vs
Side-by-side financial comparison of TopBuild Corp (BLD) 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 $1.5B, roughly 1.0× TopBuild Corp). TopBuild Corp runs the higher net margin — 7.0% vs -13.6%, a 20.6% gap on every dollar of revenue. On growth, TopBuild Corp posted the faster year-over-year revenue change (13.2% vs -5.3%). TopBuild Corp produced more free cash flow last quarter ($159.4M vs $96.0M). Over the past eight quarters, TopBuild Corp's revenue compounded faster (7.8% CAGR vs -3.6%).
HashiCorp, Inc. is an American software company with a freemium business model based in San Francisco, California. HashiCorp provides tools and products that enable developers, operators and security professionals to provision, secure, run and connect cloud-computing infrastructure. It was founded in 2012 by Mitchell Hashimoto and Armon Dadgar. The company name HashiCorp is a portmanteau of co-founder last name Hashimoto and Corporation.
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.
BLD vs OGN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.5B | $1.5B |
| Net Profit | $104.5M | $-205.0M |
| Gross Margin | 27.2% | 49.2% |
| Operating Margin | 12.1% | -9.8% |
| Net Margin | 7.0% | -13.6% |
| Revenue YoY | 13.2% | -5.3% |
| Net Profit YoY | -30.6% | -288.1% |
| EPS (diluted) | $3.69 | $-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 | $1.5B | $1.5B | ||
| Q3 25 | $1.4B | $1.6B | ||
| Q2 25 | $1.3B | $1.6B | ||
| Q1 25 | $1.2B | $1.5B | ||
| Q4 24 | $1.3B | $1.6B | ||
| Q3 24 | $1.4B | $1.6B | ||
| Q2 24 | $1.4B | $1.6B | ||
| Q1 24 | $1.3B | $1.6B |
| Q4 25 | $104.5M | $-205.0M | ||
| Q3 25 | $142.2M | $160.0M | ||
| Q2 25 | $151.6M | $145.0M | ||
| Q1 25 | $123.4M | $87.0M | ||
| Q4 24 | $150.5M | $109.0M | ||
| Q3 24 | $169.0M | $359.0M | ||
| Q2 24 | $150.7M | $195.0M | ||
| Q1 24 | $152.4M | $201.0M |
| Q4 25 | 27.2% | 49.2% | ||
| Q3 25 | 30.1% | 53.5% | ||
| Q2 25 | 30.4% | 54.8% | ||
| Q1 25 | 28.5% | 55.6% | ||
| Q4 24 | 29.9% | 56.3% | ||
| Q3 24 | 30.7% | 58.3% | ||
| Q2 24 | 31.0% | 58.4% | ||
| Q1 24 | 30.3% | 59.0% |
| Q4 25 | 12.1% | -9.8% | ||
| Q3 25 | 15.4% | 15.2% | ||
| Q2 25 | 16.9% | 14.4% | ||
| Q1 25 | 14.4% | 6.7% | ||
| Q4 24 | 16.6% | 8.1% | ||
| Q3 24 | 17.8% | 13.1% | ||
| Q2 24 | 15.4% | 14.6% | ||
| Q1 24 | 16.8% | 14.5% |
| Q4 25 | 7.0% | -13.6% | ||
| Q3 25 | 10.2% | 10.0% | ||
| Q2 25 | 11.7% | 9.1% | ||
| Q1 25 | 10.0% | 5.8% | ||
| Q4 24 | 11.5% | 6.8% | ||
| Q3 24 | 12.3% | 22.7% | ||
| Q2 24 | 11.0% | 12.1% | ||
| Q1 24 | 11.9% | 12.4% |
| Q4 25 | $3.69 | $-0.78 | ||
| Q3 25 | $5.04 | $0.61 | ||
| Q2 25 | $5.32 | $0.56 | ||
| Q1 25 | $4.23 | $0.33 | ||
| Q4 24 | $5.07 | $0.42 | ||
| Q3 24 | $5.65 | $1.38 | ||
| Q2 24 | $4.78 | $0.75 | ||
| Q1 24 | $4.79 | $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 | $184.7M | $574.0M |
| Total DebtLower is stronger | $2.8B | $8.6B |
| Stockholders' EquityBook value | $2.3B | $752.0M |
| Total Assets | $6.6B | $12.9B |
