OGN · Organon & Co.
The latest filing no longer states the doubt (first flagged May 4, 2026).
View the 10-Q filed Jul 31, 2026Price & Indicators
Up next
AI Brief
TL;DR.
AI-generated from the earnings call and 8-K · may contain errors · not investment advice
Equibles Rating
blended score · not investment adviceBlended from price, momentum, positioning, fundamentals & volatility · daily-close · not investment advice. Market backdrop is context, not part of the score.
Guidance & track record
Guidance from company 8-Ks · delivered figures from as-reported statements · no analyst estimates involved.
Technicals
trend & momentum for long-term holders BuyIllustrative technical + ownership context — a signal mix, not investment advice.
Key metrics
the company's own KPIs, from written earnings releases and filings| Metric | Latest | Period | YoY |
|---|---|---|---|
| Adjusted EBITDA margin (Non-GAAP) non-GAAP | 28.4% | Q1 2026 | — |
|
|
|||
| Adjusted Non-GAAP Gross Margin non-GAAP | 59% | Three Months Ended March 31, 2026 | — |
|
|
|||
| Adjusted Non-GAAP Gross Profit non-GAAP | $861M | Three Months Ended March 31, 2026 | — |
|
|
|||
GAAP → non-GAAP reconciliationGAAP GAAP Gross Profit $783M
+$21M Manufacturing network costs
+$3M Stock-based compensation
+$47M Amortization
+$7M Acquisition-related costs
+$0M Other
= Adjusted Non-GAAP Gross Profit $861M
|
|||
| Adjusted Non-GAAP Research and development expenses non-GAAP | $86M | Three Months Ended March 31, 2026 | — |
|
|
|||
GAAP → non-GAAP reconciliationGAAP GAAP Research and development expenses $93M
-$3M Manufacturing network costs
-$3M Stock-based compensation
-$1M Other
= Adjusted Non-GAAP Research and development expenses $86M
|
|||
| Adjusted Non-GAAP Selling, general and administrative expenses non-GAAP | $398M | Three Months Ended March 31, 2026 | — |
|
|
|||
GAAP → non-GAAP reconciliationGAAP GAAP Selling, general and administrative expenses $424M
-$13M Stock-based compensation
+$0M Restructuring related charges
-$13M Other
= Adjusted Non-GAAP Selling, general and administrative expenses $398M
|
|||
| EBITDA (Non-GAAP) non-GAAP | $409M | Three Months Ended March 31, 2026 | — |
|
|
|||
| Non-GAAP Adjusted Diluted Earnings per Share non-GAAP | $0.71 | Three Months Ended March 31, 2026 | — |
|
|
|||
GAAP → non-GAAP reconciliationGAAP GAAP Diluted Earnings per Share $0.55
+$0.16 Total impact of Non-GAAP adjustments
= Non-GAAP Adjusted Diluted Earnings per Share $0.71
|
|||
| Non-GAAP Adjusted EBITDA non-GAAP | $415M | Q1 2026 | — |
|
|
|||
GAAP → non-GAAP reconciliationGAAP GAAP Reported Net Income $146M
+$38M Depreciation
+$47M Amortization
+$111M Interest expense
+$67M Income tax expense (benefit)
+$31M Restructuring and related charges
+$27M Manufacturing network related
+$7M Acquisition-related costs
-$5M Change in contingent consideration
-$81M Jada divestiture
+$8M Other costs
+$19M Stock-based compensation
= Adjusted EBITDA (Non-GAAP) $415M
|
|||
| Non-GAAP Adjusted Net Income non-GAAP | $188M | Three Months Ended March 31, 2026 | — |
|
|
|||
GAAP → non-GAAP reconciliationGAAP GAAP Reported Net Income $146M
+$78M Cost of sales adjustments
+$26M Selling, general and administrative adjustments
+$7M Research and development adjustments
-$81M Jada divestiture
+$31M Restructuring
-$5M Change in fair value of contingent consideration
-$3M Other (gain) expense, net
-$11M Tax impact on adjustments above
= Non-GAAP Adjusted Net Income $188M
|
|||
| Adjusted net income non-GAAP | $954M | Full Year 2025 | — |
| Free Cash Flow non-GAAP | $659M | Full Year 2025 | — |
| Free Cash Flow Before One-Time Costs non-GAAP | $960M | Full Year 2025 | — |
Figures exactly as the company stated them in writing · click a metric with a to chart its history · period links open the stating document · "filing" marks figures stated in the 10-K/10-Q · YoY needs an exactly comparable prior-year period
Versus peers
Drug Manufacturers - General — same industry group| Company | Mkt cap | YTD | Rev growth Y/Y | P/E | Short % shares |
|---|---|---|---|---|---|
|
OGN
this stock
Organon & Co.
|
$3.61B | +91.9% | -2.9% | 17.6 | 5.8% |
|
LLY
ELI LILLY & Co
|
$1.11T | +9.3% | +44.7% | 39.5 | 0.7% |
|
JNJ
Johnson & Johnson
|
$645.95B | +29.5% | +6.0% | 31.1 | 0.9% |
|
ABBV
AbbVie Inc.
|
$451.46B | +11.8% | +8.6% | 72.2 | 1.0% |
|
MRK
Merck & Co., Inc.
|
$368.94B | +40.9% | +1.3% | 119.6 | 1.0% |
Peers by industry group · P/E from as-reported trailing EPS · short % is of shares outstanding
At a glance
key data from every sectionPerformance
| 5D | 20D | 120D | MTD | YTD | |
|---|---|---|---|---|---|
| OGN | +0.1% | +1.6% | +110.7% | +1.6% | +91.9% |
| SPY | +0.5% | +3.0% | +13.4% | +3.0% | +12.8% |
| vs SPY | -0.4% | -1.4% | +97.3% | -1.4% | +79.1% |
Capital returns
Dividends per share over the trailing 365 days by ex-date · buyback figures as last reported in SEC filings ("spent" derived as authorized − remaining; when several programs run concurrently, authorized is their combined total per the newest filing) · components shown separately — trailing-year buyback spend isn't tracked, so no combined shareholder yield is derived.