vs
Side-by-side financial comparison of Organon & Co. (OGN) and Williams-Sonoma, Inc. (WSM). Click either name above to swap in a different company.
Williams-Sonoma, Inc. is the larger business by last-quarter revenue ($1.9B vs $1.5B, roughly 1.2× Organon & Co.). Williams-Sonoma, Inc. runs the higher net margin — 12.8% vs -13.6%, a 26.4% gap on every dollar of revenue. On growth, Williams-Sonoma, Inc. posted the faster year-over-year revenue change (4.6% vs -5.3%). Williams-Sonoma, Inc. produced more free cash flow last quarter ($248.1M vs $96.0M). Over the past eight quarters, Organon & Co.'s revenue compounded faster (-3.6% CAGR vs -9.1%).
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.
Williams Sonoma is an American retailer of cookware, appliances, and home furnishings. It is owned by Williams-Sonoma, Inc., and was founded by Charles E. (Chuck) Williams in 1956.
OGN vs WSM — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.5B | $1.9B |
| Net Profit | $-205.0M | $241.6M |
| Gross Margin | 49.2% | 46.1% |
| Operating Margin | -9.8% | 17.0% |
| Net Margin | -13.6% | 12.8% |
| Revenue YoY | -5.3% | 4.6% |
| Net Profit YoY | -288.1% | -3.0% |
| EPS (diluted) | $-0.78 | $1.96 |
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 | $1.8B | ||
| Q2 25 | $1.6B | $1.7B | ||
| Q1 25 | $1.5B | $2.5B | ||
| Q4 24 | $1.6B | $1.8B | ||
| Q3 24 | $1.6B | $1.8B | ||
| Q2 24 | $1.6B | $1.7B | ||
| Q1 24 | $1.6B | $2.3B |
| Q4 25 | $-205.0M | $241.6M | ||
| Q3 25 | $160.0M | $247.6M | ||
| Q2 25 | $145.0M | $231.3M | ||
| Q1 25 | $87.0M | $384.9M | ||
| Q4 24 | $109.0M | $249.0M | ||
| Q3 24 | $359.0M | $225.7M | ||
| Q2 24 | $195.0M | $265.7M | ||
| Q1 24 | $201.0M | $354.4M |
| Q4 25 | 49.2% | 46.1% | ||
| Q3 25 | 53.5% | 47.1% | ||
| Q2 25 | 54.8% | 44.3% | ||
| Q1 25 | 55.6% | 45.2% | ||
| Q4 24 | 56.3% | 46.7% | ||
| Q3 24 | 58.3% | 46.2% | ||
| Q2 24 | 58.4% | 48.3% | ||
| Q1 24 | 59.0% | 46.0% |
| Q4 25 | -9.8% | 17.0% | ||
| Q3 25 | 15.2% | 17.9% | ||
| Q2 25 | 14.4% | 16.8% | ||
| Q1 25 | 6.7% | 20.1% | ||
| Q4 24 | 8.1% | 17.8% | ||
| Q3 24 | 13.1% | 16.2% | ||
| Q2 24 | 14.6% | 19.5% | ||
| Q1 24 | 14.5% | 20.1% |
| Q4 25 | -13.6% | 12.8% | ||
| Q3 25 | 10.0% | 13.5% | ||
| Q2 25 | 9.1% | 13.4% | ||
| Q1 25 | 5.8% | 15.6% | ||
| Q4 24 | 6.8% | 13.8% | ||
| Q3 24 | 22.7% | 12.6% | ||
| Q2 24 | 12.1% | 16.0% | ||
| Q1 24 | 12.4% | 15.6% |
| Q4 25 | $-0.78 | $1.96 | ||
| Q3 25 | $0.61 | $2.00 | ||
| Q2 25 | $0.56 | $1.85 | ||
| Q1 25 | $0.33 | $1.02 | ||
| Q4 24 | $0.42 | $1.96 | ||
| Q3 24 | $1.38 | $1.74 | ||
| Q2 24 | $0.75 | $4.07 | ||
| Q1 24 | $0.78 | $5.42 |
