Organon & Co. - OGN - Fundamentals - Financial Statements

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	10,500	9,777	7,777	8,096	6,304	6,174	6,263	6,403	6,216	2,970	📊
Revenue Growth (1Y)	--	-6.89%	-20.46%	+4.10%	-22.13%	-2.06%	+1.44%	+2.24%	-2.92%	-52.22%	📊
Revenue Growth (5Y)	--	--	--	--	-39.96%	-36.85%	-19.47%	-20.91%	-1.40%	-52.88%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	4,588	4,693	2,274	3,347	2,382	2,294	2,515	2,688	2,854	1,426	📊
Cost of Revenue Growth (1Y)	--	+2.29%	-51.54%	+47.19%	-28.83%	-3.69%	+9.63%	+6.88%	+6.18%	-50.02%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-48.08%	-51.12%	+10.60%	-19.69%	+19.82%	-40.12%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	5,912	5,084	5,503	4,749	3,922	3,880	3,748	3,715	3,362	1,544	📊
Gross Profit Growth (1Y)	--	-14.01%	+8.24%	-13.70%	-17.41%	-1.07%	-3.40%	-0.88%	-9.50%	-54.08%	📊
Gross Profit Growth (5Y)	--	--	--	--	-33.66%	-23.68%	-31.89%	-21.77%	-14.28%	-60.64%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	2,640	2,378	1,663	1,970	2,111	2,175	2,421	2,229	2,087	1,042	📊
Operating Expenses Growth (1Y)	--	-9.92%	-30.07%	+18.46%	+7.16%	+3.03%	+11.31%	-7.93%	-6.37%	-50.07%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-20.04%	-8.54%	+45.58%	+13.15%	-1.14%	-50.64%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	2,285	2,013	1,443	1,666	1,668	1,704	1,893	1,760	1,711	858	📊
Research and Development	355	365	220	304	443	471	528	469	366	184	📊
Other Income Expenses	0	142	7	-29	-279	-15	0	0	10	--	📊
EBITDA	5,079	4,379	4,180	2,989	1,814	1,690	1,436	1,613	1,638	679	📊
EBITDA Growth (1Y)	--	-13.78%	-4.54%	-28.49%	-39.31%	-6.84%	-15.03%	+12.33%	+1.57%	-58.57%	📊
EBITDA Growth (5Y)	--	--	--	--	-64.28%	-61.41%	-65.65%	-46.04%	-9.68%	-62.59%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	1,973	1,673	354	142	195	212	236	277	353	177	📊
Operating Income	3,272	2,706	3,847	2,849	1,619	1,478	1,327	1,486	1,285	502	📊
Operating Income Growth (1Y)	--	-17.30%	+42.17%	-25.94%	-43.17%	-8.71%	-10.22%	+11.98%	-13.53%	-60.96%	📊
Operating Income Growth (5Y)	--	--	--	--	-50.52%	-45.38%	-65.51%	-47.84%	-20.63%	-69.01%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Interest Expense	0	0	6	6	258	422	527	520	504	232	📊
Pre Tax Income	3,099	2,729	3,696	2,680	1,529	1,122	673	807	425	65	📊
Tax Provision	1,298	576	390	520	178	205	-350	-57	238	124	📊
NET INCOME	1,801	2,153	3,218	2,160	1,351	917	1,023	864	187	-59	📊
Net Income Growth (1Y)	--	+19.54%	+49.47%	-32.88%	-37.45%	-32.12%	+11.56%	-15.54%	-78.36%	-131.41%	📊
Net Income Growth (5Y)	--	--	--	--	-24.99%	-57.41%	-68.21%	-60.00%	-86.16%	-104.35%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Basic EPS	7.11	8.51	12.71	8.52	5.33	3.61	4.01	3.36	0.72	0.79	📊
Diluted EPS	7.11	8.51	12.71	8.52	5.33	3.59	3.99	3.33	0.72	0.77	📊
Basic Average Shares	253	253	253	254	254	254	255	257	259	261	📊
Diluted Average Shares	253	253	253	254	254	255	256	259	261	264	📊

Breakdown

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

10,500

9,777

7,777

8,096

6,304

6,174

6,263

6,403

6,216

2,970

📊

Revenue Growth (1Y)

