vs
Side-by-side financial comparison of AAR CORP (AIR) and Organon & Co. (OGN). Click either name above to swap in a different company.
Organon & Co. is the larger business by last-quarter revenue ($1.5B vs $795.3M, roughly 1.9× AAR CORP). AAR CORP runs the higher net margin — 4.4% vs -13.6%, a 18.0% gap on every dollar of revenue. On growth, AAR CORP posted the faster year-over-year revenue change (15.9% vs -5.3%). Organon & Co. produced more free cash flow last quarter ($96.0M vs $6.2M).
AAR Corp. is an American provider of aircraft maintenance services to commercial and government customers worldwide. The company is headquartered in Wood Dale, Illinois, a Chicago suburb. The company employs about 6,000 people, operating in about 30 different countries. John Holmes is the current CEO.
Organon & Co. is an American pharmaceutical company headquartered in Jersey City, New Jersey. Organon specializes in the following core therapeutic fields: reproductive medicine, contraception, psychiatry, hormone replacement therapy (HRT), and anesthesia. Organon produces all its products outside of the United States but receives a third of its revenue from the United States.
AIR vs OGN — Head-to-Head
Income Statement — Q2 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $795.3M | $1.5B |
| Net Profit | $34.6M | $-205.0M |
| Gross Margin | 19.7% | 49.2% |
| Operating Margin | 6.0% | -9.8% |
| Net Margin | 4.4% | -13.6% |
| Revenue YoY | 15.9% | -5.3% |
| Net Profit YoY | 213.1% | -288.1% |
| EPS (diluted) | $0.90 | $-0.78 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $795.3M | $1.5B | ||
| Q3 25 | $739.6M | $1.6B | ||
| Q2 25 | — | $1.6B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.6B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.6B | ||
| Q1 24 | — | $1.6B |
| Q4 25 | $34.6M | $-205.0M | ||
| Q3 25 | $34.4M | $160.0M | ||
| Q2 25 | — | $145.0M | ||
| Q1 25 | — | $87.0M | ||
| Q4 24 | — | $109.0M | ||
| Q3 24 | — | $359.0M | ||
| Q2 24 | — | $195.0M | ||
| Q1 24 | — | $201.0M |
| Q4 25 | 19.7% | 49.2% | ||
| Q3 25 | 18.1% | 53.5% | ||
| Q2 25 | — | 54.8% | ||
| Q1 25 | — | 55.6% | ||
| Q4 24 | — | 56.3% | ||
| Q3 24 | — | 58.3% | ||
| Q2 24 | — | 58.4% | ||
| Q1 24 | — | 59.0% |
| Q4 25 | 6.0% | -9.8% | ||
| Q3 25 | 6.4% | 15.2% | ||
| Q2 25 | — | 14.4% | ||
| Q1 25 | — | 6.7% | ||
| Q4 24 | — | 8.1% | ||
| Q3 24 | — | 13.1% | ||
| Q2 24 | — | 14.6% | ||
| Q1 24 | — | 14.5% |
| Q4 25 | 4.4% | -13.6% | ||
| Q3 25 | 4.7% | 10.0% | ||
| Q2 25 | — | 9.1% | ||
| Q1 25 | — | 5.8% | ||
| Q4 24 | — | 6.8% | ||
| Q3 24 | — | 22.7% | ||
| Q2 24 | — | 12.1% | ||
| Q1 24 | — | 12.4% |
| Q4 25 | $0.90 | $-0.78 | ||
| Q3 25 | $0.95 | $0.61 | ||
| Q2 25 | — | $0.56 | ||
| Q1 25 | — | $0.33 | ||
| Q4 24 | — | $0.42 | ||
| Q3 24 | — | $1.38 | ||
| Q2 24 | — | $0.75 | ||
| Q1 24 | — | $0.78 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $75.6M | $574.0M |
| Total DebtLower is stronger | $952.7M | $8.6B |
