Moog Inc.
NYSE:MOG-A · New York Stock Exchange
+$10.06 today
Vol 0.60M · Avg 0.35M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:MOG-A · Revenue to Net Income
Key Ratios
Analysis
$4.2B of revenue converted into $284.8M of net income for the selected period. Gross margin is 27.0% and net margin is 6.8%, showing how much revenue survives after costs and taxes. EPS is $8.89, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.9B +7.0% | $3.6B +8.7% | $3.3B +9.3% | $3.0B +6.5% | $2.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.8B +7.3% | $2.6B +4.1% | $2.5B +9.5% | $2.3B +6.3% | $2.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B +6.1% | $996.9M +22.9% | $811.0M +8.8% | $745.5M +6.9% | $697.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 27.4% -0.2pp | 27.6% +3.2pp | 24.4% -0.1pp | 24.5% +0.1pp | 24.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $93.7M -16.9% | $112.8M +304.8% | $27.9M -18.8% | $34.3M -29.8% | $48.9M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $554.0M +11.9% | $494.9M +5.3% | $469.8M +4.7% | $448.5M +8.9% | $412.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $647.6M +6.6% | $607.7M +22.1% | $497.7M +3.1% | $482.8M +4.8% | $460.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $103.7M +11.4% | $93.1M +3.2% | $90.2M +2.1% | $88.4M -2.0% | $90.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $488.5M +15.5% | $423.0M +14.4% | $369.9M +12.7% | $328.1M +0.1% | $327.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.7% +0.9pp | 11.7% +0.6pp | 11.1% +0.3pp | 10.8% -0.7pp | 11.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $409.7M +5.3% | $389.3M +24.3% | $313.3M +19.3% | $262.7M +11.1% | $236.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 10.6% -0.2pp | 10.8% +1.3pp | 9.4% +0.8pp | 8.7% +0.4pp | 8.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $72.1M +16.0% | $62.1M -2.3% | $63.6M +73.0% | $36.8M +8.5% | $33.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$97.1M +20.1% | -$121.4M -24.9% | -$97.2M -62.8% | -$59.7M -82.5% | -$32.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $312.6M +16.7% | $267.8M +24.0% | $216.1M +6.4% | $203.0M -0.4% | $203.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 8.1% +0.7pp | 7.4% +0.9pp | 6.5% -0.2pp | 6.7% -0.5pp | 7.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $77.6M +28.1% | $60.6M +34.5% | $45.1M -5.7% | $47.8M +2.7% | $46.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $235.0M +13.4% | $207.2M +21.2% | $171.0M +10.2% | $155.2M -1.3% | $157.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 6.1% +0.3pp | 5.7% +0.6pp | 5.2% +0.0pp | 5.1% -0.4pp | 5.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $7 +14.5% | $6 +20.7% | $5 +10.7% | $5 -1.0% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $7 +14.5% | $6 +19.9% | $5 +10.6% | $5 -0.8% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $31.7M -0.9% | $32.0M +0.4% | $31.8M -0.5% | $32.0M -0.4% | $32.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $32.1M -0.9% | $32.4M +1.0% | $32.0M -0.2% | $32.1M -0.6% | $32.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Flowserve Corporation
NYSE:FLS
$10.09B
CAE Inc.
NYSE:CAE
$8.27B
Ralliant Corp.
NYSE:RAL
$7.53B
The Middleby Corporation
NASDAQ:MIDD
$7.45B
Gates Industrial Corporation plc
NYSE:GTES
$6.95B
Federal Signal Corporation
NYSE:FSS
$6.94B
MSA Safety Incorporated
NYSE:MSA
$6.18B
Primoris Services Corporation
NYSE:PRIM
$5.52B
Amentum Holdings, Inc.
NYSE:AMTM
$5.25B
ADT Inc.
NYSE:ADT
$4.76B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MOG-A generate?
Moog Inc. (MOG-A) reported $3.86B of revenue in fiscal 2025.
Is MOG-A profitable?
Moog Inc. (MOG-A) reported $235.03M of net income, with a net margin of 6.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.