Moog Inc.
Income Statement
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.86B | $3.61B | $3.32B | $3.04B | $2.85B | $2.88B | $2.90B | $2.71B |
| Cost of Revenue | $2.79B | $2.59B | $2.41B | $2.21B | $2.08B | $2.12B | $2.09B | $1.92B |
| Gross Profit | $1.06B | $1.01B | $897.8M | $820.8M | $775.7M | $743.7M | $815.8M | $774.1M |
| Gross Margin | 27.4% | 28.1% | 27.1% | 27.0% | 27.2% | 25.8% | 28.1% | 28.6% |
| Operating Expenses | ||||||||
| Research & Development | $93.7M | $112.8M | $106.6M | $109.5M | $125.5M | $110.9M | $126.5M | $129.8M |
| SG&A Expense | $554.0M | $501.3M | $474.9M | $448.5M | $412.0M | $397.9M | $404.7M | $388.4M |
| Operating Income | $449.6M | $404.5M | $344.0M | $282.8M | $271.0M | $216.4M | $321.1M | $262.4M |
| Operating Margin | 11.6% | 11.2% | 10.4% | 9.3% | 9.5% | 7.5% | 11.1% | 9.7% |
| Interest Expense | $72.1M | $66.3M | $59.8M | $36.8M | $33.9M | $38.9M | $39.3M | $36.2M |
| Pretax Income | $312.6M | $269.7M | $221.5M | $203.0M | $203.8M | $5.4M | $227.0M | $182.2M |
| Income Tax Expense | $77.6M | $61.0M | $46.4M | $47.8M | $46.6M | $-3.8M | $52.4M | $86.8M |
| Net Income | $235.0M | $208.8M | $175.2M | $155.2M | $157.2M | $9.2M | $174.5M | $95.2M |
| Net Margin | 6.1% | 5.8% | 5.3% | 5.1% | 5.5% | 0.3% | 6.0% | 3.5% |
| EPS (Basic) | $7.42 | $6.53 | $5.50 | $4.85 | $4.90 | $0.28 | $5.01 | $2.67 |
| EPS (Diluted) | $7.33 | $6.45 | $5.47 | $4.83 | $4.87 | $0.28 | $4.96 | $2.64 |
| Shares Outstanding (Basic) | 31.7M | 32.0M | 31.8M | 32.0M | 32.1M | 33.3M | 34.9M | 35.7M |
| Shares Outstanding (Diluted) | 32.1M | 32.4M | 32.0M | 32.1M | 32.3M | 33.4M | 35.2M | 36.1M |
| Dividends Per Share | $1.15 | $1.11 | $1.07 | $1.03 | $1.00 | $0.75 | $1.00 | $0.50 |