vs
Side-by-side financial comparison of MIDDLEBY Corp (MIDD) 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 $866.4M, roughly 1.7× MIDDLEBY Corp). MIDDLEBY Corp runs the higher net margin — 4.3% vs -13.6%, a 17.9% gap on every dollar of revenue. On growth, Organon & Co. posted the faster year-over-year revenue change (-5.3% vs -30.6%). MIDDLEBY Corp produced more free cash flow last quarter ($165.5M vs $96.0M). Over the past eight quarters, MIDDLEBY Corp's revenue compounded faster (-3.3% CAGR vs -3.6%).
The Middleby Corporation is a publicly traded American company based in Elgin, Illinois. The company manufactures commercial cooking equipment, industrial processing equipment, and residential appliances. The commercial cooking equipment side of Middleby does business with 97 out of the top 100 food service chains in the United States and internationally.
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.
MIDD vs OGN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $866.4M | $1.5B |
| Net Profit | $36.9M | $-205.0M |
| Gross Margin | 38.8% | 49.2% |
| Operating Margin | 17.3% | -9.8% |
| Net Margin | 4.3% | -13.6% |
| Revenue YoY | -30.6% | -5.3% |
| Net Profit YoY | -67.1% | -288.1% |
| EPS (diluted) | $0.74 | $-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 | $866.4M | $1.5B | ||
| Q3 25 | $982.1M | $1.6B | ||
| Q2 25 | $977.9M | $1.6B | ||
| Q1 25 | $906.6M | $1.5B | ||
| Q4 24 | $1.0B | $1.6B | ||
| Q3 24 | $942.8M | $1.6B | ||
| Q2 24 | $991.5M | $1.6B | ||
| Q1 24 | $926.9M | $1.6B |
| Q4 25 | $36.9M | $-205.0M | ||
| Q3 25 | $-513.0M | $160.0M | ||
| Q2 25 | $106.0M | $145.0M | ||
| Q1 25 | $92.4M | $87.0M | ||
| Q4 24 | $112.3M | $109.0M | ||
| Q3 24 | $114.2M | $359.0M | ||
| Q2 24 | $115.4M | $195.0M | ||
| Q1 24 | $86.6M | $201.0M |
| Q4 25 | 38.8% | 49.2% | ||
| Q3 25 | 36.8% | 53.5% | ||
| Q2 25 | 38.0% | 54.8% | ||
| Q1 25 | 38.2% | 55.6% | ||
| Q4 24 | 38.4% | 56.3% | ||
| Q3 24 | 37.7% | 58.3% | ||
| Q2 24 | 38.3% | 58.4% | ||
| Q1 24 | 37.4% | 59.0% |
| Q4 25 | 17.3% | -9.8% | ||
| Q3 25 | -56.4% | 15.2% | ||
| Q2 25 | 15.9% | 14.4% | ||
| Q1 25 | 15.5% | 6.7% | ||
| Q4 24 | 16.8% | 8.1% | ||
| Q3 24 | 18.4% | 13.1% | ||
| Q2 24 | 17.7% | 14.6% | ||
| Q1 24 | 14.8% | 14.5% |
| Q4 25 | 4.3% | -13.6% | ||
| Q3 25 | -52.2% | 10.0% | ||
| Q2 25 | 10.8% | 9.1% | ||
| Q1 25 | 10.2% | 5.8% | ||
| Q4 24 | 11.1% | 6.8% | ||
| Q3 24 | 12.1% | 22.7% | ||
| Q2 24 | 11.6% | 12.1% | ||
| Q1 24 | 9.3% | 12.4% |
| Q4 25 | $0.74 | $-0.78 | ||
| Q3 25 | $-10.15 | $0.61 | ||
| Q2 25 | $1.99 | $0.56 | ||
| Q1 25 | $1.69 | $0.33 | ||
| Q4 24 | $2.07 | $0.42 | ||
| Q3 24 | $2.11 | $1.38 | ||
| Q2 24 | $2.13 | $0.75 | ||
| Q1 24 | $1.59 | $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 | $222.2M | $574.0M |