-6.89%

-20.46%

+4.10%

-22.13%

-2.06%

+1.44%

+2.24%

-2.92%

-52.22%

📊

Revenue Growth (5Y)

-39.96%

-36.85%

-19.47%

-20.91%

-1.40%

-52.88%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

4,588

4,693

2,274

3,347

2,382

2,294

2,515

2,688

2,854

1,426

📊

Cost of Revenue Growth (1Y)

+2.29%

-51.54%

+47.19%

-28.83%

-3.69%

+9.63%

+6.88%

+6.18%

-50.02%

📊

Cost of Revenue Growth (5Y)

-48.08%

-51.12%

+10.60%

-19.69%

+19.82%

-40.12%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

5,912

5,084

5,503

4,749

3,922

3,880

3,748

3,715

3,362

1,544

📊

Gross Profit Growth (1Y)

-14.01%

+8.24%

-13.70%

-17.41%

-1.07%

-3.40%

-0.88%

-9.50%

-54.08%

📊

Gross Profit Growth (5Y)

-33.66%

-23.68%

-31.89%

-21.77%

-14.28%

-60.64%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

2,640

2,378

1,663

1,970

2,111

2,175

2,421

2,229

2,087

1,042

📊

Operating Expenses Growth (1Y)

-9.92%

-30.07%

+18.46%

+7.16%

+3.03%

+11.31%

-7.93%

-6.37%

-50.07%

📊

Operating Expenses Growth (5Y)

-20.04%

-8.54%

+45.58%

+13.15%

-1.14%

-50.64%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

2,285

2,013

1,443

1,666

1,668

1,704

1,893

1,760

1,711

858

📊

Research and Development

355

365

220

304

443

471

528

469

366

184

📊

Other Income Expenses

142

-29

-279

-15

📊

EBITDA

5,079

4,379

4,180

2,989

1,814

1,690

1,436

1,613

1,638

679

📊

EBITDA Growth (1Y)

-13.78%

-4.54%

-28.49%

-39.31%

-6.84%

-15.03%

+12.33%

+1.57%

-58.57%

📊

EBITDA Growth (5Y)

-64.28%

-61.41%

-65.65%

-46.04%

-9.68%

-62.59%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

1,973

1,673

354

142

195

212

236

277

353

177

📊

Operating Income

3,272

2,706

3,847

2,849

1,619

1,478

1,327

1,486

1,285

502

📊

Operating Income Growth (1Y)

-17.30%

+42.17%

-25.94%

-43.17%

-8.71%

-10.22%

+11.98%

-13.53%

-60.96%

📊

Operating Income Growth (5Y)

-50.52%

-45.38%

-65.51%

-47.84%

-20.63%

-69.01%

📊

Operating Income Growth (10Y)

📊

Interest Expense

258

422

527

520

504

232

📊

Pre Tax Income

3,099

2,729

3,696

2,680

1,529

1,122

673

807

425

📊

Tax Provision

1,298

576

390

520

178

205

-350

-57

238

124

📊

NET INCOME

1,801

2,153

3,218

2,160

1,351

917

1,023

864

187

-59

📊

Net Income Growth (1Y)

+19.54%

+49.47%

-32.88%

-37.45%

-32.12%

+11.56%

-15.54%

-78.36%

-131.41%

📊

Net Income Growth (5Y)

-24.99%

-57.41%

-68.21%

-60.00%

-86.16%

-104.35%

📊

Net Income Growth (10Y)

