vs
Side-by-side financial comparison of Organon & Co. (OGN) and RH (RH). Click either name above to swap in a different company.
Organon & Co. is the larger business by last-quarter revenue ($1.5B vs $883.8M, roughly 1.7× RH). RH runs the higher net margin — 4.1% vs -13.6%, a 17.7% gap on every dollar of revenue. On growth, RH posted the faster year-over-year revenue change (8.9% vs -5.3%). Organon & Co. produced more free cash flow last quarter ($96.0M vs $83.0M). Over the past eight quarters, RH's revenue compounded faster (9.4% 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.
RH is an upscale American home-furnishings company headquartered in Corte Madera, California. The company sells its merchandise through its retail stores, catalog, and online. As of August 2018, the company operated a total of 70 galleries, 18 full-line design galleries, and 3 baby-and-child galleries. The company also has 36 outlet stores in the United States and Canada.
OGN vs RH — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.5B | $883.8M |
| Net Profit | $-205.0M | $36.3M |
| Gross Margin | 49.2% | 44.1% |
| Operating Margin | -9.8% | 12.0% |
| Net Margin | -13.6% | 4.1% |
| Revenue YoY | -5.3% | 8.9% |
| Net Profit YoY | -288.1% | 9.3% |
| EPS (diluted) | $-0.78 | $1.83 |
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 | $883.8M | ||
| Q3 25 | $1.6B | $899.2M | ||
| Q2 25 | $1.6B | $814.0M | ||
| Q1 25 | $1.5B | $812.4M | ||
| Q4 24 | $1.6B | $811.7M | ||
| Q3 24 | $1.6B | $829.7M | ||
| Q2 24 | $1.6B | $727.0M | ||
| Q1 24 | $1.6B | $738.3M |
| Q4 25 | $-205.0M | $36.3M | ||
| Q3 25 | $160.0M | $51.7M | ||
| Q2 25 | $145.0M | $8.0M | ||
| Q1 25 | $87.0M | $13.9M | ||
| Q4 24 | $109.0M | $33.2M | ||
| Q3 24 | $359.0M | $29.0M | ||
| Q2 24 | $195.0M | $-3.6M | ||
| Q1 24 | $201.0M | $11.4M |
| Q4 25 | 49.2% | 44.1% | ||
| Q3 25 | 53.5% | 45.5% | ||
| Q2 25 | 54.8% | 43.7% | ||
| Q1 25 | 55.6% | 44.7% | ||
| Q4 24 | 56.3% | 44.5% | ||
| Q3 24 | 58.3% | 45.2% | ||
| Q2 24 | 58.4% | 43.5% | ||
| Q1 24 | 59.0% | 43.5% |
| Q4 25 | -9.8% | 12.0% | ||
| Q3 25 | 15.2% | 14.3% | ||
| Q2 25 | 14.4% | 6.9% | ||
| Q1 25 | 6.7% | 8.7% | ||
| Q4 24 | 8.1% | 12.5% | ||
| Q3 24 | 13.1% | 11.6% | ||
| Q2 24 | 14.6% | 7.5% | ||
| Q1 24 | 14.5% | 8.7% |
| Q4 25 | -13.6% | 4.1% | ||
| Q3 25 | 10.0% | 5.8% | ||
| Q2 25 | 9.1% | 1.0% | ||
| Q1 25 | 5.8% | 1.7% | ||
| Q4 24 | 6.8% | 4.1% | ||
| Q3 24 | 22.7% | 3.5% | ||
| Q2 24 | 12.1% | -0.5% | ||
| Q1 24 | 12.4% | 1.5% |
| Q4 25 | $-0.78 | $1.83 | ||
| Q3 25 | $0.61 | $2.62 | ||
| Q2 25 | $0.56 | $0.40 | ||
| Q1 25 | $0.33 | $0.71 | ||
| Q4 24 | $0.42 | $1.66 | ||
| Q3 24 | $1.38 | $1.45 | ||
| Q2 24 | $0.75 | $-0.20 | ||
| Q1 24 | $0.78 | $0.91 |
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 | $43.1M |
