OGN
Organon & Co.
$13.43
-$0.00(-0.04%)
64
Overall
100
Value
58
Tech
36
Quality
Market Cap
$2.38B
Volume
639.71K
52W Range
$5.69 - $13.48
Target Price
$10.50
Order:
Income Statement
| Metric | Trend | Chart | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $6.3B | $6.2B | $6.3B | $6.4B | $6.2B | ||
| Total Revenue | $6.3B | $6.2B | $6.3B | $6.4B | $6.2B | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $2.4B | $2.3B | $2.5B | $2.7B | $2.9B | ||
| GROSS PROFIT | |||||||
| Gross Profit | $3.9B | $3.9B | $3.7B | $3.7B | $3.3B | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $2.1B | $2.2B | $2.4B | $2.3B | $2.1B | ||
| Research & Development | $443.0M | $471.0M | $528.0M | $469.0M | $366.0M | ||
| Research Expense | $443.0M | $471.0M | $528.0M | $469.0M | $366.0M | ||
| Selling, General & Administrative | $1.7B | $1.7B | $1.9B | $1.8B | $1.7B | ||
| Selling & Marketing Expenses | $236.0M | $255.0M | $209.0M | $81.0M | -- | ||
| General & Administrative Expenses | $1.7B | $1.7B | $1.9B | $1.8B | $1.7B | ||
| Promotion & Advertising | $236.0M | -- | -- | -- | -- | ||
| Salaries & Wages | $-12.0M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $92.0M | $96.0M | $120.0M | $132.0M | -- | ||
| Depreciation & Amortization | $92.0M | -- | -- | -- | -- | ||
| Amortization | $105.0M | $116.0M | $4.6B | $4.7B | -- | ||
| Other Operating Expenses | $-23.0M | -- | -- | -- | -- | ||
| OPERATING INCOME | |||||||
| Operating income | $1.8B | $1.7B | $1.3B | $1.4B | $1.2B | ||
| EBITDA | $2.0B | $1.8B | $1.4B | $1.6B | $1.3B | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | $258.0M | $422.0M | $527.0M | $520.0M | $504.0M | ||
| Net Non-Operating Interest Income/Expense | $-258.0M | $-422.0M | $-527.0M | $-520.0M | $-504.0M | ||
| Gain on Sale of Securities | $-56.0M | -- | -- | -- | -- | ||
| Other Income/Expense | $56.0M | $-161.0M | $8.0M | $2.0M | -- | ||
| SPECIAL ITEMS | |||||||
| Restructring And Mn A Income | $3.0M | $28.0M | $62.0M | $31.0M | $95.0M | ||
| Special Income Charges | $-3.0M | $-28.0M | $-62.0M | $-31.0M | $-396.0M | ||
| Impairment of Capital Assets | $7.0M | -- | -- | -- | $301.0M | ||
| PRE-TAX INCOME | |||||||
| EBIT | $1.8B | $1.5B | $1.2B | $1.3B | $929.0M | ||
| Pre-Tax Income | $1.5B | $1.1B | $673.0M | $807.0M | $425.0M | ||
| INCOME TAX | |||||||
| Tax Provision | $178.0M | $205.0M | $-350.0M | $-57.0M | $238.0M | ||
| NET INCOME | |||||||
| Net Income | $1.4B | $917.0M | $1.0B | $864.0M | $187.0M | ||
| Net Income (Continuing Operations) | $1.4B | $917.0M | $1.0B | $864.0M | $187.0M | ||
| Net Income (Discontinued Operations) | $1.4B | $917.0M | $1.0B | $864.0M | $187.0M | ||
| Net Income (Common Stockholders) | $1.4B | $917.0M | $1.0B | $864.0M | $187.0M | ||
| Normalized Income | -- | -- | -- | -- | $816.8M | ||
| TOTALS | |||||||
| Total Expenses | $4.5B | $4.5B | $4.9B | $5.0B | $5.0B | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $253.5M | $254.1M | $255.2M | $257.0M | $259.5M | ||
| Average Shares Outstanding (Diluted) | $254.2M | $255.2M | $256.3M | $259.2M | $260.8M | ||
| Shares Outstanding | $253.6M | $254.4M | $255.6M | $515.9M | $260.3M | ||
| Basic EPS | $5.33 | $3.61 | $4.01 | $3.36 | $0.72 | ||
| Basic EPS (Continuing Operations) | $5.33 | $3.61 | $4.01 | $3.36 | $0.72 | ||
| Diluted EPS | $5.31 | $3.59 | $3.99 | $3.33 | $0.72 | ||
| Diluted EPS (Continuing Operations) | $5.31 | $3.59 | $3.99 | $3.33 | $0.72 | ||
| Dividend Per Share | -- | $1.12 | $1.12 | $1.12 | $0.34 | ||
| OTHER METRICS | |||||||
| Allowances For Construction | -- | -- | $8.0M | -- | -- | ||
| Commission Expenses | -- | -- | -- | $81.0M | -- | ||
| Other Gand A | $1.7B | $1.7B | $1.9B | $1.8B | $1.7B | ||
| Other Write Down | -- | $107.0M | -- | -- | -- | ||
| Restruct | $3.0M | $28.0M | $62.0M | $31.0M | $95.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | OGN | $13.43 | -0.0% | 639.71K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |