vs
Side-by-side financial comparison of KeyCorp (KEY) and Organon & Co. (OGN). Click either name above to swap in a different company.
KeyCorp is the larger business by last-quarter revenue ($2.0B vs $1.5B, roughly 1.3× Organon & Co.). KeyCorp runs the higher net margin — 25.4% vs -13.6%, a 39.0% gap on every dollar of revenue. On growth, KeyCorp posted the faster year-over-year revenue change (131.8% vs -5.3%). KeyCorp produced more free cash flow last quarter ($2.1B vs $96.0M). Over the past eight quarters, KeyCorp's revenue compounded faster (14.4% CAGR vs -3.6%).
Key is a Japanese visual novel studio known for making dramatic and plot-oriented titles. It was formed on July 21, 1998, as a brand under the publisher Visual Arts, and is located in Kita, Osaka.
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.
KEY vs OGN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $2.0B | $1.5B |
| Net Profit | $510.0M | $-205.0M |
| Gross Margin | — | 49.2% |
| Operating Margin | 32.3% | -9.8% |
| Net Margin | 25.4% | -13.6% |
| Revenue YoY | 131.8% | -5.3% |
| Net Profit YoY | 309.0% | -288.1% |
| EPS (diluted) | $0.43 | $-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 | $2.0B | $1.5B | ||
| Q3 25 | $1.9B | $1.6B | ||
| Q2 25 | $1.8B | $1.6B | ||
| Q1 25 | $1.8B | $1.5B | ||
| Q4 24 | $865.0M | $1.6B | ||
| Q3 24 | $695.0M | $1.6B | ||
| Q2 24 | $1.5B | $1.6B | ||
| Q1 24 | $1.5B | $1.6B |
| Q4 25 | $510.0M | $-205.0M | ||
| Q3 25 | $489.0M | $160.0M | ||
| Q2 25 | $425.0M | $145.0M | ||
| Q1 25 | $405.0M | $87.0M | ||
| Q4 24 | $-244.0M | $109.0M | ||
| Q3 24 | $-410.0M | $359.0M | ||
| Q2 24 | $274.0M | $195.0M | ||
| Q1 24 | $219.0M | $201.0M |
| Q4 25 | — | 49.2% | ||
| Q3 25 | — | 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 | 32.3% | -9.8% | ||
| Q3 25 | 31.8% | 15.2% | ||
| Q2 25 | 29.3% | 14.4% | ||
| Q1 25 | 29.0% | 6.7% | ||
| Q4 24 | -92.6% | 8.1% | ||
| Q3 24 | -72.8% | 13.1% | ||
| Q2 24 | 22.0% | 14.6% | ||
| Q1 24 | 18.1% | 14.5% |
| Q4 25 | 25.4% | -13.6% | ||
| Q3 25 | 25.8% | 10.0% | ||
| Q2 25 | 23.1% | 9.1% | ||
| Q1 25 | 22.8% | 5.8% | ||
| Q4 24 | -54.7% | 6.8% | ||
| Q3 24 | -59.0% | 22.7% | ||
| Q2 24 | 18.0% | 12.1% | ||
| Q1 24 | 14.3% | 12.4% |
| Q4 25 | $0.43 | $-0.78 | ||
| Q3 25 | $0.41 | $0.61 | ||
| Q2 25 | $0.35 | $0.56 | ||
| Q1 25 | $0.33 | $0.33 | ||
| Q4 24 | $-0.30 | $0.42 | ||
| Q3 24 | $-0.47 | $1.38 | ||
| Q2 24 | $0.25 | $0.75 | ||
| Q1 24 | $0.20 | $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 | $10.2B | $574.0M |
| Total DebtLower is stronger | $9.9B | $8.6B |
| Stockholders' EquityBook value | $20.4B | $752.0M |
| Total Assets | $184.4B | $12.9B |
| Debt / EquityLower = less leverage | 0.49× | 11.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $10.2B | $574.0M | ||
| Q3 25 | $13.3B | $672.0M | ||
| Q2 25 | $11.6B | $599.0M | ||
| Q1 25 | $15.3B | $547.0M | ||
| Q4 24 | $17.5B | $675.0M | ||
| Q3 24 | $22.8B | $763.0M | ||
| Q2 24 | $15.5B | $704.0M | ||
| Q1 24 | $13.2B | $575.0M |
| Q4 25 | $9.9B | $8.6B | ||
| Q3 25 | $10.9B | $8.8B | ||
| Q2 25 | $12.1B | $8.9B | ||
| Q1 25 | $12.4B | $9.0B | ||
| Q4 24 | $12.1B | $8.9B | ||
| Q3 24 | $15.7B | $8.7B | ||
| Q2 24 | $16.9B | $8.7B | ||
| Q1 24 | $20.8B | $8.7B |
| Q4 25 | $20.4B | $752.0M | ||
| Q3 25 | $20.1B | $906.0M | ||
| Q2 25 | $19.5B | $733.0M | ||
| Q1 25 | $19.0B | $542.0M | ||
| Q4 24 | $18.2B | $472.0M | ||
| Q3 24 | $16.9B | $493.0M | ||
| Q2 24 | $14.8B | $144.0M | ||
| Q1 24 | $14.5B | $48.0M |
| Q4 25 | $184.4B | $12.9B | ||
| Q3 25 | $187.4B | $13.6B | ||
| Q2 25 | $185.5B | $13.5B | ||
| Q1 25 | $188.7B | $13.2B | ||
| Q4 24 | $187.2B | $13.1B | ||
| Q3 24 | $189.8B | $12.8B | ||
| Q2 24 | $187.4B | $12.2B | ||
| Q1 24 | $187.5B | $11.9B |
| Q4 25 | 0.49× | 11.49× | ||
| Q3 25 | 0.54× | 9.74× | ||
| Q2 25 | 0.62× | 12.14× | ||
| Q1 25 | 0.65× | 16.52× | ||
| Q4 24 | 0.67× | 18.81× | ||
| Q3 24 | 0.93× | 17.75× | ||
| Q2 24 | 1.14× | 60.11× | ||
| Q1 24 | 1.43× | 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 | $2.2B | $141.0M |
| Free Cash FlowOCF − Capex | $2.1B | $96.0M |
| FCF MarginFCF / Revenue | 104.8% | 6.4% |
| Capex IntensityCapex / Revenue | 5.3% | 3.0% |
| Cash ConversionOCF / Net Profit | 4.33× | — |
| TTM Free Cash FlowTrailing 4 quarters | $3.5B | $538.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $2.2B | $141.0M | ||
| Q3 25 | $396.0M | $264.0M | ||
| Q2 25 | $1.2B | $220.0M | ||
| Q1 25 | $-140.0M | $75.0M | ||
| Q4 24 | $664.0M | $390.0M | ||
| Q3 24 | $-1.2B | $141.0M | ||
| Q2 24 | $-217.0M | $332.0M | ||
| Q1 24 | $359.0M | $76.0M |
| Q4 25 | $2.1B | $96.0M | ||
| Q3 25 | $367.0M | $218.0M | ||
| Q2 25 | $1.2B | $181.0M | ||
| Q1 25 | $-150.0M | $43.0M | ||
| Q4 24 | $599.0M | $335.0M | ||
| Q3 24 | $-1.2B | $99.0M | ||
| Q2 24 | $-230.0M | $300.0M | ||
| Q1 24 | $347.0M | $30.0M |
| Q4 25 | 104.8% | 6.4% | ||
| Q3 25 | 19.4% | 13.6% | ||
| Q2 25 | 65.8% | 11.4% | ||
| Q1 25 | -8.5% | 2.8% | ||
| Q4 24 | 69.2% | 21.0% | ||
| Q3 24 | -175.8% | 6.3% | ||
| Q2 24 | -15.1% | 18.7% | ||
| Q1 24 | 22.6% | 1.8% |
| Q4 25 | 5.3% | 3.0% | ||
| Q3 25 | 1.5% | 2.9% | ||
| Q2 25 | 1.3% | 2.4% | ||
| Q1 25 | 0.6% | 2.1% | ||
| Q4 24 | 7.5% | 3.5% | ||
| Q3 24 | 2.4% | 2.7% | ||
| Q2 24 | 0.9% | 2.0% | ||
| Q1 24 | 0.8% | 2.8% |
| Q4 25 | 4.33× | — | ||
| Q3 25 | 0.81× | 1.65× | ||
| Q2 25 | 2.90× | 1.52× | ||
| Q1 25 | -0.35× | 0.86× | ||
| Q4 24 | — | 3.58× | ||
| Q3 24 | — | 0.39× | ||
| Q2 24 | -0.79× | 1.70× | ||
| Q1 24 | 1.64× | 0.38× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
