vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and EZCORP INC (EZPW). 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 $382.0M, roughly 1.1× EZCORP INC). EZCORP INC runs the higher net margin — 11.6% vs -15.5%, a 27.1% gap on every dollar of revenue. On growth, EZCORP INC posted the faster year-over-year revenue change (19.3% vs -11.6%). EZCORP INC produced more free cash flow last quarter ($31.7M vs $-137.5M). Over the past eight quarters, EZCORP INC's revenue compounded faster (15.6% CAGR vs -16.0%).
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..
EZCORP, Inc. is an American pawn shop operator based in Austin, Texas which provides services across the United States and Latin America. It is a publicly traded company listed on the NASDAQ stock exchange and is the second largest pawn shop operator in the U.S. after Cash America International.
EPC vs EZPW — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $382.0M |
| Net Profit | $-65.7M | $44.3M |
| Gross Margin | 38.1% | 58.4% |
| Operating Margin | -4.5% | 15.9% |
| Net Margin | -15.5% | 11.6% |
| Revenue YoY | -11.6% | 19.3% |
| Net Profit YoY | -3028.6% | 42.8% |
| EPS (diluted) | $-1.41 | $0.55 |
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.
| Q4 25 | $422.8M | $382.0M | ||
| Q3 25 | $600.5M | $336.8M | ||
| Q2 25 | $627.2M | $311.0M | ||
| Q1 25 | $580.7M | $306.3M | ||
| Q4 24 | $415.1M | $320.2M | ||
| Q3 24 | $517.6M | $294.6M | ||
| Q2 24 | $647.8M | $281.4M | ||
| Q1 24 | $599.4M | $285.6M |
| Q4 25 | $-65.7M | $44.3M | ||
| Q3 25 | $-30.6M | $26.7M | ||
| Q2 25 | $29.1M | $26.5M | ||
| Q1 25 | $29.0M | $25.4M | ||
| Q4 24 | $-2.1M | $31.0M | ||
| Q3 24 | $8.8M | $15.2M | ||
| Q2 24 | $49.0M | $17.9M | ||
| Q1 24 | $36.0M | $21.5M |
| Q4 25 | 38.1% | 58.4% | ||
| Q3 25 | 37.9% | 59.0% | ||
| Q2 25 | 42.8% | 59.1% | ||
| Q1 25 | 44.1% | 58.3% | ||
| Q4 24 | 41.6% | 57.9% | ||
| Q3 24 | 41.1% | 59.5% | ||
| Q2 24 | 44.3% | 59.2% | ||
| Q1 24 | 43.1% | 58.7% |
| Q4 25 | -4.5% | 15.9% | ||
| Q3 25 | -4.2% | 11.0% | ||
| Q2 25 | 8.6% | 11.6% | ||
| Q1 25 | 10.1% | 11.2% | ||
| Q4 24 | 2.2% | 13.1% | ||
| Q3 24 | 3.9% | 8.8% | ||
| Q2 24 | 12.8% | 7.9% | ||
| Q1 24 | 11.7% | 9.6% |
| Q4 25 | -15.5% | 11.6% | ||
| Q3 25 | -5.1% | 7.9% | ||
| Q2 25 | 4.6% | 8.5% | ||
| Q1 25 | 5.0% | 8.3% | ||
| Q4 24 | -0.5% | 9.7% | ||
| Q3 24 | 1.7% | 5.2% | ||
| Q2 24 | 7.6% | 6.4% | ||
| Q1 24 | 6.0% | 7.5% |
| Q4 25 | $-1.41 | $0.55 | ||
| Q3 25 | $-0.65 | $0.35 | ||
| Q2 25 | $0.62 | $0.34 | ||
| Q1 25 | $0.60 | $0.33 | ||
| Q4 24 | $-0.04 | $0.40 | ||
| Q3 24 | $0.18 | $0.20 | ||
| Q2 24 | $0.98 | $0.25 | ||
| Q1 24 | $0.72 | $0.29 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $465.9M |
| Total DebtLower is stronger | $1.5B | $518.6M |
| Stockholders' EquityBook value | $1.5B | $1.1B |
| Total Assets | $3.8B | $2.0B |
| Debt / EquityLower = less leverage | 1.03× | 0.48× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $465.9M | ||
