vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Genius Sports Ltd (GENI). Click either name above to swap in a different company.
Genius Sports Ltd is the larger business by last-quarter revenue ($510.9M vs $422.8M, roughly 1.2× EDGEWELL PERSONAL CARE Co). Genius Sports Ltd runs the higher net margin — -12.3% vs -15.5%, a 3.2% gap on every dollar of revenue. Genius Sports Ltd produced more free cash flow last quarter ($69.6M vs $-137.5M). Over the past eight quarters, Genius Sports Ltd's revenue compounded faster (129.2% 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..
Genius Sports is a sports data and technology company that provides data management, video streaming and integrity services to sports leagues, bookmakers and media companies.
EPC vs GENI — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $510.9M |
| Net Profit | $-65.7M | $-63.0M |
| Gross Margin | 38.1% | 25.2% |
| Operating Margin | -4.5% | -11.5% |
| Net Margin | -15.5% | -12.3% |
| Revenue YoY | -11.6% | — |
| Net Profit YoY | -3028.6% | — |
| EPS (diluted) | $-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.
| Q4 25 | $422.8M | $510.9M | ||
| Q3 25 | $600.5M | $335.4M | ||
| Q2 25 | $627.2M | $215.2M | ||
| Q1 25 | $580.7M | $119.7M | ||
| Q4 24 | $415.1M | $413.0M | ||
| Q3 24 | $517.6M | $285.8M | ||
| Q2 24 | $647.8M | $184.1M | ||
| Q1 24 | $599.4M | $97.2M |
| Q4 25 | $-65.7M | $-63.0M | ||
| Q3 25 | $-30.6M | — | ||
| Q2 25 | $29.1M | $-47.3M | ||
| Q1 25 | $29.0M | $-25.5M | ||
| Q4 24 | $-2.1M | $-85.5M | ||
| Q3 24 | $8.8M | $-47.1M | ||
| Q2 24 | $49.0M | $-35.5M | ||
| Q1 24 | $36.0M | $-25.2M |
| Q4 25 | 38.1% | 25.2% | ||
| Q3 25 | 37.9% | 24.2% | ||
| Q2 25 | 42.8% | 19.1% | ||
| Q1 25 | 44.1% | 10.7% | ||
| Q4 24 | 41.6% | 16.7% | ||
| Q3 24 | 41.1% | 20.5% | ||
| Q2 24 | 44.3% | 18.6% | ||
| Q1 24 | 43.1% | 9.8% |
| Q4 25 | -4.5% | -11.5% | ||
| Q3 25 | -4.2% | -15.3% | ||
| Q2 25 | 8.6% | -21.0% | ||
| Q1 25 | 10.1% | -20.3% | ||
| Q4 24 | 2.2% | -18.0% | ||
| Q3 24 | 3.9% | -13.9% | ||
| Q2 24 | 12.8% | -16.8% | ||
| Q1 24 | 11.7% | -23.7% |
| Q4 25 | -15.5% | -12.3% | ||
| Q3 25 | -5.1% | — | ||
| Q2 25 | 4.6% | -22.0% | ||
| Q1 25 | 5.0% | -21.3% | ||
| Q4 24 | -0.5% | -20.7% | ||
| Q3 24 | 1.7% | -16.5% | ||
| Q2 24 | 7.6% | -19.3% | ||
| Q1 24 | 6.0% | -25.9% |
| Q4 25 | $-1.41 | — | ||
| Q3 25 | $-0.65 | — | ||
| Q2 25 | $0.62 | — | ||
| Q1 25 | $0.60 | — | ||
| Q4 24 | $-0.04 | — | ||
| Q3 24 | $0.18 | — | ||
| Q2 24 | $0.98 | — | ||
| Q1 24 | $0.72 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $280.6M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $724.5M |
| Total Assets | $3.8B | $1.1B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $280.6M | ||
| Q3 25 | — | $110.2M | ||
| Q2 25 | — | $110.2M | ||
| Q1 25 | — | $110.2M | ||
| Q4 24 | — | $100.3M | ||
| Q3 24 | $209.1M | $100.3M | ||
| Q2 24 | — | $100.3M | ||
| Q1 24 | — | $100.3M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.4B | — |
| Q4 25 | $1.5B | $724.5M | ||
| Q3 25 | $1.6B | $572.4M | ||
| Q2 25 | $1.6B | $572.4M | ||
| Q1 25 | $1.5B | $572.4M | ||
| Q4 24 | $1.5B | $573.0M | ||
| Q3 24 | $1.6B | $573.0M | ||
| Q2 24 | $1.6B | $573.0M | ||
| Q1 24 | $1.6B | $573.0M |
| Q4 25 | $3.8B | $1.1B | ||
| Q3 25 | $3.8B | $792.3M | ||
| Q2 25 | $3.8B | $792.3M | ||
| Q1 25 | $3.8B | $792.3M | ||
| Q4 24 | $3.7B | $775.7M | ||
| Q3 24 | $3.7B | $775.7M | ||
| Q2 24 | $3.7B | $775.7M | ||
| Q1 24 | $3.8B | $775.7M |
| Q4 25 | 1.03× | — | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | — | ||
| Q3 24 | 0.81× | — | ||
| Q2 24 | 0.82× | — | ||
| Q1 24 | 0.88× | — |
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 | $81.9M |
| Free Cash FlowOCF − Capex | $-137.5M | $69.6M |
| FCF MarginFCF / Revenue | -32.5% | 13.6% |
| Capex IntensityCapex / Revenue | 2.7% | 2.4% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $33.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $81.9M | ||
| Q3 25 | $74.1M | $-4.8M | ||
| Q2 25 | $114.8M | $-1.2M | ||
| Q1 25 | $45.1M | $-14.6M | ||
| Q4 24 | $-115.6M | $14.9M | ||
| Q3 24 | $-388.3M | $-9.2M | ||
| Q2 24 | $101.2M | — | ||
| Q1 24 | $129.0M | — |
| Q4 25 | $-137.5M | $69.6M | ||
| Q3 25 | $46.5M | $-14.2M | ||
| Q2 25 | $99.3M | $-5.8M | ||
| Q1 25 | $28.0M | $-16.0M | ||
| Q4 24 | $-132.4M | $11.3M | ||
| Q3 24 | $-414.2M | $-11.6M | ||
| Q2 24 | $88.6M | — | ||
| Q1 24 | $117.5M | — |
| Q4 25 | -32.5% | 13.6% | ||
| Q3 25 | 7.7% | -4.2% | ||
| Q2 25 | 15.8% | -2.7% | ||
| Q1 25 | 4.8% | -13.4% | ||
| Q4 24 | -31.9% | 2.7% | ||
| Q3 24 | -80.0% | -4.1% | ||
| Q2 24 | 13.7% | — | ||
| Q1 24 | 19.6% | — |
| Q4 25 | 2.7% | 2.4% | ||
| Q3 25 | 4.6% | 2.8% | ||
| Q2 25 | 2.5% | 2.1% | ||
| Q1 25 | 2.9% | 1.2% | ||
| Q4 24 | 4.0% | 0.9% | ||
| Q3 24 | 5.0% | 0.9% | ||
| Q2 24 | 1.9% | — | ||
| Q1 24 | 1.9% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | — | ||
| Q2 24 | 2.07× | — | ||
| 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% |
GENI
Segment breakdown not available.
