Revenue
$3.86B
Fiscal year ended 2025-09-27Operating income
$449.61M
Fiscal year ended 2025-09-27Free cash flow
$128.36M
Fiscal year ended 2025-09-27MOOG INC. (MOG.A) reported revenue of $3.86B and net income of $235.03M for the fiscal year ended 2025-09-27. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from MOOG INC.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Misc Industrial & Commercial Machinery & Equipment.
Income
| Metric | 2025-09-27 | 2024-09-28 | 2023-09-30 | 2022-10-01 | 2021-10-02 | 2020-10-03 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-10-01 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.86B | $3.61B | $3.32B | $3.04B | $2.85B | $2.88B | $2.90B | $2.71B | $2.50B | $2.41B |
| Cost of revenue | $2.79B | $2.59B | $2.41B | $2.21B | $2.08B | $2.12B | $2.09B | $1.92B | $1.76B | $1.70B |
| Gross profit | $1.06B | $1.01B | $897.76M | $820.80M | $775.72M | $743.70M | $815.83M | $774.09M | $733.77M | $711.58M |
| Operating income | $449.61M | $404.46M | $344.04M | $282.85M | $270.96M | $216.36M | $321.14M | $262.35M | $258.85M | $238.24M |
| Net income | $235.03M | $208.79M | $175.16M | $155.18M | $157.22M | $9.20M | $174.55M | $95.24M | $141.28M | $126.74M |
| Research & development | $93.67M | $112.77M | $106.55M | $109.53M | $125.53M | $110.86M | $126.45M | $129.84M | $144.16M | $147.34M |
| Weighted-average diluted shares | shares 32.08M | shares 32.36M | shares 32.04M | shares 32.12M | shares 32.30M | shares 33.44M | shares 35.18M | shares 36.05M | shares 36.23M | shares 36.53M |
| Pretax income | $312.65M | $269.75M | $221.52M | $202.98M | $203.77M | $5.42M | $226.95M | $182.18M | $181.71M | $172.86M |
| Income tax expense | $77.62M | $60.96M | $46.36M | $47.80M | $46.55M | -$3.79M | $52.40M | $86.82M | $41.30M | $49.23M |
| Diluted EPS | $7.33 | $6.45 | $5.47 | $4.83 | $4.87 | $0.28 | $4.96 | $2.64 | $3.90 | $3.47 |
| Selling, general & administrative | $553.97M | $501.25M | $474.94M | $448.53M | $412.03M | $397.95M | $404.65M | $388.43M | $346.28M | $339.96M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-09-27 | 2024-09-28 | 2023-09-30 | 2022-10-01 | 2021-10-02 | 2020-10-03 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-10-01 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $62.01M | $61.69M | $68.96M | $101.99M | $99.60M | $84.58M | $89.70M | $125.58M | $368.07M | $325.13M |
| Total assets | $4.43B | $4.08B | $3.77B | $3.43B | $3.43B | $3.23B | $3.11B | $2.96B | $3.09B | $3.00B |
| Current assets | $2.37B | $2.12B | $1.93B | $1.76B | $1.72B | $1.61B | $1.63B | $1.48B | $1.63B | $1.53B |
| Total liabilities | $2.43B | $2.25B | $2.17B | $2.00B | $2.03B | $1.98B | $1.79B | $1.74B | $1.88B | $2.01B |
| Current liabilities | $1.12B | $1.01B | $957.65M | $838.44M | $869.36M | $710.55M | $727.66M | $680.62M | $629.43M | $588.95M |
| Total equity incl. NCI | $1.99B | $1.83B | $1.60B | $1.44B | $1.40B | $1.24B | $1.32B | $1.22B | $1.21B | $988.41M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $0 | $0 | $0 | $5.65M |
| Inventory | $914.30M | $862.54M | $718.49M | $588.47M | $613.10M | $623.04M | $534.97M | $512.52M | $489.13M | $479.04M |
| Accounts receivable | Unavailable | Unavailable | Unavailable | $990.26M | $945.93M | $855.54M | $954.36M | $793.91M | $727.74M | $688.39M |
| Goodwill | $842.31M | $833.76M | $821.30M | $805.32M | $851.60M | $821.86M | $784.24M | $797.22M | $774.27M | $740.16M |
