most recent Outlook for the full year 2023, which we are reaffirming today.”

Performance by certain segments during the first quarter was as follows:
During the first quarter of 2023, the Company renamed the Services segment as “North America” to closely align with the geographical area in which the Segment primarily operates. This has no change on the Company’s reportable operating segments.

North America segment (Referred to as “Services” in prior filings) first quarter revenue was $136.9 million, up 3.0% from $132.9 million in the prior year quarter and up 3.8% excluding the impact of unfavorable foreign currency exchange. Revenue continues to reflect stability and resilience in Energy markets. Although our Aerospace & Defense industry revenue was down for the quarter, we experienced growth in the Aerospace sub-industry which was offset by a decrease in Defense spending. For the first quarter, gross profit was $36.6 million, compared to $30.5 million in the prior year. Gross profit margin was 26.8% for the first quarter of 2023, a 380 basis point improvement from 23.0% in the first quarter of the prior year. This increase was primarily due to lower healthcare expenses and an improved sales mix in the current year period.

International segment first quarter revenue was $29.4 million, up 4.5% from $28.1 million in the prior year quarter and up 9.7% excluding the impact of unfavorable foreign currency exchange. This revenue growth is primarily due to increased



turnaround projects in the current quarter. International segment first quarter gross profit margin was 25.1%, compared to 29.1% in the prior year, a 400-basis point decrease, primarily attributable to inflationary pressures including rising energy costs in Europe in excess of the Company’s expectations.

Consolidated Results
The Company generated a net loss of $5.0 million in the first quarter of 2023, slightly improved from the net loss of $5.4 million in the prior year. Adjusted EBITDA was $10.4 million in the first quarter of 2023 compared to $5.5 million in the prior year, an increase of 88.1%, primarily attributable to the improved gross profit.

Cash Flow and Balance Sheet
The Company’s net cash provided by operating activities was $4.4 million for the first quarter of 2023, compared to negative $5.4 million in the prior year. Free cash flow was negative $0.3 million for the first quarter of 2023, compared to negative $8.6 million in the prior year. The Company’s improved cash flow was primarily attributable to an improved days sales outstanding during the quarter. Capital expenditures increased by $1.5 million versus the prior year quarter, as the Company is increasing investments to foster revenue growth.

The Company’s gross debt was $189.3 million as of March 31, 2023, compared to $191.3 million as of December 31, 2022. This decrease was due to $2.0 million of debt repayment made during the quarter.

Reorganization and Other
During the quarter, the Company recorded $2.1 million of reorganization costs related to on-going efficiency and productivity growth initiatives. For the quarter, these charges included professional fees and certain restructuring charges associated with planned shifts to the Company’s operations.

Outlook
The Company reaffirms the 2023 full year guidance previously provided, that being:
a.Revenue between $710 and $740 million,
b.Adjusted EBITDA between $70 and $75 million,
c.Free cash flow between $30 and $33 million.

Conference Call
In connection with this release, MISTRAS will hold a conference call on May 4, 2023, at 9:00 a.m. (Eastern).
To listen to the live webcast of the conference call, visit the Investor Relations section of MISTRAS Group’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/BIa51a871e529349a8b0cdbc645b2234f6

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 event will be available for one year by visiting the Investor Relations section of MISTRAS Group’s 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 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. 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 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 2022 Annual Report on Form 10-K dated March 15, 2023, 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, 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, reorganization and related 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 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 equivalents and 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). A reconciliation of these non-GAAP financial measurements to GAAP are also set forth in tables attached to this press release. In the tables attached is also a table reconciling “Segment and Total Company Income (Loss) from Operations (GAAP) to Income (Loss) from Operations before Special Items (non-GAAP)", “Net Loss (GAAP) and Diluted EPS (GAAP) to Net Loss Excluding Special Items (non-GAAP) and Diluted EPS Excluding Special Items (non-GAAP)” which reconciles the non-GAAP amounts to GAAP measurements.




