vs
Side-by-side financial comparison of IDACORP INC (IDA) and Mistras Group, Inc. (MG). Click either name above to swap in a different company.
IDACORP INC is the larger business by last-quarter revenue ($360.1M vs $181.5M, roughly 2.0× Mistras Group, Inc.). IDACORP INC runs the higher net margin — 12.1% vs 2.1%, a 10.0% gap on every dollar of revenue. On growth, Mistras Group, Inc. posted the faster year-over-year revenue change (5.1% vs -4.2%). Mistras Group, Inc. produced more free cash flow last quarter ($26.0M vs $-216.2M). Over the past eight quarters, Mistras Group, Inc.'s revenue compounded faster (-0.8% CAGR vs -7.2%).
IDACORP, Inc is an electricity holding company, incorporated in Idaho with headquarters in Boise. It comprises Idaho Power Company, IDACORP Financial and Ida-West Energy. It was formed on October 1, 1998.
Mistras Group, Inc. is a global provider of asset integrity and protection solutions, offering non-destructive testing, inspection, real-time monitoring, and engineering consulting services. Its key client segments include oil and gas, aerospace, power generation, and manufacturing industries, with operations spanning North America, Europe, and Asia-Pacific, helping clients enhance operational safety, extend asset lifespans, and minimize unplanned downtime.
IDA vs MG — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $360.1M | $181.5M |
| Net Profit | $43.6M | $3.8M |
| Gross Margin | — | 28.4% |
| Operating Margin | 14.9% | 7.0% |
| Net Margin | 12.1% | 2.1% |
| Revenue YoY | -4.2% | 5.1% |
| Net Profit YoY | 15.1% | -27.4% |
| EPS (diluted) | $0.78 | $0.12 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $360.1M | $181.5M | ||
| Q3 25 | $526.4M | $195.5M | ||
| Q2 25 | $449.3M | $185.4M | ||
| Q1 25 | $411.1M | $161.6M | ||
| Q4 24 | $375.9M | $172.7M | ||
| Q3 24 | $532.5M | $182.7M | ||
| Q2 24 | $442.6M | $189.8M | ||
| Q1 24 | $417.9M | $184.4M |
| Q4 25 | $43.6M | $3.8M | ||
| Q3 25 | $124.4M | $13.1M | ||
| Q2 25 | $95.8M | $3.0M | ||
| Q1 25 | $59.6M | $-3.2M | ||
| Q4 24 | $37.9M | $5.2M | ||
| Q3 24 | $113.6M | $6.4M | ||
| Q2 24 | $89.5M | $6.4M | ||
| Q1 24 | $48.2M | $995.0K |
| Q4 25 | — | 28.4% | ||
| Q3 25 | — | 29.8% | ||
| Q2 25 | — | 29.1% | ||
| Q1 25 | — | 25.3% | ||
| Q4 24 | — | 26.5% | ||
| Q3 24 | — | 26.8% | ||
| Q2 24 | — | 27.1% | ||
| Q1 24 | — | 25.0% |
| Q4 25 | 14.9% | 7.0% | ||
| Q3 25 | 27.5% | 10.4% | ||
| Q2 25 | 22.4% | 4.5% | ||
| Q1 25 | 13.4% | -0.6% | ||
| Q4 24 | 11.0% | 6.1% | ||
| Q3 24 | 25.1% | 6.5% | ||
| Q2 24 | 23.3% | 6.3% | ||
| Q1 24 | 11.9% | 3.0% |
| Q4 25 | 12.1% | 2.1% | ||
| Q3 25 | 23.6% | 6.7% | ||
| Q2 25 | 21.3% | 1.6% | ||
| Q1 25 | 14.5% | -2.0% | ||
| Q4 24 | 10.1% | 3.0% | ||
| Q3 24 | 21.3% | 3.5% | ||
| Q2 24 | 20.2% | 3.4% | ||
| Q1 24 | 11.5% | 0.5% |
| Q4 25 | $0.78 | $0.12 | ||
| Q3 25 | $2.26 | $0.41 | ||
| Q2 25 | $1.76 | $0.10 | ||
| Q1 25 | $1.10 | $-0.10 | ||
| Q4 24 | $0.72 | $0.17 | ||
| Q3 24 | $2.12 | $0.20 | ||
| Q2 24 | $1.71 | $0.20 | ||
| Q1 24 | $0.95 | $0.03 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $215.7M | $28.0M |
| Total DebtLower is stronger | $3.3B | $178.0M |