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 | $884.7M |
| Total DebtLower is stronger | $8.6B | — |
| Stockholders' EquityBook value | $752.0M | $2.1B |
| Total Assets | $12.9B | $5.3B |
| Debt / EquityLower = less leverage | 11.49× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $574.0M | $884.7M | ||
| Q3 25 | $672.0M | $985.8M | ||
| Q2 25 | $599.0M | $1.0B | ||
| Q1 25 | $547.0M | $1.2B | ||
| Q4 24 | $675.0M | $826.8M | ||
| Q3 24 | $763.0M | $1.3B | ||
| Q2 24 | $704.0M | $1.3B | ||
| Q1 24 | $575.0M | $1.3B |
| 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 | $2.1B | ||
| Q3 25 | $906.0M | $2.1B | ||
| Q2 25 | $733.0M | $2.2B | ||
| Q1 25 | $542.0M | $2.1B | ||
| Q4 24 | $472.0M | $1.9B | ||
| Q3 24 | $493.0M | $2.3B | ||
| Q2 24 | $144.0M | $2.2B | ||
| Q1 24 | $48.0M | $2.1B |
| Q4 25 | $12.9B | $5.3B | ||
| Q3 25 | $13.6B | $5.2B | ||
| Q2 25 | $13.5B | $5.2B | ||
| Q1 25 | $13.2B | $5.3B | ||
| Q4 24 | $13.1B | $5.0B | ||
| Q3 24 | $12.8B | $5.2B | ||
| Q2 24 | $12.2B | $5.2B | ||
| Q1 24 | $11.9B | $5.3B |
| 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 | $316.3M |
| Free Cash FlowOCF − Capex | $96.0M | $248.1M |
| FCF MarginFCF / Revenue | 6.4% | 13.2% |
| Capex IntensityCapex / Revenue | 3.0% | 3.6% |
| Cash ConversionOCF / Net Profit | — | 1.31× |
| TTM Free Cash FlowTrailing 4 quarters | $538.0M | $1.1B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $141.0M | $316.3M | ||
| Q3 25 | $264.0M | $282.7M | ||
| Q2 25 | $220.0M | $118.9M | ||
| Q1 25 | $75.0M | $633.5M | ||
| Q4 24 | $390.0M | $253.5M | ||
| Q3 24 | $141.0M | $246.5M | ||
| Q2 24 | $332.0M | $226.8M | ||
| Q1 24 | $76.0M | $674.9M |
| Q4 25 | $96.0M | $248.1M | ||
| Q3 25 | $218.0M | $230.7M | ||
| Q2 25 | $181.0M | $60.7M | ||
| Q1 25 | $43.0M | $566.3M | ||
| Q4 24 | $335.0M | $170.1M | ||
| Q3 24 | $99.0M | $215.1M | ||
| Q2 24 | $300.0M | $187.3M | ||
| Q1 24 | $30.0M | $621.2M |
| Q4 25 | 6.4% | 13.2% | ||
| Q3 25 | 13.6% | 12.6% | ||
| Q2 25 | 11.4% | 3.5% | ||
| Q1 25 | 2.8% | 23.0% | ||
| Q4 24 | 21.0% | 9.4% | ||
| Q3 24 | 6.3% | 12.0% | ||
| Q2 24 | 18.7% | 11.3% | ||
| Q1 24 | 1.8% | 27.3% |
| Q4 25 | 3.0% | 3.6% | ||
| Q3 25 | 2.9% | 2.8% | ||
| Q2 25 | 2.4% | 3.4% | ||
| Q1 25 | 2.1% | 2.7% | ||
| Q4 24 | 3.5% | 4.6% | ||
| Q3 24 | 2.7% | 1.8% | ||
| Q2 24 | 2.0% | 2.4% | ||
| Q1 24 | 2.8% | 2.4% |
| Q4 25 | — | 1.31× | ||
| Q3 25 | 1.65× | 1.14× | ||
| Q2 25 | 1.52× | 0.51× | ||
| Q1 25 | 0.86× | 1.65× | ||
| Q4 24 | 3.58× | 1.02× | ||
| Q3 24 | 0.39× | 1.09× | ||
| Q2 24 | 1.70× | 0.85× | ||
| Q1 24 | 0.38× | 1.90× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
