vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Frontdoor, Inc. (FTDR). Click either name above to swap in a different company.
Frontdoor, Inc. is the larger business by last-quarter revenue ($451.0M vs $422.8M, roughly 1.1× EDGEWELL PERSONAL CARE Co). Frontdoor, Inc. runs the higher net margin — 9.1% vs -15.5%, a 24.6% gap on every dollar of revenue. On growth, Frontdoor, Inc. posted the faster year-over-year revenue change (5.9% vs -11.6%). Frontdoor, Inc. produced more free cash flow last quarter ($114.0M vs $-137.5M). Over the past eight quarters, Frontdoor, Inc.'s revenue compounded faster (-8.8% 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..
Frontdoor, Inc. operates a leading U.S.-focused home services and protection platform. It offers customizable home warranty plans covering repairs and replacements for household appliances, HVAC, plumbing, and electrical systems, plus on-demand access to a network of pre-vetted local service professionals for residential maintenance and repairs.
EPC vs FTDR — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $451.0M |
| Net Profit | $-65.7M | $41.0M |
| Gross Margin | 38.1% | 55.0% |
| Operating Margin | -4.5% | — |
| Net Margin | -15.5% | 9.1% |
| Revenue YoY | -11.6% | 5.9% |
| Net Profit YoY | -3028.6% | 10.8% |
| EPS (diluted) | $-1.41 | $0.57 |
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 | — | $451.0M | ||
| Q4 25 | $422.8M | $432.0M | ||
| Q3 25 | $600.5M | $618.0M | ||
| Q2 25 | $627.2M | $617.0M | ||
| Q1 25 | $580.7M | $426.0M | ||
| Q4 24 | $415.1M | $383.0M | ||
| Q3 24 | $517.6M | $540.0M | ||
| Q2 24 | $647.8M | $542.0M |
| Q1 26 | — | $41.0M | ||
| Q4 25 | $-65.7M | $1.0M | ||
| Q3 25 | $-30.6M | $106.0M | ||
| Q2 25 | $29.1M | $111.0M | ||
| Q1 25 | $29.0M | $37.0M | ||
| Q4 24 | $-2.1M | $9.0M | ||
| Q3 24 | $8.8M | $100.0M | ||
| Q2 24 | $49.0M | $92.0M |
| Q1 26 | — | 55.0% | ||
| Q4 25 | 38.1% | 49.3% | ||
| Q3 25 | 37.9% | 57.1% | ||
| Q2 25 | 42.8% | 57.7% | ||
| Q1 25 | 44.1% | 55.2% | ||
| Q4 24 | 41.6% | 48.0% | ||
| Q3 24 | 41.1% | 56.7% | ||
| Q2 24 | 44.3% | 56.5% |
| Q1 26 | — | — | ||
| Q4 25 | -4.5% | 0.5% | ||
| Q3 25 | -4.2% | 23.0% | ||
| Q2 25 | 8.6% | 23.7% | ||
| Q1 25 | 10.1% | 11.3% | ||
| Q4 24 | 2.2% | 1.6% | ||
| Q3 24 | 3.9% | 24.8% | ||
| Q2 24 | 12.8% | 22.9% |
| Q1 26 | — | 9.1% | ||
| Q4 25 | -15.5% | 0.2% | ||
| Q3 25 | -5.1% | 17.2% | ||
| Q2 25 | 4.6% | 18.0% | ||
| Q1 25 | 5.0% | 8.7% | ||
| Q4 24 | -0.5% | 2.3% | ||
| Q3 24 | 1.7% | 18.5% | ||
| Q2 24 | 7.6% | 17.0% |
| Q1 26 | — | $0.57 | ||
| Q4 25 | $-1.41 | $0.03 | ||
| Q3 25 | $-0.65 | $1.42 | ||
| Q2 25 | $0.62 | $1.48 | ||
| Q1 25 | $0.60 | $0.49 | ||
| Q4 24 | $-0.04 | $0.10 | ||
| Q3 24 | $0.18 | $1.30 | ||
| Q2 24 | $0.98 | $1.18 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $603.0M |
