OGN
OGN
Organon & Co.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.51B ▼ | $524M ▲ | $-205M ▼ | -13.6% ▼ | $-0.79 ▼ | $65M ▼ |
| Q3-2025 | $1.6B ▲ | $499M ▼ | $160M ▲ | 9.99% ▲ | $0.62 ▲ | $460M ▲ |
| Q2-2025 | $1.59B ▲ | $548M ▲ | $145M ▲ | 9.1% ▲ | $0.56 ▲ | $449M ▲ |
| Q1-2025 | $1.51B ▼ | $516M ▼ | $87M ▼ | 5.75% ▼ | $0.34 ▼ | $325M ▼ |
| Q4-2024 | $1.59B | $600M | $109M | 6.85% | $0.42 | $341M |
What's going well?
The core business is still generating operating profit, and EBITDA improved, suggesting some underlying cash strength. R&D investment remains steady, which could support future growth.
What's concerning?
Revenue is falling, margins are shrinking, and the company posted a large net loss after a profitable prior quarter. Heavy interest costs and a big one-time charge raise concerns about ongoing profitability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $574M ▼ | $12.87B ▼ | $12.12B ▼ | $752M ▼ |
| Q3-2025 | $672M ▲ | $13.55B ▲ | $12.65B ▼ | $906M ▲ |
| Q2-2025 | $599M ▲ | $13.5B ▲ | $12.77B ▲ | $733M ▲ |
| Q1-2025 | $547M ▼ | $13.16B ▲ | $12.61B ▼ | $542M ▲ |
| Q4-2024 | $675M | $13.1B | $12.63B | $472M |
What's financially strong about this company?
The company has enough current assets to cover its near-term bills and has slightly reduced its debt this quarter. Most of its debt is long-term, so there’s no immediate repayment crunch.
What are the financial risks or weaknesses?
Cash is low and falling, debt is extremely high compared to equity, and a large part of assets are goodwill and intangibles. The sudden drop in receivables, inventory, and payables is concerning and could signal operational trouble.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-205M ▼ | $141M ▼ | $-65M ▲ | $-187M ▼ | $-98M ▼ | $96M ▼ |
| Q3-2025 | $160M ▲ | $264M ▲ | $-115M ▼ | $-76M ▲ | $73M ▲ | $149M ▼ |
| Q2-2025 | $145M ▲ | $220M ▲ | $-38M ▲ | $-223M ▼ | $52M ▲ | $181M ▲ |
| Q1-2025 | $87M ▼ | $75M ▼ | $-172M ▲ | $-75M ▲ | $-128M ▼ | $-22M ▼ |
| Q4-2024 | $109M | $390M | $-296M | $-82M | $-88M | $258M |
What's strong about this company's cash flow?
Operating cash flow and free cash flow both soared this quarter, showing the business is generating real cash. The company is self-funding and not reliant on debt or new shares.
What are the cash flow concerns?
Working capital is a drag, with more cash tied up in inventory and receivables. Cash balance fell, and the net loss raises questions about ongoing profitability.
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
AsiaPacific and Japan | $250.00M ▲ | $250.00M ▲ | $250.00M ▲ | $250.00M ▲ |
CHINA | $200.00M ▲ | $200.00M ▲ | $220.00M ▲ | $200.00M ▼ |
Europe And Canada | $380.00M ▲ | $420.00M ▲ | $420.00M ▲ | $410.00M ▼ |
Latin America Middle East Russia And Africa | $240.00M ▲ | $280.00M ▲ | $290.00M ▲ | $260.00M ▼ |
Other Countries | $30.00M ▲ | $20.00M ▼ | $20.00M ▲ | $20.00M ▲ |
UNITED STATES | $410.00M ▲ | $410.00M ▲ | $410.00M ▲ | $370.00M ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Organon & Co.'s financial evolution and strategic trajectory over the past five years.
Key positives include a clear strategic focus on women’s health, a sizable and globally distributed portfolio inherited from a major parent, and a history of solid cash generation and positive EBITDA and operating income. The established brands provide a base of recurring revenue, while women’s health and biosimilars offer targeted growth opportunities. Before the latest year, the balance sheet was slowly improving, with rising equity and reduced net debt, and R&D investment has been kept at a healthy level to support future products.
The most prominent concerns are the sharp erosion in profitability, the heavy margin compression, and the dramatic decline in net income and earnings per share. The company has historically carried substantial leverage, and while conditions were improving, reported 2025 balance sheet and cash‑flow data look highly unusual, raising questions about restructuring events, data quality, or underlying financial stress. Competitive and pricing pressures on both established brands and biosimilars, combined with normal clinical and regulatory risks in the pipeline, add to the uncertainty. The halt in reported capital spending, dividends, and free cash flow in the latest year amplifies concerns about financial flexibility.
Looking ahead, Organon appears to be at an inflection point. The business model of using established brands to fund focused growth in women’s health and biosimilars remains strategically coherent, but the financial trends show that execution has become more challenging. The outlook will depend on whether management can stabilize margins, convert its innovation pipeline into meaningful new revenue, and clarify or resolve the anomalies and weaknesses seen in the latest year’s balance sheet and cash‑flow figures. Until those issues are better understood, any forward view on the company’s trajectory carries a higher‑than‑usual degree of uncertainty.