| Total DebtLower is stronger | $8.6B | — |
| Stockholders' EquityBook value | $752.0M | $3.3M |
| Total Assets | $12.9B | $4.8B |
| Debt / EquityLower = less leverage | 11.49× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $574.0M | $43.1M | ||
| Q3 25 | $672.0M | $34.6M | ||
| Q2 25 | $599.0M | $46.1M | ||
| Q1 25 | $547.0M | $30.4M | ||
| Q4 24 | $675.0M | $87.0M | ||
| Q3 24 | $763.0M | $78.3M | ||
| Q2 24 | $704.0M | $101.8M | ||
| Q1 24 | $575.0M | $123.7M |
| 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 | $752.0M | $3.3M | ||
| Q3 25 | $906.0M | $-40.9M | ||
| Q2 25 | $733.0M | $-110.8M | ||
| Q1 25 | $542.0M | $-163.6M | ||
| Q4 24 | $472.0M | $-183.0M | ||
| Q3 24 | $493.0M | $-234.7M | ||
| Q2 24 | $144.0M | $-289.9M | ||
| Q1 24 | $48.0M | $-297.4M |
| Q4 25 | $12.9B | $4.8B | ||
| Q3 25 | $13.6B | $4.7B | ||
| Q2 25 | $13.5B | $4.7B | ||
| Q1 25 | $13.2B | $4.6B | ||
| Q4 24 | $13.1B | $4.5B | ||
| Q3 24 | $12.8B | $4.4B | ||
| Q2 24 | $12.2B | $4.2B | ||
| Q1 24 | $11.9B | $4.1B |
| 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 | $141.0M | $131.9M |
| Free Cash FlowOCF − Capex | $96.0M | $83.0M |
| FCF MarginFCF / Revenue | 6.4% | 9.4% |
| Capex IntensityCapex / Revenue | 3.0% | 5.5% |
| Cash ConversionOCF / Net Profit | — | 3.64× |
| TTM Free Cash FlowTrailing 4 quarters | $538.0M | $128.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $141.0M | $131.9M | ||
| Q3 25 | $264.0M | $137.7M | ||
| Q2 25 | $220.0M | $86.6M | ||
| Q1 25 | $75.0M | $-18.8M | ||
| Q4 24 | $390.0M | $-31.4M | ||
| Q3 24 | $141.0M | $11.2M | ||
| Q2 24 | $332.0M | $56.1M | ||
| Q1 24 | $76.0M | $-114.0M |
| Q4 25 | $96.0M | $83.0M | ||
| Q3 25 | $218.0M | $80.7M | ||
| Q2 25 | $181.0M | $34.1M | ||
| Q1 25 | $43.0M | $-69.7M | ||
| Q4 24 | $335.0M | $-96.0M | ||
| Q3 24 | $99.0M | $-37.9M | ||
| Q2 24 | $300.0M | $-10.1M | ||
| Q1 24 | $30.0M | $-251.5M |
| Q4 25 | 6.4% | 9.4% | ||
| Q3 25 | 13.6% | 9.0% | ||
| Q2 25 | 11.4% | 4.2% | ||
| Q1 25 | 2.8% | -8.6% | ||
| Q4 24 | 21.0% | -11.8% | ||
| Q3 24 | 6.3% | -4.6% | ||
| Q2 24 | 18.7% | -1.4% | ||
| Q1 24 | 1.8% | -34.1% |
| Q4 25 | 3.0% | 5.5% | ||
| Q3 25 | 2.9% | 6.3% | ||
| Q2 25 | 2.4% | 6.5% | ||
| Q1 25 | 2.1% | 6.3% | ||
| Q4 24 | 3.5% | 8.0% | ||
| Q3 24 | 2.7% | 5.9% | ||
| Q2 24 | 2.0% | 9.1% | ||
| Q1 24 | 2.8% | 18.6% |
| Q4 25 | — | 3.64× | ||
| Q3 25 | 1.65× | 2.66× | ||
| Q2 25 | 1.52× | 10.78× | ||
| Q1 25 | 0.86× | -1.35× | ||
| Q4 24 | 3.58× | -0.95× | ||
| Q3 24 | 0.39× | 0.39× | ||
| Q2 24 | 1.70× | — | ||
| Q1 24 | 0.38× | -10.01× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
OGN
Segment breakdown not available.
RH
| RH Segment | $835.8M | 95% |
| Waterworks Segment | $48.0M | 5% |
| Gift Card And Merchandise Credit | $4.5M | 1% |