| Debt / EquityLower = less leverage | 1.23× | 11.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $184.7M | $574.0M | ||
| Q3 25 | $1.1B | $672.0M | ||
| Q2 25 | $842.5M | $599.0M | ||
| Q1 25 | $308.8M | $547.0M | ||
| Q4 24 | $400.3M | $675.0M | ||
| Q3 24 | $257.3M | $763.0M | ||
| Q2 24 | $463.2M | $704.0M | ||
| Q1 24 | $968.8M | $575.0M |
| Q4 25 | $2.8B | $8.6B | ||
| Q3 25 | $2.9B | $8.8B | ||
| Q2 25 | $1.9B | $8.9B | ||
| Q1 25 | $1.4B | $9.0B | ||
| Q4 24 | $1.4B | $8.9B | ||
| Q3 24 | $1.4B | $8.7B | ||
| Q2 24 | $1.4B | $8.7B | ||
| Q1 24 | $1.4B | $8.7B |
| Q4 25 | $2.3B | $752.0M | ||
| Q3 25 | $2.2B | $906.0M | ||
| Q2 25 | $2.1B | $733.0M | ||
| Q1 25 | $2.1B | $542.0M | ||
| Q4 24 | $2.2B | $472.0M | ||
| Q3 24 | $2.1B | $493.0M | ||
| Q2 24 | $2.4B | $144.0M | ||
| Q1 24 | $2.7B | $48.0M |
| Q4 25 | $6.6B | $12.9B | ||
| Q3 25 | $6.4B | $13.6B | ||
| Q2 25 | $5.1B | $13.5B | ||
| Q1 25 | $4.6B | $13.2B | ||
| Q4 24 | $4.7B | $13.1B | ||
| Q3 24 | $4.7B | $12.8B | ||
| Q2 24 | $4.9B | $12.2B | ||
| Q1 24 | $5.3B | $11.9B |
| Q4 25 | 1.23× | 11.49× | ||
| Q3 25 | 1.29× | 9.74× | ||
| Q2 25 | 0.88× | 12.14× | ||
| Q1 25 | 0.65× | 16.52× | ||
| Q4 24 | 0.62× | 18.81× | ||
| Q3 24 | 0.66× | 17.75× | ||
| Q2 24 | 0.59× | 60.11× | ||
| Q1 24 | 0.52× | 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 | $176.7M | $141.0M |
| Free Cash FlowOCF − Capex | $159.4M | $96.0M |
| FCF MarginFCF / Revenue | 10.7% | 6.4% |
| Capex IntensityCapex / Revenue | 1.2% | 3.0% |
| Cash ConversionOCF / Net Profit | 1.69× | — |
| TTM Free Cash FlowTrailing 4 quarters | $696.9M | $538.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $176.7M | $141.0M | ||
| Q3 25 | $233.3M | $264.0M | ||
| Q2 25 | $193.7M | $220.0M | ||
| Q1 25 | $152.6M | $75.0M | ||
| Q4 24 | $266.2M | $390.0M | ||
| Q3 24 | $240.7M | $141.0M | ||
| Q2 24 | $90.4M | $332.0M | ||
| Q1 24 | $178.8M | $76.0M |
| Q4 25 | $159.4M | $96.0M | ||
| Q3 25 | $216.2M | $218.0M | ||
| Q2 25 | $182.2M | $181.0M | ||
| Q1 25 | $139.2M | $43.0M | ||
| Q4 24 | $253.7M | $335.0M | ||
| Q3 24 | $219.8M | $99.0M | ||
| Q2 24 | $74.3M | $300.0M | ||
| Q1 24 | $158.9M | $30.0M |
| Q4 25 | 10.7% | 6.4% | ||
| Q3 25 | 15.5% | 13.6% | ||
| Q2 25 | 14.0% | 11.4% | ||
| Q1 25 | 11.3% | 2.8% | ||
| Q4 24 | 19.3% | 21.0% | ||
| Q3 24 | 16.0% | 6.3% | ||
| Q2 24 | 5.4% | 18.7% | ||
| Q1 24 | 12.4% | 1.8% |
| Q4 25 | 1.2% | 3.0% | ||
| Q3 25 | 1.2% | 2.9% | ||
| Q2 25 | 0.9% | 2.4% | ||
| Q1 25 | 1.1% | 2.1% | ||
| Q4 24 | 1.0% | 3.5% | ||
| Q3 24 | 1.5% | 2.7% | ||
| Q2 24 | 1.2% | 2.0% | ||
| Q1 24 | 1.6% | 2.8% |
| Q4 25 | 1.69× | — | ||
| Q3 25 | 1.64× | 1.65× | ||
| Q2 25 | 1.28× | 1.52× | ||
| Q1 25 | 1.24× | 0.86× | ||
| Q4 24 | 1.77× | 3.58× | ||
| Q3 24 | 1.42× | 0.39× | ||
| Q2 24 | 0.60× | 1.70× | ||
| Q1 24 | 1.17× | 0.38× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BLD
| Distribution Segment | $755.4M | 51% |
| Residential | $557.9M | 38% |
| All Other Products | $91.9M | 6% |
| Glass And Windows | $51.5M | 3% |
| Rain Gutters | $27.1M | 2% |
OGN
Segment breakdown not available.
