vs
Side-by-side financial comparison of Floor & Decor Holdings, Inc. (FND) 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 $1.2B, roughly 1.3× Floor & Decor Holdings, Inc.). Floor & Decor Holdings, Inc. runs the higher net margin — 3.4% vs -13.6%, a 17.0% gap on every dollar of revenue. On growth, Floor & Decor Holdings, Inc. posted the faster year-over-year revenue change (-0.7% vs -5.3%). Over the past eight quarters, Floor & Decor Holdings, Inc.'s revenue compounded faster (0.8% CAGR vs -3.6%).
Floor & Decor Holdings, Inc., branded as Floor & Decor, is a multi-channel American specialty retailer of hard surface flooring and related accessories that was founded in 2000 and headquartered in Smyrna, Georgia, United States.
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.
FND vs OGN — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.2B | $1.5B |
| Net Profit | $39.7M | $-205.0M |
| Gross Margin | 44.0% | 49.2% |
| Operating Margin | 4.5% | -9.8% |
| Net Margin | 3.4% | -13.6% |
| Revenue YoY | -0.7% | -5.3% |
| Net Profit YoY | -18.8% | -288.1% |
| EPS (diluted) | $0.37 | $-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.
| Q1 26 | $1.2B | — | ||
| Q4 25 | $1.1B | $1.5B | ||
| Q3 25 | $1.2B | $1.6B | ||
| Q2 25 | $1.2B | $1.6B | ||
| Q1 25 | $1.2B | $1.5B | ||
| Q4 24 | $1.1B | $1.6B | ||
| Q3 24 | $1.1B | $1.6B | ||
| Q2 24 | $1.1B | $1.6B |
| Q1 26 | $39.7M | — | ||
| Q4 25 | $39.3M | $-205.0M | ||
| Q3 25 | $57.3M | $160.0M | ||
| Q2 25 | $63.2M | $145.0M | ||
| Q1 25 | $48.9M | $87.0M | ||
| Q4 24 | $47.5M | $109.0M | ||
| Q3 24 | $51.7M | $359.0M | ||
| Q2 24 | $56.7M | $195.0M |
| Q1 26 | 44.0% | — | ||
| Q4 25 | 43.5% | 49.2% | ||
| Q3 25 | 43.4% | 53.5% | ||
| Q2 25 | 43.9% | 54.8% | ||
| Q1 25 | 43.8% | 55.6% | ||
| Q4 24 | 43.5% | 56.3% | ||
| Q3 24 | 43.5% | 58.3% | ||
| Q2 24 | 43.3% | 58.4% |
| Q1 26 | 4.5% | — | ||
| Q4 25 | 4.6% | -9.8% | ||
| Q3 25 | 6.1% | 15.2% | ||
| Q2 25 | 6.7% | 14.4% | ||
| Q1 25 | 5.5% | 6.7% | ||
| Q4 24 | 5.3% | 8.1% | ||
| Q3 24 | 5.9% | 13.1% | ||
| Q2 24 | 6.3% | 14.6% |
| Q1 26 | 3.4% | — | ||
| Q4 25 | 3.5% | -13.6% | ||
| Q3 25 | 4.9% | 10.0% | ||
| Q2 25 | 5.2% | 9.1% | ||
| Q1 25 | 4.2% | 5.8% | ||
| Q4 24 | 4.3% | 6.8% | ||
| Q3 24 | 4.6% | 22.7% | ||
| Q2 24 | 5.0% | 12.1% |
| Q1 26 | $0.37 | — | ||
| Q4 25 | $0.36 | $-0.78 | ||
| Q3 25 | $0.53 | $0.61 | ||
| Q2 25 | $0.58 | $0.56 | ||
| Q1 25 | $0.45 | $0.33 | ||
| Q4 24 | $0.44 | $0.42 | ||
| Q3 24 | $0.48 | $1.38 | ||
| Q2 24 | $0.52 | $0.75 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $293.6M | $574.0M |
| Total DebtLower is stronger | — | $8.6B |
| Stockholders' EquityBook value | $2.5B | $752.0M |
| Total Assets | $5.6B | $12.9B |
