vs
Side-by-side financial comparison of BRUNSWICK CORP (BC) 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 $1.3B, roughly 1.1× BRUNSWICK CORP). BRUNSWICK CORP runs the higher net margin — 1.4% vs -13.6%, a 15.0% gap on every dollar of revenue. On growth, BRUNSWICK CORP posted the faster year-over-year revenue change (15.5% vs -5.3%). Organon & Co. produced more free cash flow last quarter ($96.0M vs $83.6M). Over the past eight quarters, BRUNSWICK CORP's revenue compounded faster (-1.1% CAGR vs -3.6%).
Brunswick Corporation, formerly known as the Brunswick-Balke-Collender Company, is an American corporation that has been developing, manufacturing and marketing a wide variety of products since 1845. Brunswick has more than 13,000 employees in 24 countries. Brunswick owns a number of brands, including Mercury Marine. In 2024, Brunswick reported sales of US$5.2 billion. Brunswick's global headquarters is in the northern Chicago suburb of Mettawa, Illinois.
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.
BC vs OGN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.3B | $1.5B |
| Net Profit | $18.7M | $-205.0M |
| Gross Margin | 23.1% | 49.2% |
| Operating Margin | 3.1% | -9.8% |
| Net Margin | 1.4% | -13.6% |
| Revenue YoY | 15.5% | -5.3% |
| Net Profit YoY | 122.7% | -288.1% |
| EPS (diluted) | $0.32 | $-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 | $1.3B | $1.5B | ||
| Q3 25 | $1.4B | $1.6B | ||
| Q2 25 | $1.4B | $1.6B | ||
| Q1 25 | $1.2B | $1.5B | ||
| Q4 24 | $1.2B | $1.6B | ||
| Q3 24 | $1.3B | $1.6B | ||
| Q2 24 | $1.4B | $1.6B | ||
| Q1 24 | $1.4B | $1.6B |
| Q4 25 | $18.7M | $-205.0M | ||
| Q3 25 | $-235.5M | $160.0M | ||
| Q2 25 | $59.3M | $145.0M | ||
| Q1 25 | $20.2M | $87.0M | ||
| Q4 24 | $-82.5M | $109.0M | ||
| Q3 24 | $44.6M | $359.0M | ||
| Q2 24 | $100.0M | $195.0M | ||
| Q1 24 | $68.0M | $201.0M |
| Q4 25 | 23.1% | 49.2% | ||
| Q3 25 | 25.8% | 53.5% | ||
| Q2 25 | 25.5% | 54.8% | ||
| Q1 25 | 24.9% | 55.6% | ||
| Q4 24 | 21.9% | 56.3% | ||
| Q3 24 | 26.2% | 58.3% | ||
| Q2 24 | 27.1% | 58.4% | ||
| Q1 24 | 27.4% | 59.0% |
| Q4 25 | 3.1% | -9.8% | ||
| Q3 25 | -17.8% | 15.2% | ||
| Q2 25 | 7.1% | 14.4% | ||
| Q1 25 | 4.6% | 6.7% | ||
| Q4 24 | -4.8% | 8.1% | ||
| Q3 24 | 7.7% | 13.1% | ||
| Q2 24 | 11.0% | 14.6% | ||
| Q1 24 | 8.1% | 14.5% |
| Q4 25 | 1.4% | -13.6% | ||
| Q3 25 | -17.3% | 10.0% | ||
| Q2 25 | 4.1% | 9.1% | ||
| Q1 25 | 1.7% | 5.8% | ||
| Q4 24 | -7.1% | 6.8% | ||
| Q3 24 | 3.5% | 22.7% | ||
| Q2 24 | 6.9% | 12.1% | ||
| Q1 24 | 5.0% | 12.4% |
| Q4 25 | $0.32 | $-0.78 | ||
| Q3 25 | $-3.59 | $0.61 | ||
| Q2 25 | $0.89 | $0.56 | ||
| Q1 25 | $0.30 | $0.33 | ||
| Q4 24 | $-1.21 | $0.42 | ||
| Q3 24 | $0.67 | $1.38 | ||
| Q2 24 | $1.48 | $0.75 | ||
| Q1 24 | $0.99 | $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 | $256.8M | $574.0M |
| Total DebtLower is stronger | $2.1B | $8.6B |
| Stockholders' EquityBook value | $1.6B | $752.0M |
| Total Assets | $5.3B | $12.9B |