📊

Basic EPS

7.11

8.51

12.71

8.52

5.33

3.61

4.01

3.36

0.72

0.79

📊

Diluted EPS

7.11

8.51

12.71

8.52

5.33

3.59

3.99

3.33

0.72

0.77

📊

Basic Average Shares

253

254

255

257

259

261

📊

Diluted Average Shares

253

254

255

256

259

261

264

📊

Breakdown	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	10,500	9,777	7,777	8,096	6,304	6,174	6,263	6,403	6,216	2,970	📊
Revenue Growth (1Y)	--	-6.89%	-20.46%	+4.10%	-22.13%	-2.06%	+1.44%	+2.24%	-2.92%	-52.22%	📊
Revenue Growth (5Y)	--	--	--	--	-39.96%	-36.85%	-19.47%	-20.91%	-1.40%	-52.88%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	4,588	4,693	2,274	3,347	2,382	2,294	2,515	2,688	2,854	1,426	📊
Cost of Revenue Growth (1Y)	--	+2.29%	-51.54%	+47.19%	-28.83%	-3.69%	+9.63%	+6.88%	+6.18%	-50.02%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-48.08%	-51.12%	+10.60%	-19.69%	+19.82%	-40.12%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	5,912	5,084	5,503	4,749	3,922	3,880	3,748	3,715	3,362	1,544	📊
Gross Profit Growth (1Y)	--	-14.01%	+8.24%	-13.70%	-17.41%	-1.07%	-3.40%	-0.88%	-9.50%	-54.08%	📊
Gross Profit Growth (5Y)	--	--	--	--	-33.66%	-23.68%	-31.89%	-21.77%	-14.28%	-60.64%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	2,640	2,378	1,663	1,970	2,111	2,175	2,421	2,229	2,087	1,042	📊
Operating Expenses Growth (1Y)	--	-9.92%	-30.07%	+18.46%	+7.16%	+3.03%	+11.31%	-7.93%	-6.37%	-50.07%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-20.04%	-8.54%	+45.58%	+13.15%	-1.14%	-50.64%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	2,285	2,013	1,443	1,666	1,668	1,704	1,893	1,760	1,711	858	📊
Research and Development	355	365	220	304	443	471	528	469	366	184	📊
Other Income Expenses	0	142	7	-29	-279	-15	0	0	10	--	📊
EBITDA	5,079	4,379	4,180	2,989	1,814	1,690	1,436	1,613	1,638	679	📊
EBITDA Growth (1Y)	--	-13.78%	-4.54%	-28.49%	-39.31%	-6.84%	-15.03%	+12.33%	+1.57%	-58.57%	📊
EBITDA Growth (5Y)	--	--	--	--	-64.28%	-61.41%	-65.65%	-46.04%	-9.68%	-62.59%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	1,973	1,673	354	142	195	212	236	277	353	177	📊
Operating Income	3,272	2,706	3,847	2,849	1,619	1,478	1,327	1,486	1,285	502	📊
Operating Income Growth (1Y)	--	-17.30%	+42.17%	-25.94%	-43.17%	-8.71%	-10.22%	+11.98%	-13.53%	-60.96%	📊
Operating Income Growth (5Y)	--	--	--	--	-50.52%	-45.38%	-65.51%	-47.84%	-20.63%	-69.01%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Interest Expense	0	0	6	6	258	422	527	520	504	232	📊
Pre Tax Income	3,099	2,729	3,696	2,680	1,529	1,122	673	807	425	65	📊
Tax Provision	1,298	576	390	520	178	205	-350	-57	238	124	📊
NET INCOME	1,801	2,153	3,218	2,160	1,351	917	1,023	864	187	-59	📊
Net Income Growth (1Y)	--	+19.54%	+49.47%	-32.88%	-37.45%	-32.12%	+11.56%	-15.54%	-78.36%	-131.41%	📊
Net Income Growth (5Y)	--	--	--	--	-24.99%	-57.41%	-68.21%	-60.00%	-86.16%	-104.35%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Basic EPS	7.11	8.51	12.71	8.52	5.33	3.61	4.01	3.36	0.72	0.79	📊
Diluted EPS	7.11	8.51	12.71	8.52	5.33	3.59	3.99	3.33	0.72	0.77	📊
Basic Average Shares	253	253	253	254	254	254	255	257	259	261	📊
Diluted Average Shares	253	253	253	254	254	255	256	259	261	264	📊

Breakdown

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

10,500

9,777

7,777

8,096

6,304

6,174

6,263

6,403

6,216

2,970

📊

Revenue Growth (1Y)

-6.89%

-20.46%

+4.10%

-22.13%

-2.06%

+1.44%

+2.24%

-2.92%

-52.22%

📊

Revenue Growth (5Y)

-39.96%

-36.85%

-19.47%

-20.91%

-1.40%

-52.88%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

4,588

4,693

2,274

3,347

2,382

2,294

2,515

2,688

2,854

1,426

📊

Cost of Revenue Growth (1Y)

+2.29%

-51.54%

+47.19%

-28.83%

-3.69%

+9.63%

+6.88%

+6.18%

-50.02%

📊

Cost of Revenue Growth (5Y)