| Q3 25 | — | $469.5M | ||
| Q2 25 | — | $472.1M | ||
| Q1 25 | — | $505.2M | ||
| Q4 24 | — | $174.5M | ||
| Q3 24 | $209.1M | $170.5M | ||
| Q2 24 | — | $218.0M | ||
| Q1 24 | — | $229.1M |
| Q4 25 | $1.5B | $518.6M | ||
| Q3 25 | $1.4B | $518.1M | ||
| Q2 25 | $1.4B | $517.6M | ||
| Q1 25 | $1.4B | $620.5M | ||
| Q4 24 | $1.4B | $327.7M | ||
| Q3 24 | $1.3B | $327.3M | ||
| Q2 24 | $1.3B | $361.3M | ||
| Q1 24 | $1.4B | $360.9M |
| Q4 25 | $1.5B | $1.1B | ||
| Q3 25 | $1.6B | $1.0B | ||
| Q2 25 | $1.6B | $990.1M | ||
| Q1 25 | $1.5B | $851.6M | ||
| Q4 24 | $1.5B | $823.9M | ||
| Q3 24 | $1.6B | $804.6M | ||
| Q2 24 | $1.6B | $801.5M | ||
| Q1 24 | $1.6B | $800.4M |
| Q4 25 | $3.8B | $2.0B | ||
| Q3 25 | $3.8B | $2.0B | ||
| Q2 25 | $3.8B | $1.9B | ||
| Q1 25 | $3.8B | $1.8B | ||
| Q4 24 | $3.7B | $1.5B | ||
| Q3 24 | $3.7B | $1.5B | ||
| Q2 24 | $3.7B | $1.5B | ||
| Q1 24 | $3.8B | $1.5B |
| Q4 25 | 1.03× | 0.48× | ||
| Q3 25 | 0.89× | 0.51× | ||
| Q2 25 | 0.88× | 0.52× | ||
| Q1 25 | 0.95× | 0.73× | ||
| Q4 24 | 0.97× | 0.40× | ||
| Q3 24 | 0.81× | 0.41× | ||
| Q2 24 | 0.82× | 0.45× | ||
| Q1 24 | 0.88× | 0.45× |
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 | $39.1M |
| Free Cash FlowOCF − Capex | $-137.5M | $31.7M |
| FCF MarginFCF / Revenue | -32.5% | 8.3% |
| Capex IntensityCapex / Revenue | 2.7% | 2.0% |
| Cash ConversionOCF / Net Profit | — | 0.88× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $121.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $39.1M | ||
| Q3 25 | $74.1M | $51.3M | ||
| Q2 25 | $114.8M | $34.8M | ||
| Q1 25 | $45.1M | $36.9M | ||
| Q4 24 | $-115.6M | $26.0M | ||
| Q3 24 | $-388.3M | $43.3M | ||
| Q2 24 | $101.2M | $33.7M | ||
| Q1 24 | $129.0M | $15.1M |
| Q4 25 | $-137.5M | $31.7M | ||
| Q3 25 | $46.5M | $35.7M | ||
| Q2 25 | $99.3M | $25.7M | ||
| Q1 25 | $28.0M | $28.6M | ||
| Q4 24 | $-132.4M | $20.4M | ||
| Q3 24 | $-414.2M | $24.4M | ||
| Q2 24 | $88.6M | $30.5M | ||
| Q1 24 | $117.5M | $8.6M |
| Q4 25 | -32.5% | 8.3% | ||
| Q3 25 | 7.7% | 10.6% | ||
| Q2 25 | 15.8% | 8.3% | ||
| Q1 25 | 4.8% | 9.3% | ||
| Q4 24 | -31.9% | 6.4% | ||
| Q3 24 | -80.0% | 8.3% | ||
| Q2 24 | 13.7% | 10.8% | ||
| Q1 24 | 19.6% | 3.0% |
| Q4 25 | 2.7% | 2.0% | ||
| Q3 25 | 4.6% | 4.6% | ||
| Q2 25 | 2.5% | 2.9% | ||
| Q1 25 | 2.9% | 2.7% | ||
| Q4 24 | 4.0% | 1.8% | ||
| Q3 24 | 5.0% | 6.4% | ||
| Q2 24 | 1.9% | 1.1% | ||
| Q1 24 | 1.9% | 2.3% |
| Q4 25 | — | 0.88× | ||
| Q3 25 | — | 1.92× | ||
| Q2 25 | 3.95× | 1.31× | ||
| Q1 25 | 1.56× | 1.45× | ||
| Q4 24 | — | 0.84× | ||
| Q3 24 | -44.13× | 2.85× | ||
| Q2 24 | 2.07× | 1.88× | ||
| Q1 24 | 3.58× | 0.70× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
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% |
EZPW
| Merchandise | $210.1M | 55% |
| Pawn Service | $131.9M | 35% |
| Jewelry Scrap | $39.9M | 10% |
