Income Statement
ORGANON & CO.
OGN
Performance Overview
Click any row in the table to add it to this chart
in millions USD
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY |
|---|---|---|---|---|---|
|
Revenue
|
6,216.00 | 6,403.00 | 6,263.00 | 6,174.00 | 6,304.00 |
|
Cost of Revenue
|
2,903.00 | 2,688.00 | 2,515.00 | 2,294.00 | 2,382.00 |
|
Gross Profit
|
3,313.00 | 3,715.00 | 3,748.00 | 3,880.00 | 3,922.00 |
|
Operating Expenses
|
1,721.00 | 1,760.00 | 1,893.00 | 1,704.00 | 2,111.00 |
|
Research & Development
|
366.00 | 469.00 | 528.00 | 471.00 | 443.00 |
|
Selling, General & Administrative
|
1,721.00 | 1,760.00 | 1,893.00 | 1,704.00 | 1,668.00 |
|
Other Operating Expenses
|
- | - | - | - | - |
|
Operating Income
|
1,592.00 | 1,955.00 | 1,855.00 | 2,176.00 | 1,811.00 |
|
Non-Operating Income
|
1,167.00 | 1,148.00 | 1,182.00 | 1,054.00 | 282.00 |
|
Interest Income
|
- | - | - | - | - |
|
Interest Expense
|
504.00 | 520.00 | 527.00 | 422.00 | 258.00 |
|
Other Non-Op Income / Expense
|
- | - | - | - | - |
|
Income Before Tax
|
425.00 | 807.00 | 673.00 | 1,122.00 | 1,529.00 |
|
Income Tax Expense
|
238.00 | -57.00 | -350.00 | 205.00 | 178.00 |
|
Non-Controlling Interest
|
- | - | - | - | - |
|
Net Income
|
187.00 | 864.00 | 1,023.00 | 917.00 | 1,351.00 |
Supplemental
Per share data, derived & other items — not part of the income statement
in millions USD unless noted
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY |
|---|---|---|---|---|---|
|
Depreciation & Amortization
|
- | - | - | - | - |
|
EBITDA
|
1,592.00 | 1,955.00 | 1,855.00 | 2,176.00 | 1,811.00 |
|
Earnings Per Share (Basic)
|
0.72 | 3.36 | 4.01 | 3.61 | 5.33 |
|
Diluted EPS
|
0.72 | 3.33 | 3.99 | 3.59 | 5.31 |
|
Weighted Average Shares
|
259.50 | 257.05 | 255.24 | 254.08 | 253.54 |
|
Diluted Weighted Avg Shares
|
260.76 | 259.15 | 256.27 | 255.17 | 254.19 |
|
Comprehensive Income
|
309.00 | 756.00 | 1,046.00 | 866.00 | 1,449.00 |