| Stockholders' EquityBook value | $3.6B | $235.1M |
| Total Assets | $10.2B | $578.8M |
| Debt / EquityLower = less leverage | 0.93× | 0.76× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $215.7M | $28.0M | ||
| Q3 25 | $333.2M | $27.8M | ||
| Q2 25 | $474.5M | $20.0M | ||
| Q1 25 | $634.5M | $18.5M | ||
| Q4 24 | $368.9M | $18.3M | ||
| Q3 24 | $427.9M | $20.4M | ||
| Q2 24 | $169.6M | $17.2M | ||
| Q1 24 | $157.6M | $16.9M |
| Q4 25 | $3.3B | $178.0M | ||
| Q3 25 | — | $202.3M | ||
| Q2 25 | — | $189.4M | ||
| Q1 25 | — | $171.9M | ||
| Q4 24 | $3.1B | $169.6M | ||
| Q3 24 | — | $189.7M | ||
| Q2 24 | — | $199.7M | ||
| Q1 24 | — | $198.4M |
| Q4 25 | $3.6B | $235.1M | ||
| Q3 25 | $3.5B | $227.4M | ||
| Q2 25 | $3.4B | $215.8M | ||
| Q1 25 | $3.3B | $198.7M | ||
| Q4 24 | $3.3B | $198.6M | ||
| Q3 24 | $3.3B | $205.2M | ||
| Q2 24 | $3.2B | $193.2M | ||
| Q1 24 | $2.9B | $187.1M |
| Q4 25 | $10.2B | $578.8M | ||
| Q3 25 | $10.1B | $596.3M | ||
| Q2 25 | $9.9B | $571.0M | ||
| Q1 25 | $9.6B | $526.8M | ||
| Q4 24 | $9.2B | $523.0M | ||
| Q3 24 | $9.1B | $551.7M | ||
| Q2 24 | $8.7B | $548.1M | ||
| Q1 24 | $8.3B | $542.1M |
| Q4 25 | 0.93× | 0.76× | ||
| Q3 25 | — | 0.89× | ||
| Q2 25 | — | 0.88× | ||
| Q1 25 | — | 0.87× | ||
| Q4 24 | 0.92× | 0.85× | ||
| Q3 24 | — | 0.92× | ||
| Q2 24 | — | 1.03× | ||
| Q1 24 | — | 1.06× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $137.8M | $32.1M |
| Free Cash FlowOCF − Capex | $-216.2M | $26.0M |
| FCF MarginFCF / Revenue | -60.0% | 14.3% |
| Capex IntensityCapex / Revenue | 98.3% | 3.4% |
| Cash ConversionOCF / Net Profit | 3.16× | 8.55× |
| TTM Free Cash FlowTrailing 4 quarters | $-577.5M | $8.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $137.8M | $32.1M | ||
| Q3 25 | $162.8M | $4.5M | ||
| Q2 25 | $176.9M | $-9.3M | ||
| Q1 25 | $124.3M | $5.6M | ||
| Q4 24 | $136.4M | $25.7M | ||
| Q3 24 | $201.9M | $19.4M | ||
| Q2 24 | $146.4M | $4.5M | ||
| Q1 24 | $109.7M | $604.0K |
| Q4 25 | $-216.2M | $26.0M | ||
| Q3 25 | $-127.9M | $-4.1M | ||
| Q2 25 | $-156.4M | $-14.7M | ||
| Q1 25 | $-77.0M | $1.1M | ||
| Q4 24 | $-48.9M | $22.1M | ||
| Q3 24 | $-16.1M | $14.6M | ||
| Q2 24 | $-199.6M | $-284.0K | ||
| Q1 24 | $-150.3M | $-4.2M |
| Q4 25 | -60.0% | 14.3% | ||
| Q3 25 | -24.3% | -2.1% | ||
| Q2 25 | -34.8% | -7.9% | ||
| Q1 25 | -18.7% | 0.7% | ||
| Q4 24 | -13.0% | 12.8% | ||
| Q3 24 | -3.0% | 8.0% | ||
| Q2 24 | -45.1% | -0.1% | ||
| Q1 24 | -36.0% | -2.3% |
| Q4 25 | 98.3% | 3.4% | ||
| Q3 25 | 55.2% | 4.4% | ||
| Q2 25 | 74.2% | 2.9% | ||
| Q1 25 | 49.0% | 2.8% | ||
| Q4 24 | 49.3% | 2.1% | ||
| Q3 24 | 41.0% | 2.6% | ||
| Q2 24 | 78.2% | 2.5% | ||
| Q1 24 | 62.2% | 2.6% |
| Q4 25 | 3.16× | 8.55× | ||
| Q3 25 | 1.31× | 0.34× | ||
| Q2 25 | 1.85× | -3.07× | ||
| Q1 25 | 2.08× | — | ||
| Q4 24 | 3.60× | 4.96× | ||
| Q3 24 | 1.78× | 3.02× | ||
| Q2 24 | 1.63× | 0.71× | ||
| Q1 24 | 2.28× | 0.61× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
IDA
| Retailrevenues | $323.0M | 90% |
| Transmissionserviceswheeling | $18.6M | 5% |
| Energyefficiencyprogramrevenues | $11.7M | 3% |
| Wholesaleenergysales | $10.5M | 3% |
| Otherrevenues | $9.5M | 3% |
MG
Segment breakdown not available.
