Moog Inc. (MOG-A) — Financial statements
Income statement, balance sheet, and cash flow for Moog Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 3,861↑7.0% | 3,609↑8.7% | 3,320↑9.3% | 3,037↑6.5% | 2,852 | |
| Cost of Revenue | 2,803↑7.3% | 2,612↑4.1% | 2,509↑9.5% | 2,291↑6.3% | 2,154 | |
| Gross Profit | 1,057↑6.1% | 997↑22.9% | 811↑8.8% | 746↑6.9% | 697 | |
| Operating Expenses | ||||||
| R&D Expenses | 94↓16.9% | 113↑304.8% | 28↓18.8% | 34↓29.8% | 49 | |
| General & Administrative Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 554↑11.9% | 495↑5.3% | 470↑4.7% | 449↑8.9% | 412 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Operating Expenses | 648↑6.6% | 608↑22.1% | 498↑3.1% | 483↑4.8% | 461 | |
| Total Costs & Expenses | 3,451↑7.2% | 3,220↑7.1% | 3,006↑8.4% | 2,774↑6.1% | 2,615 | |
| Operating Results | ||||||
| Operating Income | 410↑5.3% | 389↑24.3% | 313↑19.3% | 263↑11.1% | 237 | |
| Depreciation & Amortization | 104↑11.4% | 93↑3.2% | 90↑2.1% | 88↓2.0% | 90 | |
| EBITDA | 488↑15.5% | 423↑14.4% | 370↑5.3% | 351↑6.6% | 329 | |
| EBIT | 385↑16.6% | 330↑18.0% | 280↑6.4% | 263↑10.5% | 238 | |
| Interest & Other Income | ||||||
| Net Interest Income | -72↓16.0% | -62↑2.3% | -64↓73.0% | -37↓8.5% | -34 | |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 72↑16.0% | 62↓2.3% | 64↑73.0% | 37↑8.5% | 34 | |
| Non-Operating Income | 25↓57.9% | 59↑76.4% | 34 | 0.00 | 0.00 | |
| Other Income / Expenses | -97↑20.1% | -121↓24.9% | -97↓62.8% | -60↓82.5% | -33 | |
| Income Before Tax | 313↑16.7% | 268↑24.0% | 216↑6.4% | 203↓0.4% | 204 | |
| Income Tax Expense | 78↑28.1% | 61↑34.5% | 45↓5.7% | 48↑2.7% | 47 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | 235↑13.4% | 207↑21.2% | 171↑10.2% | 155↓1.3% | 157 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | 235↑13.4% | 207↑21.2% | 171↑10.2% | 155↓1.3% | 157 | |
| Bottom-Line Net Income | 235↑13.4% | 207↑21.2% | 171↑10.2% | 155↓1.3% | 157 | |
| EPS (Basic) | 7.42↑14.5% | 6.48↑20.7% | 5.37↑10.7% | 4.85↓1.0% | 4.90 | |
| EPS (Diluted) | 7.33↑14.5% | 6.40↑19.9% | 5.34↑10.6% | 4.83↓0.8% | 4.87 | |
| Weighted Average Shares | 32↓0.9% | 32↑0.4% | 32↓0.5% | 32↓0.4% | 32 | |
| Weighted Average Diluted Shares | 32↓0.9% | 32↑1.0% | 32↓0.2% | 32↓0.6% | 32 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.