vs
Side-by-side financial comparison of Organon & Co. (OGN) and Molson Coors Beverage Company (TAP). Click either name above to swap in a different company.
Molson Coors Beverage Company is the larger business by last-quarter revenue ($2.7B vs $1.5B, roughly 1.8× Organon & Co.). Molson Coors Beverage Company runs the higher net margin — 5.5% vs -13.6%, a 19.1% gap on every dollar of revenue. On growth, Molson Coors Beverage Company posted the faster year-over-year revenue change (2.0% vs -5.3%). Organon & Co. produced more free cash flow last quarter ($96.0M vs $-212.9M). Over the past eight quarters, Organon & Co.'s revenue compounded faster (-3.6% CAGR vs -15.8%).
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.
Molson Coors Beverage Company is a Canadian-American multinational drink and brewing company headquartered in Chicago, Illinois and Montreal, Quebec.
OGN vs TAP — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.5B | $2.7B |
| Net Profit | $-205.0M | $150.1M |
| Gross Margin | 49.2% | 33.0% |
| Operating Margin | -9.8% | — |
| Net Margin | -13.6% | 5.5% |
| Revenue YoY | -5.3% | 2.0% |
| Net Profit YoY | -288.1% | 25.0% |
| EPS (diluted) | $-0.78 | $0.80 |
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.
| Q1 26 | — | $2.7B | ||
| Q4 25 | $1.5B | $3.1B | ||
| Q3 25 | $1.6B | $3.5B | ||
| Q2 25 | $1.6B | $3.7B | ||
| Q1 25 | $1.5B | $2.7B | ||
| Q4 24 | $1.6B | $3.2B | ||
| Q3 24 | $1.6B | $3.6B | ||
| Q2 24 | $1.6B | $3.8B |
| Q1 26 | — | $150.1M | ||
| Q4 25 | $-205.0M | $238.3M | ||
| Q3 25 | $160.0M | $-2.9B | ||
| Q2 25 | $145.0M | $428.7M | ||
| Q1 25 | $87.0M | $121.0M | ||
| Q4 24 | $109.0M | $287.8M | ||
| Q3 24 | $359.0M | $199.8M | ||
| Q2 24 | $195.0M | $427.0M |
| Q1 26 | — | 33.0% | ||
| Q4 25 | 49.2% | 31.0% | ||
| Q3 25 | 53.5% | 33.7% | ||
| Q2 25 | 54.8% | 34.3% | ||
| Q1 25 | 55.6% | 31.6% | ||
| Q4 24 | 56.3% | 32.0% | ||
| Q3 24 | 58.3% | 33.4% | ||
| Q2 24 | 58.4% | 34.6% |
| Q1 26 | — | — | ||
| Q4 25 | -9.8% | 10.4% | ||
| Q3 25 | 15.2% | -98.5% | ||
| Q2 25 | 14.4% | 15.6% | ||
| Q1 25 | 6.7% | 6.9% | ||
| Q4 24 | 8.1% | 12.0% | ||
| Q3 24 | 13.1% | 12.5% | ||
| Q2 24 | 14.6% | 15.6% |
| Q1 26 | — | 5.5% | ||
| Q4 25 | -13.6% | 7.6% | ||
| Q3 25 | 10.0% | -84.0% | ||
| Q2 25 | 9.1% | 11.5% | ||
| Q1 25 | 5.8% | 4.5% | ||
| Q4 24 | 6.8% | 8.9% | ||
| Q3 24 | 22.7% | 5.5% | ||
| Q2 24 | 12.1% | 11.1% |
| Q1 26 | — | $0.80 | ||
| Q4 25 | $-0.78 | $1.32 | ||
| Q3 25 | $0.61 | $-14.79 | ||
| Q2 25 | $0.56 | $2.13 | ||
| Q1 25 | $0.33 | $0.59 | ||
| Q4 24 | $0.42 | $1.39 | ||
| Q3 24 | $1.38 | $0.96 | ||
| Q2 24 | $0.75 | $2.03 |
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 | $382.6M |
| Total DebtLower is stronger | $8.6B | $3.8B |
| Stockholders' EquityBook value | $752.0M | $10.3B |
