vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and GRIFFON CORP (GFF). Click either name above to swap in a different company.
GRIFFON CORP is the larger business by last-quarter revenue ($649.1M vs $422.8M, roughly 1.5× EDGEWELL PERSONAL CARE Co). GRIFFON CORP runs the higher net margin — 9.9% vs -15.5%, a 25.5% gap on every dollar of revenue. On growth, GRIFFON CORP posted the faster year-over-year revenue change (2.6% vs -11.6%). GRIFFON CORP produced more free cash flow last quarter ($99.3M vs $-137.5M). Over the past eight quarters, GRIFFON CORP's revenue compounded faster (-1.8% 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..
Griffon Corporation is a multinational conglomerate headquartered in New York City. It operates as a diversified management and holding company. The company has four subsidiaries: Ames True Temper, ClosetMaid, Clopay Building Products, and CornellCookson. Griffon has been publicly traded since 1961 and is listed on the New York Stock Exchange as a component stock of the S&P SmallCap 600, S&P Composite 1500, and Russell 2000 indices.
EPC vs GFF — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $649.1M |
| Net Profit | $-65.7M | $64.4M |
| Gross Margin | 38.1% | 41.1% |
| Operating Margin | -4.5% | 17.5% |
| Net Margin | -15.5% | 9.9% |
| Revenue YoY | -11.6% | 2.6% |
| Net Profit YoY | -3028.6% | -9.1% |
| EPS (diluted) | $-1.41 | $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 | $649.1M | ||
| Q3 25 | $600.5M | $662.2M | ||
| Q2 25 | $627.2M | $613.6M | ||
| Q1 25 | $580.7M | $611.7M | ||
| Q4 24 | $415.1M | $632.4M | ||
| Q3 24 | $517.6M | $659.7M | ||
| Q2 24 | $647.8M | $647.8M | ||
| Q1 24 | $599.4M | $672.9M |
| Q4 25 | $-65.7M | $64.4M | ||
| Q3 25 | $-30.6M | $43.6M | ||
| Q2 25 | $29.1M | $-120.1M | ||
| Q1 25 | $29.0M | $56.8M | ||
| Q4 24 | $-2.1M | $70.9M | ||
| Q3 24 | $8.8M | $62.5M | ||
| Q2 24 | $49.0M | $41.1M | ||
| Q1 24 | $36.0M | $64.1M |
| Q4 25 | 38.1% | 41.1% | ||
| Q3 25 | 37.9% | 41.7% | ||
| Q2 25 | 42.8% | 43.2% | ||
| Q1 25 | 44.1% | 41.2% | ||
| Q4 24 | 41.6% | 41.8% | ||
| Q3 24 | 41.1% | 39.9% | ||
| Q2 24 | 44.3% | 38.5% | ||
| Q1 24 | 43.1% | 40.2% |
| Q4 25 | -4.5% | 17.5% | ||
| Q3 25 | -4.2% | 18.0% | ||
| Q2 25 | 8.6% | -20.5% | ||
| Q1 25 | 10.1% | 16.5% | ||
| Q4 24 | 2.2% | 17.7% | ||
| Q3 24 | 3.9% | 16.9% | ||
| Q2 24 | 12.8% | 13.8% | ||
| Q1 24 | 11.7% | 16.9% |
| Q4 25 | -15.5% | 9.9% | ||
| Q3 25 | -5.1% | 6.6% | ||
| Q2 25 | 4.6% | -19.6% | ||
| Q1 25 | 5.0% | 9.3% | ||
| Q4 24 | -0.5% | 11.2% | ||
| Q3 24 | 1.7% | 9.5% | ||
| Q2 24 | 7.6% | 6.3% | ||
| Q1 24 | 6.0% | 9.5% |
| Q4 25 | $-1.41 | $1.41 | ||
| Q3 25 | $-0.65 | $1.04 | ||
| Q2 25 | $0.62 | $-2.65 | ||
| Q1 25 | $0.60 | $1.21 | ||
| Q4 24 | $-0.04 | $1.49 | ||
| Q3 24 | $0.18 | $1.29 | ||
| Q2 24 | $0.98 | $0.84 | ||
| Q1 24 | $0.72 | $1.28 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $95.3M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $108.9M |