| Debt / EquityLower = less leverage | 1.30× | 11.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $256.8M | $574.0M | ||
| Q3 25 | $297.7M | $672.0M | ||
| Q2 25 | $315.7M | $599.0M | ||
| Q1 25 | $286.7M | $547.0M | ||
| Q4 24 | $269.0M | $675.0M | ||
| Q3 24 | $284.1M | $763.0M | ||
| Q2 24 | $494.5M | $704.0M | ||
| Q1 24 | $548.4M | $575.0M |
| Q4 25 | $2.1B | $8.6B | ||
| Q3 25 | — | $8.8B | ||
| Q2 25 | — | $8.9B | ||
| Q1 25 | — | $9.0B | ||
| Q4 24 | $2.4B | $8.9B | ||
| Q3 24 | — | $8.7B | ||
| Q2 24 | — | $8.7B | ||
| Q1 24 | — | $8.7B |
| Q4 25 | $1.6B | $752.0M | ||
| Q3 25 | $1.6B | $906.0M | ||
| Q2 25 | $1.9B | $733.0M | ||
| Q1 25 | $1.9B | $542.0M | ||
| Q4 24 | $1.9B | $472.0M | ||
| Q3 24 | $2.0B | $493.0M | ||
| Q2 24 | $2.0B | $144.0M | ||
| Q1 24 | $2.0B | $48.0M |
| Q4 25 | $5.3B | $12.9B | ||
| Q3 25 | $5.4B | $13.6B | ||
| Q2 25 | $5.8B | $13.5B | ||
| Q1 25 | $5.9B | $13.2B | ||
| Q4 24 | $5.7B | $13.1B | ||
| Q3 24 | $6.0B | $12.8B | ||
| Q2 24 | $6.4B | $12.2B | ||
| Q1 24 | $6.5B | $11.9B |
| Q4 25 | 1.30× | 11.49× | ||
| Q3 25 | — | 9.74× | ||
| Q2 25 | — | 12.14× | ||
| Q1 25 | — | 16.52× | ||
| Q4 24 | 1.25× | 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 | $132.9M | $141.0M |
| Free Cash FlowOCF − Capex | $83.6M | $96.0M |
| FCF MarginFCF / Revenue | 6.3% | 6.4% |
| Capex IntensityCapex / Revenue | 3.7% | 3.0% |
| Cash ConversionOCF / Net Profit | 7.11× | — |
| TTM Free Cash FlowTrailing 4 quarters | $396.3M | $538.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $132.9M | $141.0M | ||
| Q3 25 | $140.4M | $264.0M | ||
| Q2 25 | $316.2M | $220.0M | ||
| Q1 25 | $-27.4M | $75.0M | ||
| Q4 24 | $306.4M | $390.0M | ||
| Q3 24 | $67.4M | $141.0M | ||
| Q2 24 | $211.0M | $332.0M | ||
| Q1 24 | $-153.4M | $76.0M |
| Q4 25 | $83.6M | $96.0M | ||
| Q3 25 | $106.5M | $218.0M | ||
| Q2 25 | $271.3M | $181.0M | ||
| Q1 25 | $-65.1M | $43.0M | ||
| Q4 24 | $276.1M | $335.0M | ||
| Q3 24 | $31.4M | $99.0M | ||
| Q2 24 | $163.9M | $300.0M | ||
| Q1 24 | $-207.4M | $30.0M |
| Q4 25 | 6.3% | 6.4% | ||
| Q3 25 | 7.8% | 13.6% | ||
| Q2 25 | 18.7% | 11.4% | ||
| Q1 25 | -5.3% | 2.8% | ||
| Q4 24 | 23.9% | 21.0% | ||
| Q3 24 | 2.5% | 6.3% | ||
| Q2 24 | 11.4% | 18.7% | ||
| Q1 24 | -15.2% | 1.8% |
| Q4 25 | 3.7% | 3.0% | ||
| Q3 25 | 2.5% | 2.9% | ||
| Q2 25 | 3.1% | 2.4% | ||
| Q1 25 | 3.1% | 2.1% | ||
| Q4 24 | 2.6% | 3.5% | ||
| Q3 24 | 2.8% | 2.7% | ||
| Q2 24 | 3.3% | 2.0% | ||
| Q1 24 | 4.0% | 2.8% |
| Q4 25 | 7.11× | — | ||
| Q3 25 | — | 1.65× | ||
| Q2 25 | 5.33× | 1.52× | ||
| Q1 25 | -1.36× | 0.86× | ||
| Q4 24 | — | 3.58× | ||
| Q3 24 | 1.51× | 0.39× | ||
| Q2 24 | 2.11× | 1.70× | ||
| Q1 24 | -2.26× | 0.38× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BC
| Engine Partsand Accessories | $532.4M | 40% |
| Navico Group | $452.9M | 34% |
| Recreational Fiberglass Boats | $111.6M | 8% |
| Saltwater Fishing Boats | $85.7M | 6% |
| Controls Riggingand Propellers | $78.3M | 6% |
| Business Acceleration | $48.1M | 4% |
| Sterndrive Engine | $32.6M | 2% |
OGN
Segment breakdown not available.