| Total DebtLower is stronger | $1.5B | $1.2B |
| Stockholders' EquityBook value | $1.5B | $230.0M |
| Total Assets | $3.8B | $2.2B |
| Debt / EquityLower = less leverage | 1.03× | 5.07× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $603.0M | ||
| Q4 25 | — | $566.0M | ||
| Q3 25 | — | $563.0M | ||
| Q2 25 | — | $562.0M | ||
| Q1 25 | — | $506.0M | ||
| Q4 24 | — | $436.0M | ||
| Q3 24 | $209.1M | $375.0M | ||
| Q2 24 | — | $419.0M |
| Q1 26 | — | $1.2B | ||
| Q4 25 | $1.5B | $1.1B | ||
| Q3 25 | $1.4B | $1.2B | ||
| Q2 25 | $1.4B | $1.2B | ||
| Q1 25 | $1.4B | $1.2B | ||
| Q4 24 | $1.4B | $1.2B | ||
| Q3 24 | $1.3B | $565.0M | ||
| Q2 24 | $1.3B | $569.0M |
| Q1 26 | — | $230.0M | ||
| Q4 25 | $1.5B | $242.0M | ||
| Q3 25 | $1.6B | $316.0M | ||
| Q2 25 | $1.6B | $254.0M | ||
| Q1 25 | $1.5B | $198.0M | ||
| Q4 24 | $1.5B | $239.0M | ||
| Q3 24 | $1.6B | $261.0M | ||
| Q2 24 | $1.6B | $214.0M |
| Q1 26 | — | $2.2B | ||
| Q4 25 | $3.8B | $2.1B | ||
| Q3 25 | $3.8B | $2.2B | ||
| Q2 25 | $3.8B | $2.2B | ||
| Q1 25 | $3.8B | $2.1B | ||
| Q4 24 | $3.7B | $2.1B | ||
| Q3 24 | $3.7B | $1.2B | ||
| Q2 24 | $3.7B | $1.2B |
| Q1 26 | — | 5.07× | ||
| Q4 25 | 1.03× | 4.73× | ||
| Q3 25 | 0.89× | 3.64× | ||
| Q2 25 | 0.88× | 4.56× | ||
| Q1 25 | 0.95× | 5.88× | ||
| Q4 24 | 0.97× | 4.90× | ||
| Q3 24 | 0.81× | 2.16× | ||
| Q2 24 | 0.82× | 2.66× |
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 | $114.0M |
| FCF MarginFCF / Revenue | -32.5% | 25.3% |
| Capex IntensityCapex / Revenue | 2.7% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $387.0M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $-125.9M | $101.0M | ||
| Q3 25 | $74.1M | $64.0M | ||
| Q2 25 | $114.8M | $127.0M | ||
| Q1 25 | $45.1M | $124.0M | ||
| Q4 24 | $-115.6M | $58.0M | ||
| Q3 24 | $-388.3M | $25.0M | ||
| Q2 24 | $101.2M | $103.0M |
| Q1 26 | — | $114.0M | ||
| Q4 25 | $-137.5M | $95.0M | ||
| Q3 25 | $46.5M | $58.0M | ||
| Q2 25 | $99.3M | $120.0M | ||
| Q1 25 | $28.0M | $117.0M | ||
| Q4 24 | $-132.4M | $50.0M | ||
| Q3 24 | $-414.2M | $16.0M | ||
| Q2 24 | $88.6M | $91.0M |
| Q1 26 | — | 25.3% | ||
| Q4 25 | -32.5% | 22.0% | ||
| Q3 25 | 7.7% | 9.4% | ||
| Q2 25 | 15.8% | 19.4% | ||
| Q1 25 | 4.8% | 27.5% | ||
| Q4 24 | -31.9% | 13.1% | ||
| Q3 24 | -80.0% | 3.0% | ||
| Q2 24 | 13.7% | 16.8% |
| Q1 26 | — | — | ||
| Q4 25 | 2.7% | 1.4% | ||
| Q3 25 | 4.6% | 1.0% | ||
| Q2 25 | 2.5% | 1.1% | ||
| Q1 25 | 2.9% | 1.6% | ||
| Q4 24 | 4.0% | 2.1% | ||
| Q3 24 | 5.0% | 1.7% | ||
| Q2 24 | 1.9% | 2.2% |
| Q1 26 | — | — | ||
| Q4 25 | — | 101.00× | ||
| Q3 25 | — | 0.60× | ||
| Q2 25 | 3.95× | 1.14× | ||
| Q1 25 | 1.56× | 3.35× | ||
| Q4 24 | — | 6.44× | ||
| Q3 24 | -44.13× | 0.25× | ||
| Q2 24 | 2.07× | 1.12× |
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% |
FTDR
Segment breakdown not available.