Mistras Group, Inc. and Subsidiaries
Unaudited Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
 
March 31, 2023December 31, 2022
ASSETS(unaudited)
Current Assets
Cash and cash equivalents$16,717 $20,488 
Accounts receivable, net120,425 123,657 
Inventories14,763 13,556 
Prepaid expenses and other current assets14,008 10,181 
Total current assets165,913 167,882 
Property, plant and equipment, net78,816 77,561 
Intangible assets, net47,360 49,015 
Goodwill199,956 199,635 
Deferred income taxes326 779 
Other assets38,448 40,032 
Total assets$530,819 $534,904 
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable$13,640 $12,532 
Accrued expenses and other current liabilities77,127 77,844 
Current portion of long-term debt7,372 7,425 
Current portion of finance lease obligations4,752 4,201 
Income taxes payable333 1,726 
Total current liabilities103,224 103,728 
Long-term debt, net of current portion181,972 183,826 
Obligations under finance leases, net of current portion11,170 10,045 
Deferred income taxes7,874 6,283 
Other long-term liabilities30,431 32,273 
Total liabilities334,671 336,155 
Commitments and contingencies
Equity
Preferred stock, 10,000,000 shares authorized— — 
Common stock, $0.01 par value, 200,000,000 shares authorized, 30,230,446 and 29,895,487 shares issued and outstanding302 298 
Additional paid-in capital244,131 243,031 
Accumulated deficit(16,475)(11,489)
Accumulated other comprehensive loss(32,117)(33,390)
Total Mistras Group, Inc. stockholders’ equity195,841 198,450 
Noncontrolling interests307 299 
Total equity196,148 198,749 
Total liabilities and equity$530,819 $534,904 





Mistras Group, Inc. and Subsidiaries
Unaudited Condensed Consolidated Statements of Loss
(in thousands, except per share data)
 
Three months ended March 31,
20232022
Revenue$168,016 $161,662 
Cost of revenue116,051 115,758 
Depreciation5,888 6,012 
Gross profit46,077 39,892 
Selling, general and administrative expenses42,823 41,922 
Reorganization and other costs2,076 114 
Legal settlement and insurance recoveries, net— (841)
Research and engineering480 551
Depreciation and amortization2,525 2,795 
Acquisition-related expense, net49 
Loss from operations(1,830)(4,698)
Interest expense4,068 1,938 
Loss before benefit for income taxes(5,898)(6,636)
Benefit for income taxes(920)(1,283)
Net Loss(4,978)(5,353)
Less: net income attributable to noncontrolling interests, net of taxes10 
Net Loss attributable to Mistras Group, Inc.$(4,986)$(5,363)
Loss per common share:
Basic$(0.17)$(0.18)
Diluted$(0.17)$(0.18)
Weighted-average common shares outstanding:
Basic30,021 29,634 
Diluted30,021 29,634 




Mistras Group, Inc. and Subsidiaries
Unaudited Operating Data by Segment
(in thousands)
Three months ended March 31,
20232022
Revenues
North America$136,932 $132,946 
International29,407 28,138 
Products and Systems3,739 2,936 
Corporate and eliminations(2,062)(2,358)
$168,016 $161,662 
Three months ended March 31,
20232022
Gross profit
North America$36,637 $30,526 
International7,367 8,190 
Products and Systems2,063 1,168 
Corporate and eliminations10 
$46,077 $39,892 















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


Revenue by industry was as follows:

Three Months Ended March 31, 2023North AmericaInternationalProducts & SystemsCorp/ElimTotal
Oil & Gas$89,773 $8,855 $37 — $98,665 
Aerospace & Defense13,611 4,980 11 — 18,602 
Industrials 9,302 6,053 558 — 15,913 
Power generation & Transmission4,987 1,657 1,326 — 7,970 
Other Process Industries9,109 3,237 27 — 12,373 
Infrastructure, Research & Engineering2,483 2,136 1,142 — 5,761 
Petrochemical5,137 145 — — 5,282 
Other2,530 2,344 638 (2,062)3,450 
Total$136,932 $29,407 $3,739 $(2,062)$168,016 


Three Months Ended March 31, 2022North AmericaInternationalProducts & SystemsCorp/ElimTotal
Oil & Gas$86,613 $7,572 $38 — $94,223 
Aerospace & Defense15,022 4,940 108 — 20,070 
Industrials 9,007 5,528 502 — 15,037 
Power generation & Transmission3,822 2,562 845 — 7,229 
Other Process Industries10,293 3,518 — 13,812 
Infrastructure, Research & Engineering2,506 2,039 897 — 5,442 
Petrochemical3,045 78 — — 3,123 
Other2,638 1,901 545 (2,358)2,726 
Total$132,946 $28,138 $2,936 $(2,358)$161,662 



























Oil & Gas Revenue by sub-industry was as follows:

Three months ended March 31,
2023
2022(1)
($ in thousands)
Oil and Gas Revenue
Upstream$36,939 $32,265 
Midstream21,231 24,907 
Downstream40,495 37,051 
   Total$98,665 $94,223 
_______________
(1)Prior year Oil and Gas composition was restated to conform with the Current year presentation, specifically $9.4 million was removed from Upstream and re-classified as Downstream.


