vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and FOX FACTORY HOLDING CORP (FOXF). 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 $376.4M, roughly 1.1× FOX FACTORY HOLDING CORP). FOX FACTORY HOLDING CORP runs the higher net margin — -0.2% vs -15.5%, a 15.4% gap on every dollar of revenue. On growth, FOX FACTORY HOLDING CORP posted the faster year-over-year revenue change (4.8% vs -11.6%). FOX FACTORY HOLDING CORP produced more free cash flow last quarter ($-2.5M vs $-137.5M). Over the past eight quarters, FOX FACTORY HOLDING CORP's revenue compounded faster (6.4% 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..
Fox Factory Holding Corp. is an American company best known for their Fox Racing Shox brand of off-road racing suspension components.
EPC vs FOXF — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $376.4M |
| Net Profit | $-65.7M | $-634.0K |
| Gross Margin | 38.1% | 30.4% |
| Operating Margin | -4.5% | 4.0% |
| Net Margin | -15.5% | -0.2% |
| Revenue YoY | -11.6% | 4.8% |
| Net Profit YoY | -3028.6% | -113.3% |
| EPS (diluted) | $-1.41 | $-0.02 |
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 | $376.4M | ||
| Q3 25 | $600.5M | $374.9M | ||
| Q2 25 | $627.2M | $355.0M | ||
| Q1 25 | $580.7M | $352.8M | ||
| Q4 24 | $415.1M | — | ||
| Q3 24 | $517.6M | $359.1M | ||
| Q2 24 | $647.8M | $348.5M | ||
| Q1 24 | $599.4M | $333.5M |
| Q4 25 | $-65.7M | $-634.0K | ||
| Q3 25 | $-30.6M | $2.7M | ||
| Q2 25 | $29.1M | $-259.7M | ||
| Q1 25 | $29.0M | $-141.0K | ||
| Q4 24 | $-2.1M | — | ||
| Q3 24 | $8.8M | $4.8M | ||
| Q2 24 | $49.0M | $5.4M | ||
| Q1 24 | $36.0M | $-3.5M |
| Q4 25 | 38.1% | 30.4% | ||
| Q3 25 | 37.9% | 31.2% | ||
| Q2 25 | 42.8% | 30.9% | ||
| Q1 25 | 44.1% | 28.9% | ||
| Q4 24 | 41.6% | — | ||
| Q3 24 | 41.1% | 29.9% | ||
| Q2 24 | 44.3% | 31.8% | ||
| Q1 24 | 43.1% | 30.9% |
| Q4 25 | -4.5% | 4.0% | ||
| Q3 25 | -4.2% | 4.9% | ||
| Q2 25 | 8.6% | -70.6% | ||
| Q1 25 | 10.1% | 3.2% | ||
| Q4 24 | 2.2% | — | ||
| Q3 24 | 3.9% | 5.2% | ||
| Q2 24 | 12.8% | 5.3% | ||
| Q1 24 | 11.7% | 2.7% |
| Q4 25 | -15.5% | -0.2% | ||
| Q3 25 | -5.1% | 0.7% | ||
| Q2 25 | 4.6% | -73.1% | ||
| Q1 25 | 5.0% | -0.0% | ||
| Q4 24 | -0.5% | — | ||
| Q3 24 | 1.7% | 1.3% | ||
| Q2 24 | 7.6% | 1.6% | ||
| Q1 24 | 6.0% | -1.0% |
| Q4 25 | $-1.41 | $-0.02 | ||
| Q3 25 | $-0.65 | $0.07 | ||
| Q2 25 | $0.62 | $-6.23 | ||
| Q1 25 | $0.60 | $0.00 | ||
| Q4 24 | $-0.04 | — | ||
| Q3 24 | $0.18 | $0.11 | ||
| Q2 24 | $0.98 | $0.13 | ||
| Q1 24 | $0.72 | $-0.08 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | — |
| Total DebtLower is stronger | $1.5B | $536.7M |
| Stockholders' EquityBook value | $1.5B | $956.0M |
| Total Assets | $3.8B | $2.0B |