| Total Assets | $3.8B | $2.1B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $95.3M | ||
| Q3 25 | — | $99.0M | ||
| Q2 25 | — | $107.3M | ||
| Q1 25 | — | $127.8M | ||
| Q4 24 | — | $152.0M | ||
| Q3 24 | $209.1M | $114.4M | ||
| Q2 24 | — | $133.5M | ||
| Q1 24 | — | $123.0M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | $1.5B | ||
| Q1 25 | $1.4B | $1.5B | ||
| Q4 24 | $1.4B | $1.5B | ||
| Q3 24 | $1.3B | $1.5B | ||
| Q2 24 | $1.3B | $1.5B | ||
| Q1 24 | $1.4B | $1.6B |
| Q4 25 | $1.5B | $108.9M | ||
| Q3 25 | $1.6B | $74.0M | ||
| Q2 25 | $1.6B | $63.9M | ||
| Q1 25 | $1.5B | $214.7M | ||
| Q4 24 | $1.5B | $227.8M | ||
| Q3 24 | $1.6B | $224.9M | ||
| Q2 24 | $1.6B | $223.5M | ||
| Q1 24 | $1.6B | $202.2M |
| Q4 25 | $3.8B | $2.1B | ||
| Q3 25 | $3.8B | $2.1B | ||
| Q2 25 | $3.8B | $2.1B | ||
| Q1 25 | $3.8B | $2.3B | ||
| Q4 24 | $3.7B | $2.3B | ||
| Q3 24 | $3.7B | $2.4B | ||
| Q2 24 | $3.7B | $2.4B | ||
| Q1 24 | $3.8B | $2.4B |
| Q4 25 | 1.03× | — | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | 22.71× | ||
| Q1 25 | 0.95× | 7.16× | ||
| Q4 24 | 0.97× | 6.48× | ||
| Q3 24 | 0.81× | 6.78× | ||
| Q2 24 | 0.82× | 6.74× | ||
| Q1 24 | 0.88× | 7.84× |
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 | $107.0M |
| Free Cash FlowOCF − Capex | $-137.5M | $99.3M |
| FCF MarginFCF / Revenue | -32.5% | 15.3% |
| Capex IntensityCapex / Revenue | 2.7% | 1.2% |
| Cash ConversionOCF / Net Profit | — | 1.66× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $278.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $107.0M | ||
| Q3 25 | $74.1M | $75.0M | ||
| Q2 25 | $114.8M | $123.1M | ||
| Q1 25 | $45.1M | $16.5M | ||
| Q4 24 | $-115.6M | $142.9M | ||
| Q3 24 | $-388.3M | $72.1M | ||
| Q2 24 | $101.2M | $122.1M | ||
| Q1 24 | $129.0M | $39.8M |
| Q4 25 | $-137.5M | $99.3M | ||
| Q3 25 | $46.5M | $62.4M | ||
| Q2 25 | $99.3M | $114.4M | ||
| Q1 25 | $28.0M | $2.8M | ||
| Q4 24 | $-132.4M | $125.5M | ||
| Q3 24 | $-414.2M | $51.6M | ||
| Q2 24 | $88.6M | $107.5M | ||
| Q1 24 | $117.5M | $20.8M |
| Q4 25 | -32.5% | 15.3% | ||
| Q3 25 | 7.7% | 9.4% | ||
| Q2 25 | 15.8% | 18.6% | ||
| Q1 25 | 4.8% | 0.5% | ||
| Q4 24 | -31.9% | 19.8% | ||
| Q3 24 | -80.0% | 7.8% | ||
| Q2 24 | 13.7% | 16.6% | ||
| Q1 24 | 19.6% | 3.1% |
| Q4 25 | 2.7% | 1.2% | ||
| Q3 25 | 4.6% | 1.9% | ||
| Q2 25 | 2.5% | 1.4% | ||
| Q1 25 | 2.9% | 2.2% | ||
| Q4 24 | 4.0% | 2.8% | ||
| Q3 24 | 5.0% | 3.1% | ||
| Q2 24 | 1.9% | 2.2% | ||
| Q1 24 | 1.9% | 2.8% |
| Q4 25 | — | 1.66× | ||
| Q3 25 | — | 1.72× | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | 0.29× | ||
| Q4 24 | — | 2.02× | ||
| Q3 24 | -44.13× | 1.15× | ||
| Q2 24 | 2.07× | 2.97× | ||
| Q1 24 | 3.58× | 0.62× |
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% |
GFF
| Consumer And Professional Products | $241.1M | 37% |
| Residential Repairand Remodel | $202.1M | 31% |
| International Excluding North America | $97.8M | 15% |
| Retail | $47.3M | 7% |
| Residential New Construction | $32.5M | 5% |
| Other | $14.2M | 2% |
| Industrial | $14.1M | 2% |
