vs
Side-by-side financial comparison of Nextpower Inc. (NXT) 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 $909.4M, roughly 1.7× Nextpower Inc.). Nextpower Inc. runs the higher net margin — 14.4% vs -13.6%, a 28.0% gap on every dollar of revenue. On growth, Nextpower Inc. posted the faster year-over-year revenue change (33.9% vs -5.3%). Nextpower Inc. produced more free cash flow last quarter ($118.5M vs $96.0M). Over the past eight quarters, Nextpower Inc.'s revenue compounded faster (11.1% CAGR vs -3.6%).
Nextpower Inc. (NXT) is a global energy technology provider based in Fremont, California.
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.
NXT vs OGN — Head-to-Head
Income Statement — Q3 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $909.4M | $1.5B |
| Net Profit | $131.2M | $-205.0M |
| Gross Margin | 31.7% | 49.2% |
| Operating Margin | 19.4% | -9.8% |
| Net Margin | 14.4% | -13.6% |
| Revenue YoY | 33.9% | -5.3% |
| Net Profit YoY | 13.8% | -288.1% |
| EPS (diluted) | $0.85 | $-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 | $909.4M | $1.5B | ||
| Q3 25 | $905.3M | $1.6B | ||
| Q2 25 | $864.3M | $1.6B | ||
| Q1 25 | $924.3M | $1.5B | ||
| Q4 24 | $679.4M | $1.6B | ||
| Q3 24 | $635.6M | $1.6B | ||
| Q2 24 | $719.9M | $1.6B | ||
| Q1 24 | $736.5M | $1.6B |
| Q4 25 | $131.2M | $-205.0M | ||
| Q3 25 | $146.9M | $160.0M | ||
| Q2 25 | $157.2M | $145.0M | ||
| Q1 25 | $156.8M | $87.0M | ||
| Q4 24 | $115.3M | $109.0M | ||
| Q3 24 | $115.4M | $359.0M | ||
| Q2 24 | $121.7M | $195.0M | ||
| Q1 24 | $205.2M | $201.0M |
| Q4 25 | 31.7% | 49.2% | ||
| Q3 25 | 32.4% | 53.5% | ||
| Q2 25 | 32.6% | 54.8% | ||
| Q1 25 | 33.1% | 55.6% | ||
| Q4 24 | 35.5% | 56.3% | ||
| Q3 24 | 35.4% | 58.3% | ||
| Q2 24 | 33.0% | 58.4% | ||
| Q1 24 | 46.2% | 59.0% |
| Q4 25 | 19.4% | -9.8% | ||
| Q3 25 | 20.0% | 15.2% | ||
| Q2 25 | 21.5% | 14.4% | ||
| Q1 25 | 21.1% | 6.7% | ||
| Q4 24 | 22.1% | 8.1% | ||
| Q3 24 | 21.0% | 13.1% | ||
| Q2 24 | 22.2% | 14.6% | ||
| Q1 24 | 36.8% | 14.5% |
| Q4 25 | 14.4% | -13.6% | ||
| Q3 25 | 16.2% | 10.0% | ||
| Q2 25 | 18.2% | 9.1% | ||
| Q1 25 | 17.0% | 5.8% | ||
| Q4 24 | 17.0% | 6.8% | ||
| Q3 24 | 18.2% | 22.7% | ||
| Q2 24 | 16.9% | 12.1% | ||
| Q1 24 | 27.9% | 12.4% |
| Q4 25 | $0.85 | $-0.78 | ||
| Q3 25 | $0.97 | $0.61 | ||
| Q2 25 | $1.04 | $0.56 | ||
| Q1 25 | $1.05 | $0.33 | ||
| Q4 24 | $0.79 | $0.42 | ||
| Q3 24 | $0.79 | $1.38 | ||
| Q2 24 | $0.84 | $0.75 | ||
| Q1 24 | $1.52 | $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 | $952.6M | $574.0M |
| Total DebtLower is stronger | — | $8.6B |
| Stockholders' EquityBook value | $2.2B | $752.0M |
| Total Assets | $3.8B | $12.9B |