-48.08%

-51.12%

+10.60%

-19.69%

+19.82%

-40.12%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

5,912

5,084

5,503

4,749

3,922

3,880

3,748

3,715

3,362

1,544

📊

Gross Profit Growth (1Y)

-14.01%

+8.24%

-13.70%

-17.41%

-1.07%

-3.40%

-0.88%

-9.50%

-54.08%

📊

Gross Profit Growth (5Y)

-33.66%

-23.68%

-31.89%

-21.77%

-14.28%

-60.64%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

2,640

2,378

1,663

1,970

2,111

2,175

2,421

2,229

2,087

1,042

📊

Operating Expenses Growth (1Y)

-9.92%

-30.07%

+18.46%

+7.16%

+3.03%

+11.31%

-7.93%

-6.37%

-50.07%

📊

Operating Expenses Growth (5Y)

-20.04%

-8.54%

+45.58%

+13.15%

-1.14%

-50.64%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

2,285

2,013

1,443

1,666

1,668

1,704

1,893

1,760

1,711

858

📊

Research and Development

355

365

220

304

443

471

528

469

366

184

📊

Other Income Expenses

142

-29

-279

-15

📊

EBITDA

5,079

4,379

4,180

2,989

1,814

1,690

1,436

1,613

1,638

679

📊

EBITDA Growth (1Y)

-13.78%

-4.54%

-28.49%

-39.31%

-6.84%

-15.03%

+12.33%

+1.57%

-58.57%

📊

EBITDA Growth (5Y)

-64.28%

-61.41%

-65.65%

-46.04%

-9.68%

-62.59%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

1,973

1,673

354

142

195

212

236

277

353

177

📊

Operating Income

3,272

2,706

3,847

2,849

1,619

1,478

1,327

1,486

1,285

502

📊

Operating Income Growth (1Y)

-17.30%

+42.17%

-25.94%

-43.17%

-8.71%

-10.22%

+11.98%

-13.53%

-60.96%

📊

Operating Income Growth (5Y)

-50.52%

-45.38%

-65.51%

-47.84%

-20.63%

-69.01%

📊

Operating Income Growth (10Y)

📊

Interest Expense

258

422

527

520

504

232

📊

Pre Tax Income

3,099

2,729

3,696

2,680

1,529

1,122

673

807

425

📊

Tax Provision

1,298

576

390

520

178

205

-350

-57

238

124

📊

NET INCOME

1,801

2,153

3,218

2,160

1,351

917

1,023

864

187

-59

📊

Net Income Growth (1Y)

+19.54%

+49.47%

-32.88%

-37.45%

-32.12%

+11.56%

-15.54%

-78.36%

-131.41%

📊

Net Income Growth (5Y)

-24.99%

-57.41%

-68.21%

-60.00%

-86.16%

-104.35%

📊

Net Income Growth (10Y)

📊

Basic EPS

7.11

8.51

12.71

8.52

5.33

3.61

4.01

3.36

0.72

0.79

📊

Diluted EPS

7.11

8.51

12.71

8.52

5.33

3.59

3.99

3.33

0.72

0.77

📊

Basic Average Shares

253

254

255

257

259

261

📊

Diluted Average Shares

253

254

255

256

259

261

264

📊

Ex-Dividend date
Payment date
Annual Dividend	0.08 ($)
Dividend Yield	0.58%
Shareholders Yield	249.95%
Next Earnings
Market cap	3.59B (USD)
EPS (TTM)	0.79 ($)
P/E (TTM)	17.32 ($)
Last Close	13.68

Next Earnings
Market cap	3.59B (USD)
EPS (TTM)	0.79 ($)
P/E (TTM)	17.32 ($)
Last Close	13.68 ($)

Ex-Dividend date
Payment date
Annual Dividend	0.08 ($)
Dividend Yield	0.58%
Shareholders Yield	249.95%
Next Earnings
Market cap	3.59B (USD)
EPS (TTM)	0.79 ($)
P/E (TTM)	17.32 ($)
Last Close	13.68

Next Earnings
Market cap	3.59B (USD)
EPS (TTM)	0.79 ($)
P/E (TTM)	17.32 ($)
Last Close	13.68 ($)