vs
Side-by-side financial comparison of Organon & Co. (OGN) and Primoris Services Corp (PRIM). Click either name above to swap in a different company.
Primoris Services Corp is the larger business by last-quarter revenue ($1.9B vs $1.5B, roughly 1.2× Organon & Co.). Primoris Services Corp runs the higher net margin — 2.8% vs -13.6%, a 16.4% gap on every dollar of revenue. On growth, Primoris Services Corp posted the faster year-over-year revenue change (6.7% vs -5.3%). Primoris Services Corp produced more free cash flow last quarter ($121.1M vs $96.0M). Over the past eight quarters, Primoris Services Corp's revenue compounded faster (14.7% CAGR vs -3.6%).
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.
Primoris Services Corporation is a publicly traded specialty construction and infrastructure company based in the United States, with a particular focus on pipelines for natural gas, wastewater and water. As of 2014 it was a Fortune 1000 company.
OGN vs PRIM — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.5B | $1.9B |
| Net Profit | $-205.0M | $51.7M |
| Gross Margin | 49.2% | 9.4% |
| Operating Margin | -9.8% | 4.2% |
| Net Margin | -13.6% | 2.8% |
| Revenue YoY | -5.3% | 6.7% |
| Net Profit YoY | -288.1% | -4.2% |
| EPS (diluted) | $-0.78 | $0.94 |
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 | $1.5B | $1.9B | ||
| Q3 25 | $1.6B | $2.2B | ||
| Q2 25 | $1.6B | $1.9B | ||
| Q1 25 | $1.5B | $1.6B | ||
| Q4 24 | $1.6B | $1.7B | ||
| Q3 24 | $1.6B | $1.6B | ||
| Q2 24 | $1.6B | $1.6B | ||
| Q1 24 | $1.6B | $1.4B |
| Q4 25 | $-205.0M | $51.7M | ||
| Q3 25 | $160.0M | $94.6M | ||
| Q2 25 | $145.0M | $84.3M | ||
| Q1 25 | $87.0M | $44.2M | ||
| Q4 24 | $109.0M | $54.0M | ||
| Q3 24 | $359.0M | $58.4M | ||
| Q2 24 | $195.0M | $49.5M | ||
| Q1 24 | $201.0M | $18.9M |
| Q4 25 | 49.2% | 9.4% | ||
| Q3 25 | 53.5% | 10.8% | ||
| Q2 25 | 54.8% | 12.3% | ||
| Q1 25 | 55.6% | 10.4% | ||
| Q4 24 | 56.3% | 10.6% | ||
| Q3 24 | 58.3% | 12.0% | ||
| Q2 24 | 58.4% | 11.9% | ||
| Q1 24 | 59.0% | 9.4% |
| Q4 25 | -9.8% | 4.2% | ||
| Q3 25 | 15.2% | 6.3% | ||
| Q2 25 | 14.4% | 6.7% | ||
| Q1 25 | 6.7% | 4.3% | ||
| Q4 24 | 8.1% | 5.0% | ||
| Q3 24 | 13.1% | 6.0% | ||
| Q2 24 | 14.6% | 5.5% | ||
| Q1 24 | 14.5% | 3.1% |
| Q4 25 | -13.6% | 2.8% | ||
| Q3 25 | 10.0% | 4.3% | ||
| Q2 25 | 9.1% | 4.5% | ||
| Q1 25 | 5.8% | 2.7% | ||
| Q4 24 | 6.8% | 3.1% | ||
| Q3 24 | 22.7% | 3.5% | ||
| Q2 24 | 12.1% | 3.2% | ||
| Q1 24 | 12.4% | 1.3% |
| Q4 25 | $-0.78 | $0.94 | ||
| Q3 25 | $0.61 | $1.73 | ||
| Q2 25 | $0.56 | $1.54 | ||
| Q1 25 | $0.33 | $0.81 | ||
| Q4 24 | $0.42 | $0.98 | ||
| Q3 24 | $1.38 | $1.07 | ||
| Q2 24 | $0.75 | $0.91 | ||
| Q1 24 | $0.78 | $0.35 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $574.0M | $535.5M |
| Total DebtLower is stronger | $8.6B | $469.9M |
| Stockholders' EquityBook value | $752.0M | $1.7B |
| Total Assets | $12.9B | $4.4B |
| Debt / EquityLower = less leverage | 11.49× | 0.28× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $574.0M | $535.5M | ||