| Debt / EquityLower = less leverage | — | 11.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $952.6M | $574.0M | ||
| Q3 25 | $845.3M | $672.0M | ||
| Q2 25 | $743.4M | $599.0M | ||
| Q1 25 | $766.1M | $547.0M | ||
| Q4 24 | $693.5M | $675.0M | ||
| Q3 24 | $561.9M | $763.0M | ||
| Q2 24 | $471.9M | $704.0M | ||
| Q1 24 | $474.1M | $575.0M |
| 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 24 | — | $8.7B |
| Q4 25 | $2.2B | $752.0M | ||
| Q3 25 | $2.0B | $906.0M | ||
| Q2 25 | $1.8B | $733.0M | ||
| Q1 25 | $1.6B | $542.0M | ||
| Q4 24 | $1.4B | $472.0M | ||
| Q3 24 | $1.3B | $493.0M | ||
| Q2 24 | $1.1B | $144.0M | ||
| Q1 24 | $961.0M | $48.0M |
| Q4 25 | $3.8B | $12.9B | ||
| Q3 25 | $3.7B | $13.6B | ||
| Q2 25 | $3.4B | $13.5B | ||
| Q1 25 | $3.2B | $13.2B | ||
| Q4 24 | $3.0B | $13.1B | ||
| Q3 24 | $2.8B | $12.8B | ||
| Q2 24 | $2.6B | $12.2B | ||
| Q1 24 | $2.5B | $11.9B |
| 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× | ||
| 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 | $123.3M | $141.0M |
| Free Cash FlowOCF − Capex | $118.5M | $96.0M |
| FCF MarginFCF / Revenue | 13.0% | 6.4% |
| Capex IntensityCapex / Revenue | 0.5% | 3.0% |
| Cash ConversionOCF / Net Profit | 0.94× | — |
| TTM Free Cash FlowTrailing 4 quarters | $587.3M | $538.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $123.3M | $141.0M | ||
| Q3 25 | $186.9M | $264.0M | ||
| Q2 25 | $81.3M | $220.0M | ||
| Q1 25 | $237.3M | $75.0M | ||
| Q4 24 | $143.8M | $390.0M | ||
| Q3 24 | $153.8M | $141.0M | ||
| Q2 24 | $120.8M | $332.0M | ||
| Q1 24 | $111.5M | $76.0M |
| Q4 25 | $118.5M | $96.0M | ||
| Q3 25 | $171.4M | $218.0M | ||
| Q2 25 | $70.1M | $181.0M | ||
| Q1 25 | $227.2M | $43.0M | ||
| Q4 24 | $134.9M | $335.0M | ||
| Q3 24 | $141.8M | $99.0M | ||
| Q2 24 | $118.0M | $300.0M | ||
| Q1 24 | $109.2M | $30.0M |
| Q4 25 | 13.0% | 6.4% | ||
| Q3 25 | 18.9% | 13.6% | ||
| Q2 25 | 8.1% | 11.4% | ||
| Q1 25 | 24.6% | 2.8% | ||
| Q4 24 | 19.9% | 21.0% | ||
| Q3 24 | 22.3% | 6.3% | ||
| Q2 24 | 16.4% | 18.7% | ||
| Q1 24 | 14.8% | 1.8% |
| Q4 25 | 0.5% | 3.0% | ||
| Q3 25 | 1.7% | 2.9% | ||
| Q2 25 | 1.3% | 2.4% | ||
| Q1 25 | 1.1% | 2.1% | ||
| Q4 24 | 1.3% | 3.5% | ||
| Q3 24 | 1.9% | 2.7% | ||
| Q2 24 | 0.4% | 2.0% | ||
| Q1 24 | 0.3% | 2.8% |
| Q4 25 | 0.94× | — | ||
| Q3 25 | 1.27× | 1.65× | ||
| Q2 25 | 0.52× | 1.52× | ||
| Q1 25 | 1.51× | 0.86× | ||
| Q4 24 | 1.25× | 3.58× | ||
| Q3 24 | 1.33× | 0.39× | ||
| Q2 24 | 0.99× | 1.70× | ||
| Q1 24 | 0.54× | 0.38× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
NXT
| Transferred Over Time | $763.9M | 84% |
| Transferred At Point In Time | $145.4M | 16% |
OGN
Segment breakdown not available.