| Debt / EquityLower = less leverage | — | 11.49× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $293.6M | — | ||
| Q4 25 | — | $574.0M | ||
| Q3 25 | — | $672.0M | ||
| Q2 25 | — | $599.0M | ||
| Q1 25 | — | $547.0M | ||
| Q4 24 | — | $675.0M | ||
| Q3 24 | — | $763.0M | ||
| Q2 24 | — | $704.0M |
| Q1 26 | — | — | ||
| Q4 25 | — | $8.6B | ||
| Q3 25 | — | $8.8B | ||
| Q2 25 | — | $8.9B | ||
| Q1 25 | — | $9.0B | ||
| Q4 24 | — | $8.9B | ||
| Q3 24 | — | $8.7B | ||
| Q2 24 | — | $8.7B |
| Q1 26 | $2.5B | — | ||
| Q4 25 | $2.4B | $752.0M | ||
| Q3 25 | $2.4B | $906.0M | ||
| Q2 25 | $2.3B | $733.0M | ||
| Q1 25 | $2.2B | $542.0M | ||
| Q4 24 | $2.2B | $472.0M | ||
| Q3 24 | $2.1B | $493.0M | ||
| Q2 24 | $2.0B | $144.0M |
| Q1 26 | $5.6B | — | ||
| Q4 25 | $5.5B | $12.9B | ||
| Q3 25 | $5.5B | $13.6B | ||
| Q2 25 | $5.4B | $13.5B | ||
| Q1 25 | $5.4B | $13.2B | ||
| Q4 24 | $5.1B | $13.1B | ||
| Q3 24 | $4.9B | $12.8B | ||
| Q2 24 | $4.8B | $12.2B |
| Q1 26 | — | — | ||
| Q4 25 | — | 11.49× | ||
| Q3 25 | — | 9.74× | ||
| Q2 25 | — | 12.14× | ||
| Q1 25 | — | 16.52× | ||
| Q4 24 | — | 18.81× | ||
| Q3 24 | — | 17.75× | ||
| Q2 24 | — | 60.11× |
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 | $109.2M | $141.0M |
| Free Cash FlowOCF − Capex | — | $96.0M |
| FCF MarginFCF / Revenue | — | 6.4% |
| Capex IntensityCapex / Revenue | — | 3.0% |
| Cash ConversionOCF / Net Profit | 2.75× | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $538.0M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $109.2M | — | ||
| Q4 25 | $124.1M | $141.0M | ||
| Q3 25 | $102.5M | $264.0M | ||
| Q2 25 | $84.1M | $220.0M | ||
| Q1 25 | $71.2M | $75.0M | ||
| Q4 24 | $101.4M | $390.0M | ||
| Q3 24 | $160.3M | $141.0M | ||
| Q2 24 | $194.0M | $332.0M |
| Q1 26 | — | — | ||
| Q4 25 | $45.1M | $96.0M | ||
| Q3 25 | $24.5M | $218.0M | ||
| Q2 25 | $-10.0M | $181.0M | ||
| Q1 25 | $4.4M | $43.0M | ||
| Q4 24 | $3.9M | $335.0M | ||
| Q3 24 | $36.5M | $99.0M | ||
| Q2 24 | $80.0M | $300.0M |
| Q1 26 | — | — | ||
| Q4 25 | 4.0% | 6.4% | ||
| Q3 25 | 2.1% | 13.6% | ||
| Q2 25 | -0.8% | 11.4% | ||
| Q1 25 | 0.4% | 2.8% | ||
| Q4 24 | 0.4% | 21.0% | ||
| Q3 24 | 3.3% | 6.3% | ||
| Q2 24 | 7.1% | 18.7% |
| Q1 26 | — | — | ||
| Q4 25 | 7.0% | 3.0% | ||
| Q3 25 | 6.6% | 2.9% | ||
| Q2 25 | 7.8% | 2.4% | ||
| Q1 25 | 5.7% | 2.1% | ||
| Q4 24 | 8.8% | 3.5% | ||
| Q3 24 | 11.1% | 2.7% | ||
| Q2 24 | 10.1% | 2.0% |
| Q1 26 | 2.75× | — | ||
| Q4 25 | 3.15× | — | ||
| Q3 25 | 1.79× | 1.65× | ||
| Q2 25 | 1.33× | 1.52× | ||
| Q1 25 | 1.46× | 0.86× | ||
| Q4 24 | 2.14× | 3.58× | ||
| Q3 24 | 3.10× | 0.39× | ||
| Q2 24 | 3.42× | 1.70× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
