vs
Side-by-side financial comparison of Atlas Energy Solutions Inc. (AESI) and EDGEWELL PERSONAL CARE Co (EPC). Click either name above to swap in a different company.
EDGEWELL PERSONAL CARE Co is the larger business by last-quarter revenue ($422.8M vs $265.6M, roughly 1.6× Atlas Energy Solutions Inc.). Atlas Energy Solutions Inc. runs the higher net margin — 0.5% vs -15.5%, a 16.0% gap on every dollar of revenue. On growth, Atlas Energy Solutions Inc. posted the faster year-over-year revenue change (-10.8% vs -11.6%). Over the past eight quarters, Atlas Energy Solutions Inc.'s revenue compounded faster (-3.9% CAGR vs -16.0%).
Atlas Copco Group is a Swedish multinational industrial company. It manufactures compressors, vacuum equipment, pumps, generators, assembly tools, quality assurance equipment and other products and systems for industrial applications and mobile power generation. The products are sold in around 180 countries.
The Edgewell Personal Care Company is an American multinational consumer products company headquartered in Shelton, Connecticut. It was formed in 2015 following the corporate spin-off from Energizer Holdings, Inc..
AESI vs EPC — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $265.6M | $422.8M |
| Net Profit | $1.2M | $-65.7M |
| Gross Margin | 2.4% | 38.1% |
| Operating Margin | — | -4.5% |
| Net Margin | 0.5% | -15.5% |
| Revenue YoY | -10.8% | -11.6% |
| Net Profit YoY | — | -3028.6% |
| EPS (diluted) | $0.01 | $-1.41 |
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.
| Q1 26 | $265.6M | — | ||
| Q4 25 | $249.4M | $422.8M | ||
| Q3 25 | $259.6M | $600.5M | ||
| Q2 25 | $288.7M | $627.2M | ||
| Q1 25 | $297.6M | $580.7M | ||
| Q4 24 | $271.3M | $415.1M | ||
| Q3 24 | $304.4M | $517.6M | ||
| Q2 24 | $287.5M | $647.8M |
| Q1 26 | $1.2M | — | ||
| Q4 25 | $-22.2M | $-65.7M | ||
| Q3 25 | $-23.7M | $-30.6M | ||
| Q2 25 | $-5.6M | $29.1M | ||
| Q1 25 | $1.2M | $29.0M | ||
| Q4 24 | $14.4M | $-2.1M | ||
| Q3 24 | $3.9M | $8.8M | ||
| Q2 24 | $14.8M | $49.0M |
| Q1 26 | 2.4% | — | ||
| Q4 25 | 8.1% | 38.1% | ||
| Q3 25 | 9.2% | 37.9% | ||
| Q2 25 | 18.1% | 42.8% | ||
| Q1 25 | 18.3% | 44.1% | ||
| Q4 24 | 18.4% | 41.6% | ||
| Q3 24 | 17.4% | 41.1% | ||
| Q2 24 | 21.0% | 44.3% |
| Q1 26 | — | — | ||
| Q4 25 | -6.0% | -4.5% | ||
| Q3 25 | -7.1% | -4.2% | ||
| Q2 25 | 2.5% | 8.6% | ||
| Q1 25 | 5.2% | 10.1% | ||
| Q4 24 | 11.3% | 2.2% | ||
| Q3 24 | 5.0% | 3.9% | ||
| Q2 24 | 9.8% | 12.8% |
| Q1 26 | 0.5% | — | ||
| Q4 25 | -8.9% | -15.5% | ||
| Q3 25 | -9.1% | -5.1% | ||
| Q2 25 | -1.9% | 4.6% | ||
| Q1 25 | 0.4% | 5.0% | ||
| Q4 24 | 5.3% | -0.5% | ||
| Q3 24 | 1.3% | 1.7% | ||
| Q2 24 | 5.2% | 7.6% |
| Q1 26 | $0.01 | — | ||
| Q4 25 | $-0.19 | $-1.41 | ||
| Q3 25 | $-0.19 | $-0.65 | ||
| Q2 25 | $-0.04 | $0.62 | ||
| Q1 25 | $0.01 | $0.60 | ||
| Q4 24 | $0.12 | $-0.04 | ||
| Q3 24 | $0.04 | $0.18 | ||
| Q2 24 | $0.13 | $0.98 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $39.8M | — |
