vs
Side-by-side financial comparison of Organon & Co. (OGN) and THOR INDUSTRIES INC (THO). Click either name above to swap in a different company.
THOR INDUSTRIES INC is the larger business by last-quarter revenue ($2.4B vs $1.5B, roughly 1.6× Organon & Co.). THOR INDUSTRIES INC runs the higher net margin — 0.9% vs -13.6%, a 14.5% gap on every dollar of revenue. On growth, THOR INDUSTRIES INC posted the faster year-over-year revenue change (11.5% vs -5.3%). Organon & Co. produced more free cash flow last quarter ($96.0M vs $-74.8M). Over the past eight quarters, THOR INDUSTRIES INC's revenue compounded faster (4.0% 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.
Thor Industries, Inc. is an American manufacturer of recreational vehicles (RVs). The company sells towable and motorized RVs through its subsidiaries brands including Airstream, Heartland RV, Jayco, and others. The company's headquarters is in Elkhart, Indiana. It has manufacturing facilities in Michigan, Ohio, Indiana, Idaho and Oregon.
OGN vs THO — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.5B | $2.4B |
| Net Profit | $-205.0M | $21.7M |
| Gross Margin | 49.2% | 13.4% |
| Operating Margin | -9.8% | 1.4% |
| Net Margin | -13.6% | 0.9% |
| Revenue YoY | -5.3% | 11.5% |
| Net Profit YoY | -288.1% | 1282.8% |
| EPS (diluted) | $-0.78 | $0.41 |
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 | $2.4B | ||
| Q3 25 | $1.6B | $2.5B | ||
| Q2 25 | $1.6B | $2.9B | ||
| Q1 25 | $1.5B | $2.0B | ||
| Q4 24 | $1.6B | $2.1B | ||
| Q3 24 | $1.6B | $2.5B | ||
| Q2 24 | $1.6B | $2.8B | ||
| Q1 24 | $1.6B | $2.2B |
| Q4 25 | $-205.0M | $21.7M | ||
| Q3 25 | $160.0M | $125.8M | ||
| Q2 25 | $145.0M | $135.2M | ||
| Q1 25 | $87.0M | $-551.0K | ||
| Q4 24 | $109.0M | $-1.8M | ||
| Q3 24 | $359.0M | $90.0M | ||
| Q2 24 | $195.0M | $114.5M | ||
| Q1 24 | $201.0M | $7.2M |
| Q4 25 | 49.2% | 13.4% | ||
| Q3 25 | 53.5% | 14.7% | ||
| Q2 25 | 54.8% | 15.3% | ||
| Q1 25 | 55.6% | 12.1% | ||
| Q4 24 | 56.3% | 13.1% | ||
| Q3 24 | 58.3% | 15.8% | ||
| Q2 24 | 58.4% | 15.1% | ||
| Q1 24 | 59.0% | 12.3% |
| Q4 25 | -9.8% | 1.4% | ||
| Q3 25 | 15.2% | 5.7% | ||
| Q2 25 | 14.4% | 5.4% | ||
| Q1 25 | 6.7% | -0.1% | ||
| Q4 24 | 8.1% | -0.1% | ||
| Q3 24 | 13.1% | 5.0% | ||
| Q2 24 | 14.6% | 5.1% | ||
| Q1 24 | 14.5% | 0.3% |
| Q4 25 | -13.6% | 0.9% | ||
| Q3 25 | 10.0% | 5.0% | ||
| Q2 25 | 9.1% | 4.7% | ||
| Q1 25 | 5.8% | -0.0% | ||
| Q4 24 | 6.8% | -0.1% | ||
| Q3 24 | 22.7% | 3.6% | ||
| Q2 24 | 12.1% | 4.1% | ||
| Q1 24 | 12.4% | 0.3% |
| Q4 25 | $-0.78 | $0.41 | ||
| Q3 25 | $0.61 | $2.35 | ||
| Q2 25 | $0.56 | $2.53 | ||
| Q1 25 | $0.33 | $-0.01 | ||
| Q4 24 | $0.42 | $-0.03 | ||
| Q3 24 | $1.38 | $1.69 | ||
| Q2 24 | $0.75 | $2.13 | ||
| Q1 24 | $0.78 | $0.13 |
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 | $509.9M |
| Total DebtLower is stronger | $8.6B | $916.0M |
| Stockholders' EquityBook value | $752.0M | $4.3B |
| Total Assets | $12.9B | $7.0B |
| Debt / EquityLower = less leverage | 11.49× | 0.21× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $574.0M | $509.9M | ||
