Moog Inc. (FRA:MO7A)

Moog Inc. Income Statement

Financials in millions USD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 28, 2025	Sep 28, 2024	Sep 30, 2023	Oct 1, 2022	Oct 2, 2021	Oct 3, 2020
Revenue	3,734	3,609	3,319	3,036	2,852	2,885
Revenue Growth (YoY)	4.77%	8.74%	9.33%	6.44%	-1.13%	-0.69%
Cost of Revenue	2,724	2,612	2,428	2,213	2,076	2,141
Gross Profit	1,010	996.92	891.53	822.71	775.72	743.7
Selling, General & Admin	533.5	507.57	482.16	454.6	412.03	397.95
Research & Development	96.01	112.77	106.55	109.53	125.53	110.87
Operating Expenses	629.51	620.35	588.71	564.13	537.56	508.81
Operating Income	380.13	376.57	302.82	258.58	238.17	234.88
Interest Expense	-63.6	-62.11	-63.58	-36.76	-33.89	-38.9
Earnings From Equity Investments	-0.23	-0.23	-0.06	-0.72	-	-
Currency Exchange Gain (Loss)	10.44	5.12	2.78	-10.4	0.65	1.31
Other Non Operating Income (Expenses)	-13.52	-6.59	0.13	16.02	1.89	-22.01
EBT Excluding Unusual Items	313.22	312.77	242.09	226.72	206.81	175.28
Merger & Restructuring Charges	-20.22	-23.79	-8	-9.51	-	-10.7
Gain (Loss) on Sale of Investments	-5.29	-5.29	-	-	-	-
Gain (Loss) on Sale of Assets	0.98	0.98	9.13	5.73	-1.54	-
Asset Writedown	-11.84	-15.7	-14.41	-19.32	-1.5	-37.84
Other Unusual Items	-1.15	-1.15	-12.76	-0.64	-	-121.32
Pretax Income	275.69	267.81	216.05	202.98	203.77	5.42
Income Tax Expense	64.07	60.59	45.05	47.8	46.55	-3.79
Earnings From Continuing Operations	211.62	207.22	171	155.18	157.22	9.21
Net Income	211.62	207.22	171	155.18	157.22	9.21
Net Income to Common	211.62	207.22	171	155.18	157.22	9.21
Net Income Growth	3.86%	21.18%	10.20%	-1.30%	1607.99%	-94.73%
Shares Outstanding (Basic)	32	32	32	32	32	33
Shares Outstanding (Diluted)	32	32	32	32	32	33
Shares Change (YoY)	-0.44%	0.98%	-0.23%	-0.56%	-3.41%	-4.95%
EPS (Basic)	6.66	6.48	5.37	4.85	4.90	0.28
EPS (Diluted)	6.57	6.40	5.34	4.83	4.87	0.28
EPS Growth	4.04%	19.85%	10.56%	-0.82%	1659.53%	-94.42%
Free Cash Flow	38.81	46.33	-37.35	107.37	164.49	190.89
Free Cash Flow Per Share	1.21	1.43	-1.17	3.34	5.09	5.71
Dividend Per Share	1.140	1.110	1.070	1.030	1.000	0.750
Dividend Growth	3.64%	3.74%	3.88%	3.00%	33.33%	-25.00%
Gross Margin	27.04%	27.62%	26.86%	27.10%	27.20%	25.78%
Operating Margin	10.18%	10.43%	9.12%	8.52%	8.35%	8.14%
Profit Margin	5.67%	5.74%	5.15%	5.11%	5.51%	0.32%
Free Cash Flow Margin	1.04%	1.28%	-1.13%	3.54%	5.77%	6.62%
EBITDA	477.54	469.68	393.05	346.97	328.33	321.86
EBITDA Margin	12.79%	13.01%	11.84%	11.43%	11.51%	11.16%
D&A For EBITDA	97.42	93.11	90.23	88.39	90.16	86.97
EBIT	380.13	376.57	302.82	258.58	238.17	234.88
EBIT Margin	10.18%	10.43%	9.12%	8.52%	8.35%	8.14%
Effective Tax Rate	23.24%	22.63%	20.85%	23.55%	22.85%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.