| Stockholders' EquityBook value | $1.6B | $752.0M |
| Total Assets | $3.2B | $12.9B |
| Debt / EquityLower = less leverage | 0.61× | 11.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $75.6M | $574.0M | ||
| Q3 25 | $80.0M | $672.0M | ||
| Q2 25 | — | $599.0M | ||
| Q1 25 | — | $547.0M | ||
| Q4 24 | — | $675.0M | ||
| Q3 24 | — | $763.0M | ||
| Q2 24 | — | $704.0M | ||
| Q1 24 | — | $575.0M |
| Q4 25 | $952.7M | $8.6B | ||
| Q3 25 | $1.0B | $8.8B | ||
| Q2 25 | — | $8.9B | ||
| Q1 25 | — | $9.0B | ||
| Q4 24 | — | $8.9B | ||
| Q3 24 | — | $8.7B | ||
| Q2 24 | — | $8.7B | ||
| Q1 24 | — | $8.7B |
| Q4 25 | $1.6B | $752.0M | ||
| Q3 25 | $1.2B | $906.0M | ||
| Q2 25 | — | $733.0M | ||
| Q1 25 | — | $542.0M | ||
| Q4 24 | — | $472.0M | ||
| Q3 24 | — | $493.0M | ||
| Q2 24 | — | $144.0M | ||
| Q1 24 | — | $48.0M |
| Q4 25 | $3.2B | $12.9B | ||
| Q3 25 | $2.9B | $13.6B | ||
| Q2 25 | — | $13.5B | ||
| Q1 25 | — | $13.2B | ||
| Q4 24 | — | $13.1B | ||
| Q3 24 | — | $12.8B | ||
| Q2 24 | — | $12.2B | ||
| Q1 24 | — | $11.9B |
| Q4 25 | 0.61× | 11.49× | ||
| Q3 25 | 0.82× | 9.74× | ||
| Q2 25 | — | 12.14× | ||
| Q1 25 | — | 16.52× | ||
| Q4 24 | — | 18.81× | ||
| Q3 24 | — | 17.75× | ||
| Q2 24 | — | 60.11× | ||
| Q1 24 | — | 181.54× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $13.6M | $141.0M |
| Free Cash FlowOCF − Capex | $6.2M | $96.0M |
| FCF MarginFCF / Revenue | 0.8% | 6.4% |
| Capex IntensityCapex / Revenue | 0.9% | 3.0% |
| Cash ConversionOCF / Net Profit | 0.39× | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $538.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.6M | $141.0M | ||
| Q3 25 | $-44.9M | $264.0M | ||
| Q2 25 | — | $220.0M | ||
| Q1 25 | — | $75.0M | ||
| Q4 24 | — | $390.0M | ||
| Q3 24 | — | $141.0M | ||
| Q2 24 | — | $332.0M | ||
| Q1 24 | — | $76.0M |
| Q4 25 | $6.2M | $96.0M | ||
| Q3 25 | $-53.6M | $218.0M | ||
| Q2 25 | — | $181.0M | ||
| Q1 25 | — | $43.0M | ||
| Q4 24 | — | $335.0M | ||
| Q3 24 | — | $99.0M | ||
| Q2 24 | — | $300.0M | ||
| Q1 24 | — | $30.0M |
| Q4 25 | 0.8% | 6.4% | ||
| Q3 25 | -7.2% | 13.6% | ||
| Q2 25 | — | 11.4% | ||
| Q1 25 | — | 2.8% | ||
| Q4 24 | — | 21.0% | ||
| Q3 24 | — | 6.3% | ||
| Q2 24 | — | 18.7% | ||
| Q1 24 | — | 1.8% |
| Q4 25 | 0.9% | 3.0% | ||
| Q3 25 | 1.2% | 2.9% | ||
| Q2 25 | — | 2.4% | ||
| Q1 25 | — | 2.1% | ||
| Q4 24 | — | 3.5% | ||
| Q3 24 | — | 2.7% | ||
| Q2 24 | — | 2.0% | ||
| Q1 24 | — | 2.8% |
| Q4 25 | 0.39× | — | ||
| Q3 25 | -1.31× | 1.65× | ||
| Q2 25 | — | 1.52× | ||
| Q1 25 | — | 0.86× | ||
| Q4 24 | — | 3.58× | ||
| Q3 24 | — | 0.39× | ||
| Q2 24 | — | 1.70× | ||
| Q1 24 | — | 0.38× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
AIR
| Commercial Customer | $268.1M | 34% |
| Repair And Engineering | $244.5M | 31% |
| Integrated Solutions | $175.8M | 22% |
| Government And Defense Customer | $85.5M | 11% |
| Expeditionary Services | $21.4M | 3% |
OGN
Segment breakdown not available.