| Total DebtLower is stronger | $65.6M | $1.5B |
| Stockholders' EquityBook value | $1.2B | $1.5B |
| Total Assets | $2.3B | $3.8B |
| Debt / EquityLower = less leverage | 0.06× | 1.03× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $39.8M | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $209.1M | ||
| Q2 24 | — | — |
| Q1 26 | $65.6M | — | ||
| Q4 25 | $604.2M | $1.5B | ||
| Q3 25 | $529.1M | $1.4B | ||
| Q2 25 | $533.8M | $1.4B | ||
| Q1 25 | $538.5M | $1.4B | ||
| Q4 24 | $0 | $1.4B | ||
| Q3 24 | $180.0M | $1.3B | ||
| Q2 24 | $180.0M | $1.3B |
| Q1 26 | $1.2B | — | ||
| Q4 25 | $1.2B | $1.5B | ||
| Q3 25 | $1.2B | $1.6B | ||
| Q2 25 | $1.3B | $1.6B | ||
| Q1 25 | $1.3B | $1.5B | ||
| Q4 24 | $1.0B | $1.5B | ||
| Q3 24 | $1.0B | $1.6B | ||
| Q2 24 | $1.1B | $1.6B |
| Q1 26 | $2.3B | — | ||
| Q4 25 | $2.2B | $3.8B | ||
| Q3 25 | $2.2B | $3.8B | ||
| Q2 25 | $2.2B | $3.8B | ||
| Q1 25 | $2.3B | $3.8B | ||
| Q4 24 | $2.0B | $3.7B | ||
| Q3 24 | $2.0B | $3.7B | ||
| Q2 24 | $2.0B | $3.7B |
| Q1 26 | 0.06× | — | ||
| Q4 25 | 0.50× | 1.03× | ||
| Q3 25 | 0.43× | 0.89× | ||
| Q2 25 | 0.42× | 0.88× | ||
| Q1 25 | 0.41× | 0.95× | ||
| Q4 24 | 0.00× | 0.97× | ||
| Q3 24 | 0.17× | 0.81× | ||
| Q2 24 | 0.17× | 0.82× |
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 | — | $-125.9M |
| Free Cash FlowOCF − Capex | — | $-137.5M |
| FCF MarginFCF / Revenue | — | -32.5% |
| Capex IntensityCapex / Revenue | 9.3% | 2.7% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $36.3M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $3.7M | $-125.9M | ||
| Q3 25 | $32.4M | $74.1M | ||
| Q2 25 | $88.6M | $114.8M | ||
| Q1 25 | $-7.5M | $45.1M | ||
| Q4 24 | $70.9M | $-115.6M | ||
| Q3 24 | $85.2M | $-388.3M | ||
| Q2 24 | $60.9M | $101.2M |
| Q1 26 | — | — | ||
| Q4 25 | $-18.1M | $-137.5M | ||
| Q3 25 | $-1.4M | $46.5M | ||
| Q2 25 | $48.4M | $99.3M | ||
| Q1 25 | $-59.8M | $28.0M | ||
| Q4 24 | $-5.6M | $-132.4M | ||
| Q3 24 | $-1.1M | $-414.2M | ||
| Q2 24 | $-54.9M | $88.6M |
| Q1 26 | — | — | ||
| Q4 25 | -7.3% | -32.5% | ||
| Q3 25 | -0.5% | 7.7% | ||
| Q2 25 | 16.8% | 15.8% | ||
| Q1 25 | -20.1% | 4.8% | ||
| Q4 24 | -2.1% | -31.9% | ||
| Q3 24 | -0.4% | -80.0% | ||
| Q2 24 | -19.1% | 13.7% |
| Q1 26 | 9.3% | — | ||
| Q4 25 | 8.7% | 2.7% | ||
| Q3 25 | 13.0% | 4.6% | ||
| Q2 25 | 13.9% | 2.5% | ||
| Q1 25 | 17.6% | 2.9% | ||
| Q4 24 | 28.2% | 4.0% | ||
| Q3 24 | 28.3% | 5.0% | ||
| Q2 24 | 40.3% | 1.9% |
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 3.95× | ||
| Q1 25 | -6.11× | 1.56× | ||
| Q4 24 | 4.92× | — | ||
| Q3 24 | 21.74× | -44.13× | ||
| Q2 24 | 4.10× | 2.07× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
AESI
| Service revenue | $139.1M | 52% |
| Product revenue | $108.9M | 41% |
| Rental revenue | $17.5M | 7% |
EPC
| Other | $242.0M | 57% |
| Sunand Skin Care Segment | $131.5M | 31% |
| Shavinggelsandcreams | $32.3M | 8% |
| Wipes And Other Skin Care Products | $17.0M | 4% |
