vs
Side-by-side financial comparison of Capri Holdings Ltd (CPRI) 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 $1.0B, roughly 1.5× Capri Holdings Ltd). Capri Holdings Ltd runs the higher net margin — 11.3% vs -13.6%, a 24.9% gap on every dollar of revenue. On growth, Organon & Co. posted the faster year-over-year revenue change (-5.3% vs -18.7%). Capri Holdings Ltd produced more free cash flow last quarter ($183.0M vs $96.0M). Over the past eight quarters, Organon & Co.'s revenue compounded faster (-3.6% CAGR vs -15.2%).
Capri Holdings Limited is a multinational fashion holding company, incorporated in the British Virgin Islands, with executive offices in London and operational offices in New York. It was founded in 1981 by American designer Michael Kors. The company sells clothes, shoes, watches, handbags, and other accessories. In 2015, the company had more than 550 stores and over 1,500 in-store boutiques in various countries.
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.
CPRI vs OGN — Head-to-Head
Income Statement — Q3 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.0B | $1.5B |
| Net Profit | $116.0M | $-205.0M |
| Gross Margin | 60.8% | 49.2% |
| Operating Margin | 4.5% | -9.8% |
| Net Margin | 11.3% | -13.6% |
| Revenue YoY | -18.7% | -5.3% |
| Net Profit YoY | 121.2% | -288.1% |
| EPS (diluted) | $0.96 | $-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 | $1.0B | $1.5B | ||
| Q3 25 | $856.0M | $1.6B | ||
| Q2 25 | $797.0M | $1.6B | ||
| Q1 25 | $1.6B | $1.5B | ||
| Q4 24 | $1.1B | $1.6B | ||
| Q3 24 | $878.0M | $1.6B | ||
| Q2 24 | $848.0M | $1.6B | ||
| Q1 24 | — | $1.6B |
| Q4 25 | $116.0M | $-205.0M | ||
| Q3 25 | $-28.0M | $160.0M | ||
| Q2 25 | $53.0M | $145.0M | ||
| Q1 25 | $-645.0M | $87.0M | ||
| Q4 24 | $-547.0M | $109.0M | ||
| Q3 24 | $24.0M | $359.0M | ||
| Q2 24 | $-14.0M | $195.0M | ||
| Q1 24 | — | $201.0M |
| Q4 25 | 60.8% | 49.2% | ||
| Q3 25 | 61.0% | 53.5% | ||
| Q2 25 | 63.0% | 54.8% | ||
| Q1 25 | 64.9% | 55.6% | ||
| Q4 24 | 63.1% | 56.3% | ||
| Q3 24 | 62.3% | 58.3% | ||
| Q2 24 | 63.1% | 58.4% | ||
| Q1 24 | — | 59.0% |
| Q4 25 | 4.5% | -9.8% | ||
| Q3 25 | -1.4% | 15.2% | ||
| Q2 25 | 2.0% | 14.4% | ||
| Q1 25 | -47.5% | 6.7% | ||
| Q4 24 | 2.4% | 8.1% | ||
| Q3 24 | -0.7% | 13.1% | ||
| Q2 24 | 1.3% | 14.6% | ||
| Q1 24 | — | 14.5% |
| Q4 25 | 11.3% | -13.6% | ||
| Q3 25 | -3.3% | 10.0% | ||
| Q2 25 | 6.6% | 9.1% | ||
| Q1 25 | -39.1% | 5.8% | ||
| Q4 24 | -51.2% | 6.8% | ||
| Q3 24 | 2.7% | 22.7% | ||
| Q2 24 | -1.7% | 12.1% | ||
| Q1 24 | — | 12.4% |
| Q4 25 | $0.96 | $-0.78 | ||
| Q3 25 | $-0.22 | $0.61 | ||
| Q2 25 | $0.44 | $0.56 | ||
| Q1 25 | $-5.47 | $0.33 | ||
| Q4 24 | $-4.61 | $0.42 | ||
| Q3 24 | $0.20 | $1.38 | ||
| Q2 24 | $-0.12 | $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 | $154.0M | $574.0M |
| Total DebtLower is stronger | $234.0M | $8.6B |
| Stockholders' EquityBook value | $105.0M | $752.0M |