| Debt / EquityLower = less leverage | 1.03× | 0.56× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $71.7M | ||
| Q4 24 | — | — | ||
| Q3 24 | $209.1M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $1.5B | $536.7M | ||
| Q3 25 | $1.4B | $541.8M | ||
| Q2 25 | $1.4B | $546.9M | ||
| Q1 25 | $1.4B | $552.1M | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.3B | $558.4M | ||
| Q2 24 | $1.3B | $564.1M | ||
| Q1 24 | $1.4B | $370.4M |
| Q4 25 | $1.5B | $956.0M | ||
| Q3 25 | $1.6B | $958.7M | ||
| Q2 25 | $1.6B | $939.9M | ||
| Q1 25 | $1.5B | $1.2B | ||
| Q4 24 | $1.5B | — | ||
| Q3 24 | $1.6B | $1.2B | ||
| Q2 24 | $1.6B | $1.2B | ||
| Q1 24 | $1.6B | $1.2B |
| Q4 25 | $3.8B | $2.0B | ||
| Q3 25 | $3.8B | $2.0B | ||
| Q2 25 | $3.8B | $1.9B | ||
| Q1 25 | $3.8B | $2.2B | ||
| Q4 24 | $3.7B | — | ||
| Q3 24 | $3.7B | $2.3B | ||
| Q2 24 | $3.7B | $2.3B | ||
| Q1 24 | $3.8B | $2.2B |
| Q4 25 | 1.03× | 0.56× | ||
| Q3 25 | 0.89× | 0.57× | ||
| Q2 25 | 0.88× | 0.58× | ||
| Q1 25 | 0.95× | 0.46× | ||
| Q4 24 | 0.97× | — | ||
| Q3 24 | 0.81× | 0.47× | ||
| Q2 24 | 0.82× | 0.47× | ||
| Q1 24 | 0.88× | 0.31× |
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 | $5.3M |
| Free Cash FlowOCF − Capex | $-137.5M | $-2.5M |
| FCF MarginFCF / Revenue | -32.5% | -0.7% |
| Capex IntensityCapex / Revenue | 2.7% | 2.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $85.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $5.3M | ||
| Q3 25 | $74.1M | $36.8M | ||
| Q2 25 | $114.8M | $680.0K | ||
| Q1 25 | $45.1M | $81.7M | ||
| Q4 24 | $-115.6M | — | ||
| Q3 24 | $-388.3M | $14.1M | ||
| Q2 24 | $101.2M | $26.7M | ||
| Q1 24 | $129.0M | $9.4M |
| Q4 25 | $-137.5M | $-2.5M | ||
| Q3 25 | $46.5M | $24.6M | ||
| Q2 25 | $99.3M | $-6.5M | ||
| Q1 25 | $28.0M | $69.8M | ||
| Q4 24 | $-132.4M | — | ||
| Q3 24 | $-414.2M | $3.2M | ||
| Q2 24 | $88.6M | $15.4M | ||
| Q1 24 | $117.5M | $-555.0K |
| Q4 25 | -32.5% | -0.7% | ||
| Q3 25 | 7.7% | 6.6% | ||
| Q2 25 | 15.8% | -1.8% | ||
| Q1 25 | 4.8% | 19.8% | ||
| Q4 24 | -31.9% | — | ||
| Q3 24 | -80.0% | 0.9% | ||
| Q2 24 | 13.7% | 4.4% | ||
| Q1 24 | 19.6% | -0.2% |
| Q4 25 | 2.7% | 2.1% | ||
| Q3 25 | 4.6% | 3.3% | ||
| Q2 25 | 2.5% | 2.0% | ||
| Q1 25 | 2.9% | 3.4% | ||
| Q4 24 | 4.0% | — | ||
| Q3 24 | 5.0% | 3.0% | ||
| Q2 24 | 1.9% | 3.2% | ||
| Q1 24 | 1.9% | 3.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | 13.41× | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | 2.94× | ||
| Q2 24 | 2.07× | 4.94× | ||
| Q1 24 | 3.58× | — |
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% |
FOXF
| Specialty Sports Group | $132.7M | 35% |
| Powered Vehicles Group | $125.9M | 33% |
| Aftermarket Applications Group | $117.8M | 31% |