| Total DebtLower is stronger | $2.2B | $8.6B |
| Stockholders' EquityBook value | $2.8B | $752.0M |
| Total Assets | $6.3B | $12.9B |
| Debt / EquityLower = less leverage | 0.78× | 11.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $222.2M | $574.0M | ||
| Q3 25 | $175.1M | $672.0M | ||
| Q2 25 | $511.5M | $599.0M | ||
| Q1 25 | $745.1M | $547.0M | ||
| Q4 24 | $689.5M | $675.0M | ||
| Q3 24 | $606.0M | $763.0M | ||
| Q2 24 | $459.5M | $704.0M | ||
| Q1 24 | $341.0M | $575.0M |
| Q4 25 | $2.2B | $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 | $2.8B | $752.0M | ||
| Q3 25 | $2.9B | $906.0M | ||
| Q2 25 | $3.6B | $733.0M | ||
| Q1 25 | $3.7B | $542.0M | ||
| Q4 24 | $3.6B | $472.0M | ||
| Q3 24 | $3.6B | $493.0M | ||
| Q2 24 | $3.4B | $144.0M | ||
| Q1 24 | $3.3B | $48.0M |
| Q4 25 | $6.3B | $12.9B | ||
| Q3 25 | $6.4B | $13.6B | ||
| Q2 25 | $7.3B | $13.5B | ||
| Q1 25 | $7.4B | $13.2B | ||
| Q4 24 | $7.3B | $13.1B | ||
| Q3 24 | $7.2B | $12.8B | ||
| Q2 24 | $7.0B | $12.2B | ||
| Q1 24 | $6.9B | $11.9B |
| Q4 25 | 0.78× | 11.49× | ||
| Q3 25 | — | 9.74× | ||
| Q2 25 | — | 12.14× | ||
| Q1 25 | — | 16.52× | ||
| Q4 24 | 0.66× | 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 | — | $141.0M |
| Free Cash FlowOCF − Capex | $165.5M | $96.0M |
| FCF MarginFCF / Revenue | 19.1% | 6.4% |
| Capex IntensityCapex / Revenue | 1.5% | 3.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $530.1M | $538.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $141.0M | ||
| Q3 25 | $176.3M | $264.0M | ||
| Q2 25 | $122.0M | $220.0M | ||
| Q1 25 | $141.1M | $75.0M | ||
| Q4 24 | $239.7M | $390.0M | ||
| Q3 24 | $156.7M | $141.0M | ||
| Q2 24 | $149.5M | $332.0M | ||
| Q1 24 | $140.9M | $76.0M |
| Q4 25 | $165.5M | $96.0M | ||
| Q3 25 | $156.1M | $218.0M | ||
| Q2 25 | $101.1M | $181.0M | ||
| Q1 25 | $107.4M | $43.0M | ||
| Q4 24 | $226.6M | $335.0M | ||
| Q3 24 | $145.2M | $99.0M | ||
| Q2 24 | $138.6M | $300.0M | ||
| Q1 24 | $127.2M | $30.0M |
| Q4 25 | 19.1% | 6.4% | ||
| Q3 25 | 15.9% | 13.6% | ||
| Q2 25 | 10.3% | 11.4% | ||
| Q1 25 | 11.8% | 2.8% | ||
| Q4 24 | 22.3% | 21.0% | ||
| Q3 24 | 15.4% | 6.3% | ||
| Q2 24 | 14.0% | 18.7% | ||
| Q1 24 | 13.7% | 1.8% |
| Q4 25 | 1.5% | 3.0% | ||
| Q3 25 | 2.1% | 2.9% | ||
| Q2 25 | 2.1% | 2.4% | ||
| Q1 25 | 3.7% | 2.1% | ||
| Q4 24 | 1.3% | 3.5% | ||
| Q3 24 | 1.2% | 2.7% | ||
| Q2 24 | 1.1% | 2.0% | ||
| Q1 24 | 1.5% | 2.8% |
| Q4 25 | — | — | ||
| Q3 25 | — | 1.65× | ||
| Q2 25 | 1.15× | 1.52× | ||
| Q1 25 | 1.53× | 0.86× | ||
| Q4 24 | 2.13× | 3.58× | ||
| Q3 24 | 1.37× | 0.39× | ||
| Q2 24 | 1.30× | 1.70× | ||
| Q1 24 | 1.63× | 0.38× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