| Q3 25 | $672.0M | $431.4M | ||
| Q2 25 | $599.0M | $390.3M | ||
| Q1 25 | $547.0M | $351.6M | ||
| Q4 24 | $675.0M | $455.8M | ||
| Q3 24 | $763.0M | $352.7M | ||
| Q2 24 | $704.0M | $207.4M | ||
| Q1 24 | $575.0M | $177.6M |
| Q4 25 | $8.6B | $469.9M | ||
| Q3 25 | $8.8B | $486.0M | ||
| Q2 25 | $8.9B | $603.1M | ||
| Q1 25 | $9.0B | $612.0M | ||
| Q4 24 | $8.9B | $734.8M | ||
| Q3 24 | $8.7B | $903.7M | ||
| Q2 24 | $8.7B | $933.0M | ||
| Q1 24 | $8.7B | $951.7M |
| Q4 25 | $752.0M | $1.7B | ||
| Q3 25 | $906.0M | $1.6B | ||
| Q2 25 | $733.0M | $1.5B | ||
| Q1 25 | $542.0M | $1.4B | ||
| Q4 24 | $472.0M | $1.4B | ||
| Q3 24 | $493.0M | $1.4B | ||
| Q2 24 | $144.0M | $1.3B | ||
| Q1 24 | $48.0M | $1.2B |
| Q4 25 | $12.9B | $4.4B | ||
| Q3 25 | $13.6B | $4.6B | ||
| Q2 25 | $13.5B | $4.5B | ||
| Q1 25 | $13.2B | $4.2B | ||
| Q4 24 | $13.1B | $4.2B | ||
| Q3 24 | $12.8B | $4.2B | ||
| Q2 24 | $12.2B | $4.0B | ||
| Q1 24 | $11.9B | $4.0B |
| Q4 25 | 11.49× | 0.28× | ||
| Q3 25 | 9.74× | 0.30× | ||
| Q2 25 | 12.14× | 0.39× | ||
| Q1 25 | 16.52× | 0.42× | ||
| Q4 24 | 18.81× | 0.52× | ||
| Q3 24 | 17.75× | 0.67× | ||
| Q2 24 | 60.11× | 0.72× | ||
| Q1 24 | 181.54× | 0.76× |
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 | $142.9M |
| Free Cash FlowOCF − Capex | $96.0M | $121.1M |
| FCF MarginFCF / Revenue | 6.4% | 6.5% |
| Capex IntensityCapex / Revenue | 3.0% | 1.2% |
| Cash ConversionOCF / Net Profit | — | 2.76× |
| TTM Free Cash FlowTrailing 4 quarters | $538.0M | $340.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $141.0M | $142.9M | ||
| Q3 25 | $264.0M | $182.9M | ||
| Q2 25 | $220.0M | $78.5M | ||
| Q1 25 | $75.0M | $66.2M | ||
| Q4 24 | $390.0M | $298.3M | ||
| Q3 24 | $141.0M | $222.5M | ||
| Q2 24 | $332.0M | $16.1M | ||
| Q1 24 | $76.0M | $-28.5M |
| Q4 25 | $96.0M | $121.1M | ||
| Q3 25 | $218.0M | $148.4M | ||
| Q2 25 | $181.0M | $45.3M | ||
| Q1 25 | $43.0M | $25.6M | ||
| Q4 24 | $335.0M | $270.0M | ||
| Q3 24 | $99.0M | $158.8M | ||
| Q2 24 | $300.0M | $-8.1M | ||
| Q1 24 | $30.0M | $-38.9M |
| Q4 25 | 6.4% | 6.5% | ||
| Q3 25 | 13.6% | 6.8% | ||
| Q2 25 | 11.4% | 2.4% | ||
| Q1 25 | 2.8% | 1.6% | ||
| Q4 24 | 21.0% | 15.5% | ||
| Q3 24 | 6.3% | 9.6% | ||
| Q2 24 | 18.7% | -0.5% | ||
| Q1 24 | 1.8% | -2.8% |
| Q4 25 | 3.0% | 1.2% | ||
| Q3 25 | 2.9% | 1.6% | ||
| Q2 25 | 2.4% | 1.8% | ||
| Q1 25 | 2.1% | 2.5% | ||
| Q4 24 | 3.5% | 1.6% | ||
| Q3 24 | 2.7% | 3.9% | ||
| Q2 24 | 2.0% | 1.5% | ||
| Q1 24 | 2.8% | 0.7% |
| Q4 25 | — | 2.76× | ||
| Q3 25 | 1.65× | 1.93× | ||
| Q2 25 | 1.52× | 0.93× | ||
| Q1 25 | 0.86× | 1.50× | ||
| Q4 24 | 3.58× | 5.53× | ||
| Q3 24 | 0.39× | 3.81× | ||
| Q2 24 | 1.70× | 0.32× | ||
| Q1 24 | 0.38× | -1.50× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
OGN
Segment breakdown not available.
PRIM
| Energy Segment | $1.2B | 64% |
| Unit Price Contracts | $473.7M | 25% |
| Cost Reimbursable Contracts | $121.3M | 7% |
| Other | $74.9M | 4% |
