Organon & Co.(OGN:US)
Market Cap$3.614B
Key Metrics
Price$13.76
Revenue (TTM)$6.163B
Holders Revenue (TTM)$18M
Gross Profit (TTM)$3.255B
Earnings (TTM)$246M
EBITDA (TTM)$1.757B
Op. Margin (TTM)18.94%
Dividend Yield0.5%
Holders Yield0.5%
Cash on hand$1.116B
Total Assets$12.996B
Net Assets$903M
Total Debt$8.569B
Key Metrics
Price$13.76
Revenue (TTM)$6.163B
Holders Revenue (TTM)$18M
Gross Profit (TTM)$3.255B
Earnings (TTM)$246M
EBITDA (TTM)$1.757B
Op. Margin (TTM)18.94%
Dividend Yield0.5%
Holders Yield0.5%
Cash on hand$1.116B
Total Assets$12.996B
Net Assets$903M
Total Debt$8.569B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.46B | $1.507B | $1.602B | $1.594B | $1.513B | $1.592B | $1.582B | $1.607B | $1.622B | $1.598B | $1.519B | $1.608B | $1.538B | $1.485B | $1.537B | $1.585B | $1.567B | $1.603B | $1.6B | $1.595B | $1.506B | $3.177B | $1.613B | $1.526B | $1.78B |
Cost of Revenue | $677M | $766M | $745M | $720M | $672M | $696M | $659M | $668M | $665M | $683M | $612M | $640M | $580M | $594M | $551M | $588M | $561M | $599M | $609M | $583M | $591M | $1.814B | $535M | $460M | $538M |
Gross Profit | $783M | $741M | $857M | $874M | $841M | $896M | $923M | $939M | $957M | $915M | $907M | $968M | $958M | $891M | $986M | $997M | $1.006B | $1.004B | $991M | $1.012B | $915M | $1.363B | $1.078B | $1.066B | $1.242B |
| $517M | $524M | $499M | $548M | $516M | $600M | $533M | $553M | $543M | $603M | $675M | $579M | $564M | $612M | $567M | $529M | $467M | $671M | $474M | $492M | $449M | $898M | $375M | $335M | $362M | |
| Research and Development | $93M | $91M | $84M | $95M | $96M | $130M | $111M | $116M | $112M | $134M | $137M | $128M | $129M | $142M | $127M | $106M | $96M | $189M | $86M | $76M | $67M | $154M | $54M | $51M | $45M |
| Selling, General, and Administrative | $424M | $433M | $415M | $453M | $420M | $470M | $422M | $437M | $431M | $469M | $538M | $451M | $435M | $470M | $440M | $423M | $371M | $482M | $388M | $416M | $382M | $744M | $321M | $284M | $317M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $266M | $217M | $358M | $326M | $325M | $296M | $390M | $386M | $414M | $312M | $232M | $389M | $394M | $279M | $419M | $468M | $539M | $333M | $517M | $520M | $466M | $465M | $703M | $731M | $880M |
| -$53M | -$365M | -$115M | -$97M | -$224M | -$167M | -$183M | -$151M | -$178M | -$208M | -$152M | -$135M | -$159M | -$168M | -$137M | -$181M | -$97M | -$97M | -$128M | -$83M | $1M | -$12M | -$22M | -$29M | -$36M | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $111M | $121M | $128M | $131M | $124M | $132M | $126M | $131M | $131M | $129M | $134M | $132M | $132M | $119M | $108M | $98M | $97M | $98M | $98M | $62M | $0 | - | $0 | $0 | - |
| Other Income/Expense | $58M | -$244M | $13M | $34M | -$100M | -$35M | -$57M | -$20M | -$47M | -$79M | -$18M | -$3M | -$27M | -$49M | -$29M | -$83M | - | $1M | -$30M | -$21M | $1M | -$12M | -$22M | -$29M | -$36M |
Income Before Tax | $213M | -$148M | $243M | $229M | $101M | $129M | $207M | $235M | $236M | $104M | $80M | $254M | $235M | $111M | $282M | $287M | $442M | $236M | $389M | $437M | $467M | $453M | $681M | $702M | $844M |
Income Tax | $67M | $57M | $83M | $84M | $14M | $20M | -$152M | $40M | $35M | -$442M | $22M | $12M | $58M | $3M | $55M | $53M | $94M | $34M | $66M | $6M | $72M | $173M | $121M | $116M | $110M |
Net Income | $146M | -$205M | $160M | $145M | $87M | $109M | $359M | $195M | $201M | $546M | $58M | $242M | $177M | $108M | $227M | $234M | $348M | $202M | $323M | $427M | $399M | $368M | $547M | $542M | $703M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $146M | -$205M | $160M | $145M | $87M | $109M | $359M | $195M | $201M | $546M | $58M | $242M | $177M | $108M | $227M | $234M | $348M | $202M | $323M | $427M | $399M | $368M | $547M | $542M | $703M |
Shares Outstanding (Basic) | 260.37M | 260.17M | 259.98M | 259.94M | 257.86M | 257.69M | 257.5M | 257.29M | 255.7M | 255.62M | 255.59M | 255.34M | 254.39M | 254.37M | 254.35M | 254.02M | 253.58M | 253.55M | 253.53M | 253.52M | 253.13M | - | 253.13M | 253.13M | 253.13M |
Shares Outstanding (Diluted) | 262.9M | 260.17M | 260.65M | 260.16M | 261M | 259.88M | 259.76M | 258.6M | 258.36M | 256.59M | 256.35M | 255.95M | 256.17M | 255.39M | 255.07M | 255.16M | 255.05M | 254.55M | 254.17M | 253.83M | 253.13M | - | 253.13M | 253.13M | 253.13M |
EPS (Basic) | $0.56 | -$0.79 | $0.61 | $0.56 | $0.34 | $0.42 | $1.39 | $0.76 | $0.78 | $2.14 | $0.23 | $0.95 | $0.70 | $0.42 | $0.89 | $0.92 | $1.37 | $0.80 | $1.27 | $1.68 | $1.58 | - | $2.16 | $2.14 | $2.78 |
EPS (Diluted) | $0.55 | -$0.79 | $0.61 | $0.56 | $0.33 | $0.42 | $1.38 | $0.75 | $0.78 | $2.13 | $0.23 | $0.95 | $0.69 | $0.42 | $0.89 | $0.92 | $1.36 | $0.79 | $1.27 | $1.68 | $1.58 | - | $2.16 | $2.14 | $2.78 |
EBIT | $324M | -$27M | $371M | $360M | $225M | $261M | $333M | $366M | $367M | $233M | $214M | $386M | $367M | $230M | $390M | $385M | $539M | $334M | $487M | $499M | $467M | $552M | $681M | $702M | $880M |
EBITDA | $448M | $379M | $480M | $450M | $397M | $361M | $459M | $446M | $476M | $368M | $289M | $446M | $445M | $331M | $472M | $511M | $588M | $394M | $566M | $552M | $502M | $577M | $751M | $776M | $938M |