About Organon & Co.
https://www.organon.comOrganon & Co., a health care company, develops and delivers health solutions through a portfolio of prescription therapies in the United States and internationally. Its women's health portfolio comprises contraception and fertility brands, such as Nexplanon/Implanon, a long-acting reversible contraceptive.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.51B ▼ | $524M ▲ | $-205M ▼ | -13.6% ▼ | $-0.79 ▼ | $65M ▼ |
| Q3-2025 | $1.6B ▲ | $499M ▼ | $160M ▲ | 9.99% ▲ | $0.62 ▲ | $460M ▲ |
| Q2-2025 | $1.59B ▲ | $548M ▲ | $145M ▲ | 9.1% ▲ | $0.56 ▲ | $449M ▲ |
| Q1-2025 | $1.51B ▼ | $516M ▼ | $87M ▼ | 5.75% ▼ | $0.34 ▼ | $325M ▼ |
| Q4-2024 | $1.59B | $600M | $109M | 6.85% | $0.42 | $341M |
What's going well?
The core business is still generating operating profit, and EBITDA improved, suggesting some underlying cash strength. R&D investment remains steady, which could support future growth.
What's concerning?
Revenue is falling, margins are shrinking, and the company posted a large net loss after a profitable prior quarter. Heavy interest costs and a big one-time charge raise concerns about ongoing profitability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $574M ▼ | $12.87B ▼ | $12.12B ▼ | $752M ▼ |
| Q3-2025 | $672M ▲ | $13.55B ▲ | $12.65B ▼ | $906M ▲ |
| Q2-2025 | $599M ▲ | $13.5B ▲ | $12.77B ▲ | $733M ▲ |
| Q1-2025 | $547M ▼ | $13.16B ▲ | $12.61B ▼ | $542M ▲ |
| Q4-2024 | $675M | $13.1B | $12.63B | $472M |
What's financially strong about this company?
The company has enough current assets to cover its near-term bills and has slightly reduced its debt this quarter. Most of its debt is long-term, so there’s no immediate repayment crunch.
What are the financial risks or weaknesses?
Cash is low and falling, debt is extremely high compared to equity, and a large part of assets are goodwill and intangibles. The sudden drop in receivables, inventory, and payables is concerning and could signal operational trouble.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-205M ▼ | $141M ▼ | $-65M ▲ | $-187M ▼ | $-98M ▼ | $96M ▼ |
| Q3-2025 | $160M ▲ | $264M ▲ | $-115M ▼ | $-76M ▲ | $73M ▲ | $149M ▼ |
| Q2-2025 | $145M ▲ | $220M ▲ | $-38M ▲ | $-223M ▼ | $52M ▲ | $181M ▲ |
| Q1-2025 | $87M ▼ | $75M ▼ | $-172M ▲ | $-75M ▲ | $-128M ▼ | $-22M ▼ |
| Q4-2024 | $109M | $390M | $-296M | $-82M | $-88M | $258M |
What's strong about this company's cash flow?
Operating cash flow and free cash flow both soared this quarter, showing the business is generating real cash. The company is self-funding and not reliant on debt or new shares.
What are the cash flow concerns?
Working capital is a drag, with more cash tied up in inventory and receivables. Cash balance fell, and the net loss raises questions about ongoing profitability.
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
AsiaPacific and Japan | $250.00M ▲ | $250.00M ▲ | $250.00M ▲ | $250.00M ▲ |
CHINA | $200.00M ▲ | $200.00M ▲ | $220.00M ▲ | $200.00M ▼ |
Europe And Canada | $380.00M ▲ | $420.00M ▲ | $420.00M ▲ | $410.00M ▼ |
Latin America Middle East Russia And Africa | $240.00M ▲ | $280.00M ▲ | $290.00M ▲ | $260.00M ▼ |
Other Countries | $30.00M ▲ | $20.00M ▼ | $20.00M ▲ | $20.00M ▲ |
UNITED STATES | $410.00M ▲ | $410.00M ▲ | $410.00M ▲ | $370.00M ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Organon & Co.'s financial evolution and strategic trajectory over the past five years.
Key positives include a clear strategic focus on women’s health, a sizable and globally distributed portfolio inherited from a major parent, and a history of solid cash generation and positive EBITDA and operating income. The established brands provide a base of recurring revenue, while women’s health and biosimilars offer targeted growth opportunities. Before the latest year, the balance sheet was slowly improving, with rising equity and reduced net debt, and R&D investment has been kept at a healthy level to support future products.
The most prominent concerns are the sharp erosion in profitability, the heavy margin compression, and the dramatic decline in net income and earnings per share. The company has historically carried substantial leverage, and while conditions were improving, reported 2025 balance sheet and cash‑flow data look highly unusual, raising questions about restructuring events, data quality, or underlying financial stress. Competitive and pricing pressures on both established brands and biosimilars, combined with normal clinical and regulatory risks in the pipeline, add to the uncertainty. The halt in reported capital spending, dividends, and free cash flow in the latest year amplifies concerns about financial flexibility.
Looking ahead, Organon appears to be at an inflection point. The business model of using established brands to fund focused growth in women’s health and biosimilars remains strategically coherent, but the financial trends show that execution has become more challenging. The outlook will depend on whether management can stabilize margins, convert its innovation pipeline into meaningful new revenue, and clarify or resolve the anomalies and weaknesses seen in the latest year’s balance sheet and cash‑flow figures. Until those issues are better understood, any forward view on the company’s trajectory carries a higher‑than‑usual degree of uncertainty.

CEO
Kevin Ali
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 228
Ratings Snapshot
Rating : A-
Most Recent Analyst Grades
Grade Summary
Showing Top 4 of 4
Price Target
Institutional Ownership
VANGUARD GROUP INC
Shares:36.92M
Value:$269.12M
BLACKROCK INC.
Shares:32.58M
Value:$237.5M
BLACKROCK, INC.
Shares:30.97M
Value:$225.74M
Summary
Showing Top 3 of 869