Consolidated Revenue by type was as follows:
 Three months ended March 31,
 20232022

($ in thousands)
Field Services$109,680 $105,495 
Shop Laboratories13,132 13,089 
Data Solutions16,812 12,399 
Other28,392 30,679 
Total$168,016 $161,662 



Mistras Group, Inc. and Subsidiaries
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 March 31,
20232022
North America:
Income from operations (GAAP)$9,378 $3,761 
Reorganization and other costs61 27 
Legal settlement and insurance recoveries, net— (841)
Acquisition-related expense, net — 44 
Income from operations before special items (non-GAAP)$9,439 $2,991 
International:
Income (Loss) from operations (GAAP)$(568)$284 
Reorganization and other costs107 87 
Income (Loss) from operations before special items (non-GAAP)$(461)$371 
Products and Systems:
Income (Loss) from operations (GAAP)$384 $(582)
Income (Loss) from operations before special items (non-GAAP)$384 $(582)
Corporate and Eliminations:
Loss from operations (GAAP)$(11,024)$(8,161)
Reorganization and other costs1,908 — 
Acquisition-related expense, net
Loss from operations before special items (non-GAAP)$(9,113)$(8,156)
Total Company:
Loss from operations (GAAP)$(1,830)$(4,698)
Reorganization and other costs2,076 114 
Legal settlement and insurance recoveries, net— (841)
Acquisition-related expense, net49 
Income (Loss) from operations before special items (non-GAAP)$249 $(5,376)





Mistras Group, Inc. and Subsidiaries
Unaudited Summary Cash Flow Information
(in thousands)
Three months ended March 31,
20232022
Net cash provided by (used in):
Operating activities$4,433 $(5,399)
Investing activities(4,460)(2,737)
Financing activities(3,951)4,323 
Effect of exchange rate changes on cash207 (376)
Net change in cash and cash equivalents$(3,771)$(4,189)


Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of Net Cash Provided by (Used in) Operating Activities (GAAP) to Free Cash Flow (non-GAAP)
(in thousands)
Three months ended March 31,
20232022
Net cash provided by (used in) operating activities (GAAP)$4,433 $(5,399)
Less:
    Purchases of property, plant and equipment(4,332)(3,061)
    Purchases of intangible assets(361)(151)
Free cash flow (non-GAAP)$(260)$(8,611)





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

March 31, 2023December 31, 2022
Current portion of long-term debt$7,372 $7,425 
Long-term debt, net of current portion181,972 183,826 
Total Debt (Gross)189,344 191,251 
Less: Cash and cash equivalents(16,717)(20,488)
Total Debt (Net)$172,627 $170,763 





Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of Net Loss (GAAP) to Adjusted EBITDA (non-GAAP)
(in thousands)
Three Months Ended March 31,
20232022
Net Loss (GAAP)$(4,978)$(5,353)
Less: Net income attributable to non-controlling interests, net of taxes10 
Net Loss attributable to Mistras Group, Inc.$(4,986)$(5,363)
Interest expense4,068 1,938 
Benefit for income taxes(920)(1,283)
Depreciation and amortization8,413 8,807 
Share-based compensation expense1,542 1,515 
Acquisition-related expense49 
Reorganization and other related costs2,076 114 
Legal settlement and insurance recoveries, net— (841)
Foreign exchange loss219 601 
Adjusted EBITDA (non-GAAP)$10,415 $5,537 




Mistras Group, Inc. and Subsidiaries
Unaudited Reconciliation of Net Loss (GAAP) and Diluted EPS (GAAP) to
Net 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 March 31,
20232022
Net loss attributable to Mistras Group, Inc. (GAAP)$(4,986)$(5,363)
Special items2,079 (678)
Tax impact on special items(504)155 
Special items, net of tax$1,575 $(523)
Net loss attributable to Mistras Group, Inc. Excluding Special Items (non-GAAP)$(3,411)$(5,886)
Diluted EPS (GAAP)(1)
$(0.17)$(0.18)
Special items, net of tax0.05 (0.02)
Diluted EPS Excluding Special Items (non-GAAP)$(0.12)$(0.20)
_______________
(1) For the three months ended March 31, 2023 and 2022, 1,513,000 and 1,212,000 shares, respectively, related to restricted stock were excluded from the calculation of diluted EPS due to the net loss for the period.