| Total Assets | $3.3B | $12.9B |
| Debt / EquityLower = less leverage | 2.23× | 11.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $154.0M | $574.0M | ||
| Q3 25 | $120.0M | $672.0M | ||
| Q2 25 | $129.0M | $599.0M | ||
| Q1 25 | $107.0M | $547.0M | ||
| Q4 24 | $356.0M | $675.0M | ||
| Q3 24 | $182.0M | $763.0M | ||
| Q2 24 | $213.0M | $704.0M | ||
| Q1 24 | — | $575.0M |
| Q4 25 | $234.0M | $8.6B | ||
| Q3 25 | $1.8B | $8.8B | ||
| Q2 25 | $1.7B | $8.9B | ||
| Q1 25 | $1.5B | $9.0B | ||
| Q4 24 | $1.5B | $8.9B | ||
| Q3 24 | $1.7B | $8.7B | ||
| Q2 24 | $1.7B | $8.7B | ||
| Q1 24 | — | $8.7B |
| Q4 25 | $105.0M | $752.0M | ||
| Q3 25 | $-74.0M | $906.0M | ||
| Q2 25 | $-17.0M | $733.0M | ||
| Q1 25 | $368.0M | $542.0M | ||
| Q4 24 | $1.1B | $472.0M | ||
| Q3 24 | $1.5B | $493.0M | ||
| Q2 24 | $1.6B | $144.0M | ||
| Q1 24 | — | $48.0M |
| Q4 25 | $3.3B | $12.9B | ||
| Q3 25 | $5.6B | $13.6B | ||
| Q2 25 | $5.5B | $13.5B | ||
| Q1 25 | $5.2B | $13.2B | ||
| Q4 24 | $5.9B | $13.1B | ||
| Q3 24 | $6.8B | $12.8B | ||
| Q2 24 | $6.6B | $12.2B | ||
| Q1 24 | — | $11.9B |
| Q4 25 | 2.23× | 11.49× | ||
| Q3 25 | — | 9.74× | ||
| Q2 25 | — | 12.14× | ||
| Q1 25 | 4.05× | 16.52× | ||
| Q4 24 | 1.38× | 18.81× | ||
| Q3 24 | 1.15× | 17.75× | ||
| Q2 24 | 1.08× | 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 | $202.0M | $141.0M |
| Free Cash FlowOCF − Capex | $183.0M | $96.0M |
| FCF MarginFCF / Revenue | 17.9% | 6.4% |
| Capex IntensityCapex / Revenue | 1.9% | 3.0% |
| Cash ConversionOCF / Net Profit | 1.74× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-134.0M | $538.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $202.0M | $141.0M | ||
| Q3 25 | $-52.0M | $264.0M | ||
| Q2 25 | $-8.0M | $220.0M | ||
| Q1 25 | $-161.0M | $75.0M | ||
| Q4 24 | $309.0M | $390.0M | ||
| Q3 24 | $50.0M | $141.0M | ||
| Q2 24 | $83.0M | $332.0M | ||
| Q1 24 | — | $76.0M |
| Q4 25 | $183.0M | $96.0M | ||
| Q3 25 | $-65.0M | $218.0M | ||
| Q2 25 | $-21.0M | $181.0M | ||
| Q1 25 | $-231.0M | $43.0M | ||
| Q4 24 | $287.0M | $335.0M | ||
| Q3 24 | $30.0M | $99.0M | ||
| Q2 24 | $67.0M | $300.0M | ||
| Q1 24 | — | $30.0M |
| Q4 25 | 17.9% | 6.4% | ||
| Q3 25 | -7.6% | 13.6% | ||
| Q2 25 | -2.6% | 11.4% | ||
| Q1 25 | -14.0% | 2.8% | ||
| Q4 24 | 26.9% | 21.0% | ||
| Q3 24 | 3.4% | 6.3% | ||
| Q2 24 | 7.9% | 18.7% | ||
| Q1 24 | — | 1.8% |
| Q4 25 | 1.9% | 3.0% | ||
| Q3 25 | 1.5% | 2.9% | ||
| Q2 25 | 1.6% | 2.4% | ||
| Q1 25 | 4.2% | 2.1% | ||
| Q4 24 | 2.1% | 3.5% | ||
| Q3 24 | 2.3% | 2.7% | ||
| Q2 24 | 1.9% | 2.0% | ||
| Q1 24 | — | 2.8% |
| Q4 25 | 1.74× | — | ||
| Q3 25 | — | 1.65× | ||
| Q2 25 | -0.15× | 1.52× | ||
| Q1 25 | — | 0.86× | ||
| Q4 24 | — | 3.58× | ||
| Q3 24 | 2.08× | 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
CPRI
| Michael Kors Segment | $593.0M | 58% |
| Other | $379.0M | 37% |
| Jimmy Choo Segment | $53.0M | 5% |
OGN
Segment breakdown not available.