| Total Assets | $12.9B | $22.4B |
| Debt / EquityLower = less leverage | 11.49× | 0.38× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $382.6M | ||
| Q4 25 | $574.0M | $896.5M | ||
| Q3 25 | $672.0M | $950.2M | ||
| Q2 25 | $599.0M | $613.8M | ||
| Q1 25 | $547.0M | $412.7M | ||
| Q4 24 | $675.0M | $969.3M | ||
| Q3 24 | $763.0M | $1.0B | ||
| Q2 24 | $704.0M | $1.6B |
| Q1 26 | — | $3.8B | ||
| Q4 25 | $8.6B | $6.3B | ||
| Q3 25 | $8.8B | $6.3B | ||
| Q2 25 | $8.9B | $6.3B | ||
| Q1 25 | $9.0B | $6.2B | ||
| Q4 24 | $8.9B | $6.1B | ||
| Q3 24 | $8.7B | $6.2B | ||
| Q2 24 | $8.7B | $7.0B |
| Q1 26 | — | $10.3B | ||
| Q4 25 | $752.0M | $10.2B | ||
| Q3 25 | $906.0M | $10.3B | ||
| Q2 25 | $733.0M | $13.4B | ||
| Q1 25 | $542.0M | $13.1B | ||
| Q4 24 | $472.0M | $13.1B | ||
| Q3 24 | $493.0M | $13.3B | ||
| Q2 24 | $144.0M | $13.2B |
| Q1 26 | — | $22.4B | ||
| Q4 25 | $12.9B | $22.7B | ||
| Q3 25 | $13.6B | $22.9B | ||
| Q2 25 | $13.5B | $26.8B | ||
| Q1 25 | $13.2B | $25.9B | ||
| Q4 24 | $13.1B | $26.1B | ||
| Q3 24 | $12.8B | $26.6B | ||
| Q2 24 | $12.2B | $27.4B |
| Q1 26 | — | 0.38× | ||
| Q4 25 | 11.49× | 0.61× | ||
| Q3 25 | 9.74× | 0.61× | ||
| Q2 25 | 12.14× | 0.47× | ||
| Q1 25 | 16.52× | 0.47× | ||
| Q4 24 | 18.81× | 0.47× | ||
| Q3 24 | 17.75× | 0.47× | ||
| Q2 24 | 60.11× | 0.53× |
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 | $96.0M | $-212.9M |
| FCF MarginFCF / Revenue | 6.4% | -7.8% |
| Capex IntensityCapex / Revenue | 3.0% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $538.0M | $1.2B |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $141.0M | $540.7M | ||
| Q3 25 | $264.0M | $616.1M | ||
| Q2 25 | $220.0M | $718.3M | ||
| Q1 25 | $75.0M | $-90.7M | ||
| Q4 24 | $390.0M | $494.5M | ||
| Q3 24 | $141.0M | $521.2M | ||
| Q2 24 | $332.0M | $869.2M |
| Q1 26 | — | $-212.9M | ||
| Q4 25 | $96.0M | $357.8M | ||
| Q3 25 | $218.0M | $483.0M | ||
| Q2 25 | $181.0M | $555.0M | ||
| Q1 25 | $43.0M | $-328.0M | ||
| Q4 24 | $335.0M | $383.4M | ||
| Q3 24 | $99.0M | $350.4M | ||
| Q2 24 | $300.0M | $691.7M |
| Q1 26 | — | -7.8% | ||
| Q4 25 | 6.4% | 11.4% | ||
| Q3 25 | 13.6% | 13.9% | ||
| Q2 25 | 11.4% | 14.8% | ||
| Q1 25 | 2.8% | -12.2% | ||
| Q4 24 | 21.0% | 11.8% | ||
| Q3 24 | 6.3% | 9.7% | ||
| Q2 24 | 18.7% | 18.0% |
| Q1 26 | — | — | ||
| Q4 25 | 3.0% | 5.9% | ||
| Q3 25 | 2.9% | 3.8% | ||
| Q2 25 | 2.4% | 4.4% | ||
| Q1 25 | 2.1% | 8.8% | ||
| Q4 24 | 3.5% | 3.4% | ||
| Q3 24 | 2.7% | 4.7% | ||
| Q2 24 | 2.0% | 4.6% |
| Q1 26 | — | — | ||
| Q4 25 | — | 2.27× | ||
| Q3 25 | 1.65× | — | ||
| Q2 25 | 1.52× | 1.68× | ||
| Q1 25 | 0.86× | -0.75× | ||
| Q4 24 | 3.58× | 1.72× | ||
| Q3 24 | 0.39× | 2.61× | ||
| Q2 24 | 1.70× | 2.04× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