| Q3 25 | $672.0M | $586.6M | ||
| Q2 25 | $599.0M | $508.3M | ||
| Q1 25 | $547.0M | $373.8M | ||
| Q4 24 | $675.0M | $445.2M | ||
| Q3 24 | $763.0M | $501.3M | ||
| Q2 24 | $704.0M | $371.8M | ||
| Q1 24 | $575.0M | $340.2M |
| Q4 25 | $8.6B | $916.0M | ||
| Q3 25 | $8.8B | $923.0M | ||
| Q2 25 | $8.9B | $1.0B | ||
| Q1 25 | $9.0B | $1.0B | ||
| Q4 24 | $8.9B | $1.1B | ||
| Q3 24 | $8.7B | $1.1B | ||
| Q2 24 | $8.7B | $1.2B | ||
| Q1 24 | $8.7B | $1.4B |
| Q4 25 | $752.0M | $4.3B | ||
| Q3 25 | $906.0M | $4.3B | ||
| Q2 25 | $733.0M | $4.2B | ||
| Q1 25 | $542.0M | $4.0B | ||
| Q4 24 | $472.0M | $4.1B | ||
| Q3 24 | $493.0M | $4.1B | ||
| Q2 24 | $144.0M | $4.0B | ||
| Q1 24 | $48.0M | $3.9B |
| Q4 25 | $12.9B | $7.0B | ||
| Q3 25 | $13.6B | $7.1B | ||
| Q2 25 | $13.5B | $7.2B | ||
| Q1 25 | $13.2B | $6.7B | ||
| Q4 24 | $13.1B | $6.9B | ||
| Q3 24 | $12.8B | $7.0B | ||
| Q2 24 | $12.2B | $7.2B | ||
| Q1 24 | $11.9B | $7.2B |
| Q4 25 | 11.49× | 0.21× | ||
| Q3 25 | 9.74× | 0.22× | ||
| Q2 25 | 12.14× | 0.24× | ||
| Q1 25 | 16.52× | 0.26× | ||
| Q4 24 | 18.81× | 0.27× | ||
| Q3 24 | 17.75× | 0.28× | ||
| Q2 24 | 60.11× | 0.31× | ||
| Q1 24 | 181.54× | 0.36× |
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 | $-44.9M |
| Free Cash FlowOCF − Capex | $96.0M | $-74.8M |
| FCF MarginFCF / Revenue | 6.4% | -3.1% |
| Capex IntensityCapex / Revenue | 3.0% | 1.3% |
| Cash ConversionOCF / Net Profit | — | -2.07× |
| TTM Free Cash FlowTrailing 4 quarters | $538.0M | $375.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $141.0M | $-44.9M | ||
| Q3 25 | $264.0M | $258.7M | ||
| Q2 25 | $220.0M | $257.7M | ||
| Q1 25 | $75.0M | $30.8M | ||
| Q4 24 | $390.0M | $30.7M | ||
| Q3 24 | $141.0M | $338.0M | ||
| Q2 24 | $332.0M | $251.7M | ||
| Q1 24 | $76.0M | $-103.9M |
| Q4 25 | $96.0M | $-74.8M | ||
| Q3 25 | $218.0M | $221.6M | ||
| Q2 25 | $181.0M | $222.5M | ||
| Q1 25 | $43.0M | $5.8M | ||
| Q4 24 | $335.0M | $6.4M | ||
| Q3 24 | $99.0M | $301.3M | ||
| Q2 24 | $300.0M | $225.4M | ||
| Q1 24 | $30.0M | $-140.2M |
| Q4 25 | 6.4% | -3.1% | ||
| Q3 25 | 13.6% | 8.8% | ||
| Q2 25 | 11.4% | 7.7% | ||
| Q1 25 | 2.8% | 0.3% | ||
| Q4 24 | 21.0% | 0.3% | ||
| Q3 24 | 6.3% | 11.9% | ||
| Q2 24 | 18.7% | 8.0% | ||
| Q1 24 | 1.8% | -6.4% |
| Q4 25 | 3.0% | 1.3% | ||
| Q3 25 | 2.9% | 1.5% | ||
| Q2 25 | 2.4% | 1.2% | ||
| Q1 25 | 2.1% | 1.2% | ||
| Q4 24 | 3.5% | 1.1% | ||
| Q3 24 | 2.7% | 1.4% | ||
| Q2 24 | 2.0% | 0.9% | ||
| Q1 24 | 2.8% | 1.6% |
| Q4 25 | — | -2.07× | ||
| Q3 25 | 1.65× | 2.06× | ||
| Q2 25 | 1.52× | 1.91× | ||
| Q1 25 | 0.86× | — | ||
| Q4 24 | 3.58× | — | ||
| Q3 24 | 0.39× | 3.76× | ||
| Q2 24 | 1.70× | 2.20× | ||
| Q1 24 | 0.38× | -14.39× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
OGN
Segment breakdown not available.
THO
| Other | $417.1M | 17% |
| Travel Trailers | $403.6M | 17% |
| Motorcaravan | $391.9M | 16% |
| Fifth Wheels Towables | $306.9M | 13% |
| Classc Motorized | $297.2M | 12% |
| Campervan | $188.3M | 8% |
| Classa Motorized | $169.9M | 7% |
| Classb Motorized | $110.0M | 5% |
| Other Rv Related | $70.0M | 3% |
| Caravan | $34.3M | 1% |