| Long-term debt | $944.12M | $874.14M | $863.09M | $836.87M | $823.36M | $929.98M | $832.98M | $858.84M | $956.65M | $1.00B |
| Accounts payable | $318.40M | $293.89M | $265.47M | $232.10M | $200.60M | $176.87M | $257.68M | $207.42M | $170.88M | $144.45M |
Cash flow
| Metric | 2025-09-27 | 2024-09-28 | 2023-09-30 | 2022-10-01 | 2021-10-02 | 2020-10-03 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-10-01 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $273.09M | $197.86M | $139.65M | $246.80M | $293.23M | $279.18M | $181.42M | $102.41M | $217.78M | $215.85M |
| Capital expenditures | $144.73M | $152.00M | $177.31M | $139.43M | $128.73M | $88.28M | $118.42M | $94.52M | $75.80M | $67.21M |
| Investing cash flow | -$175.26M | -$155.59M | -$167.17M | -$85.22M | -$191.16M | -$146.19M | -$115.72M | -$141.64M | -$109.52M | -$79.22M |
| Financing cash flow | -$98.29M | -$48.20M | -$22.71M | -$134.91M | -$87.00M | -$142.77M | -$98.68M | -$221.57M | -$75.66M | -$119.86M |
| Net change in cash | -$2.32M | -$4.61M | -$48.18M | $16.41M | $15.84M | -$7.48M | -$35.16M | -$259.26M | $43.03M | $13.02M |
| Stock-based compensation | $16.71M | $14.96M | $10.58M | $8.88M | $7.46M | $5.66M | $6.46M | $5.80M | $4.58M | $3.27M |
| Common dividends paid | $36.43M | $35.48M | $34.07M | $32.97M | $32.11M | $25.21M | $34.86M | $17.89M | $0 | $0 |
| Common share repurchases | $142.71M | $36.74M | $29.31M | $48.56M | $31.67M | $232.29M | $40.96M | $8.22M | $8.64M | $44.93M |
| Depreciation & amortization | $103.73M | $96.03M | $89.30M | $88.39M | $90.16M | $86.97M | $85.26M | $88.57M | $90.17M | $98.73M |
Derived
| Metric | 2025-09-27 | 2024-09-28 | 2023-09-30 | 2022-10-01 | 2021-10-02 | 2020-10-03 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-10-01 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $128.36M | $45.87M | -$37.66M | $107.37M | $164.49M | $190.89M | $63.00M | $7.89M | $141.98M | $148.65M |
| Gross margin | 27.4% | 28.1% | 27.1% | 27.0% | 27.2% | 25.8% | 28.1% | 28.6% | 29.4% | 29.5% |
| Operating margin | 11.6% | 11.2% | 10.4% | 9.3% | 9.5% | 7.5% | 11.1% | 9.7% | 10.4% | 9.9% |
| FCF margin | 3.3% | 1.3% | -1.1% | 3.5% | 5.8% | 6.6% | 2.2% | 0.3% | 5.7% | 6.2% |
| SBC / revenue | 0.4% | 0.4% | 0.3% | 0.3% | 0.3% | 0.2% | 0.2% | 0.2% | 0.2% | 0.1% |
| Current ratio | 2.12x | 2.09x | 2.02x | 2.09x | 1.98x | 2.27x | 2.24x | 2.17x | 2.58x | 2.59x |
| Revenue YoY growth | 7.0% | 8.8% | 9.2% | 6.4% | -1.1% | -0.7% | 7.2% | 8.5% | 3.5% | Unavailable |
| Net margin | 6.1% | 5.8% | 5.3% | 5.1% | 5.5% | 0.3% | 6.0% | 3.5% | 5.7% | 5.3% |
| R&D / revenue | 2.4% | 3.1% | 3.2% | 3.6% | 4.4% | 3.8% | 4.4% | 4.8% | 5.8% | 6.1% |
| CapEx / revenue | 3.7% | 4.2% | 5.3% | 4.6% | 4.5% | 3.1% | 4.1% | 3.5% | 3.0% | 2.8% |
| Long-term debt / equity | 0.47x | 0.48x | 0.54x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 24.8% | 22.6% | 20.9% | 23.6% | 22.8% | -69.9% | 23.1% | 47.7% | 22.7% | 28.5% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open MOG.A in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-07-31View SEC filing
10-Q · Filed 2026-04-24View SEC filing
10-Q · Filed 2026-01-30View SEC filing
10-K · Filed 2025-11-26View SEC filing
10-Q · Filed 2025-07-25View SEC filing
10-Q · Filed 2025-04-25View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.