vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Gogo Inc. (GOGO). 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 $230.6M, roughly 1.8× Gogo Inc.). Gogo Inc. runs the higher net margin — -4.3% vs -15.5%, a 11.2% gap on every dollar of revenue. On growth, Gogo Inc. posted the faster year-over-year revenue change (67.3% vs -11.6%). Gogo Inc. produced more free cash flow last quarter ($-25.4M vs $-137.5M). Over the past eight quarters, Gogo Inc.'s revenue compounded faster (48.7% 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..
Gogo Inc. is an American provider of in-flight broadband Internet service and other connectivity services for business aircraft, headquartered in Broomfield, Colorado. Through its Gogo LLC subsidiary, Gogo previously provided in-flight WiFi to 17 airlines until the Commercial Air business was sold to Intelsat for $400 million in December 2020. According to Gogo, over 2,500 commercial aircraft and 6,600 business aircraft have been equipped with its onboard Wi-Fi services. The company is the de...
EPC vs GOGO — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $230.6M |
| Net Profit | $-65.7M | $-10.0M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 6.2% |
| Net Margin | -15.5% | -4.3% |
| Revenue YoY | -11.6% | 67.3% |
| Net Profit YoY | -3028.6% | 64.6% |
| EPS (diluted) | $-1.41 | $-0.08 |
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 | $230.6M | ||
| Q3 25 | $600.5M | $223.6M | ||
| Q2 25 | $627.2M | $226.0M | ||
| Q1 25 | $580.7M | $230.3M | ||
| Q4 24 | $415.1M | $137.8M | ||
| Q3 24 | $517.6M | $100.5M | ||
| Q2 24 | $647.8M | $102.1M | ||
| Q1 24 | $599.4M | $104.3M |
| Q4 25 | $-65.7M | $-10.0M | ||
| Q3 25 | $-30.6M | $-1.9M | ||
| Q2 25 | $29.1M | $12.8M | ||
| Q1 25 | $29.0M | $12.0M | ||
| Q4 24 | $-2.1M | $-28.2M | ||
| Q3 24 | $8.8M | $10.6M | ||
| Q2 24 | $49.0M | $839.0K | ||
| Q1 24 | $36.0M | $30.5M |
| Q4 25 | 38.1% | — | ||
| Q3 25 | 37.9% | — | ||
| Q2 25 | 42.8% | 87.8% | ||
| Q1 25 | 44.1% | 87.3% | ||
| Q4 24 | 41.6% | — | ||
| Q3 24 | 41.1% | — | ||
| Q2 24 | 44.3% | — | ||
| Q1 24 | 43.1% | — |
| Q4 25 | -4.5% | 6.2% | ||
| Q3 25 | -4.2% | 12.9% | ||
| Q2 25 | 8.6% | 15.9% | ||
| Q1 25 | 10.1% | 15.3% | ||
| Q4 24 | 2.2% | -17.5% | ||
| Q3 24 | 3.9% | 19.0% | ||
| Q2 24 | 12.8% | 21.2% | ||
| Q1 24 | 11.7% | 33.2% |
| Q4 25 | -15.5% | -4.3% | ||
| Q3 25 | -5.1% | -0.9% | ||
| Q2 25 | 4.6% | 5.7% | ||
| Q1 25 | 5.0% | 5.2% | ||
| Q4 24 | -0.5% | -20.5% | ||
| Q3 24 | 1.7% | 10.6% | ||
| Q2 24 | 7.6% | 0.8% | ||
| Q1 24 | 6.0% | 29.2% |
| Q4 25 | $-1.41 | $-0.08 | ||
| Q3 25 | $-0.65 | $-0.01 | ||
| Q2 25 | $0.62 | $0.09 | ||
| Q1 25 | $0.60 | $0.09 | ||
| Q4 24 | $-0.04 | $-0.22 | ||
| Q3 24 | $0.18 | $0.08 | ||
| Q2 24 | $0.98 | $0.01 | ||
| Q1 24 | $0.72 | $0.23 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $125.2M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $101.1M |
| Total Assets | $3.8B | $1.3B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $125.2M | ||
| Q3 25 | — | $133.6M | ||
| Q2 25 | — | $102.1M | ||
| Q1 25 | — | $70.3M | ||
| Q4 24 | — | $41.8M | ||
| Q3 24 | $209.1M | $176.7M | ||
| Q2 24 | — | $161.6M | ||
| Q1 24 | — | $152.8M |
| 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 | $101.1M | ||
| Q3 25 | $1.6B | $107.0M | ||
| Q2 25 | $1.6B | $102.8M | ||
| Q1 25 | $1.5B | $82.9M | ||
| Q4 24 | $1.5B | $69.3M | ||
| Q3 24 | $1.6B | $52.7M | ||
| Q2 24 | $1.6B | $52.0M | ||
| Q1 24 | $1.6B | $62.4M |
| Q4 25 | $3.8B | $1.3B | ||
| Q3 25 | $3.8B | $1.3B | ||
| Q2 25 | $3.8B | $1.3B | ||
| Q1 25 | $3.8B | $1.2B | ||
| Q4 24 | $3.7B | $1.2B | ||
| Q3 24 | $3.7B | $810.7M | ||
| Q2 24 | $3.7B | $802.7M | ||
| Q1 24 | $3.8B | $809.0M |
| 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 | $8.5M |
| Free Cash FlowOCF − Capex | $-137.5M | $-25.4M |
| FCF MarginFCF / Revenue | -32.5% | -11.0% |
| Capex IntensityCapex / Revenue | 2.7% | 14.7% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $65.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $8.5M | ||
| Q3 25 | $74.1M | $46.8M | ||
| Q2 25 | $114.8M | $36.7M | ||
| Q1 25 | $45.1M | $32.5M | ||
| Q4 24 | $-115.6M | $-38.3M | ||
| Q3 24 | $-388.3M | $25.1M | ||
| Q2 24 | $101.2M | $24.9M | ||
| Q1 24 | $129.0M | $29.7M |
| Q4 25 | $-137.5M | $-25.4M | ||
| Q3 25 | $46.5M | $27.3M | ||
| Q2 25 | $99.3M | $33.5M | ||
| Q1 25 | $28.0M | $29.7M | ||
| Q4 24 | $-132.4M | $-42.6M | ||
| Q3 24 | $-414.2M | $20.7M | ||
| Q2 24 | $88.6M | $21.6M | ||
| Q1 24 | $117.5M | $28.2M |
| Q4 25 | -32.5% | -11.0% | ||
| Q3 25 | 7.7% | 12.2% | ||
| Q2 25 | 15.8% | 14.8% | ||
| Q1 25 | 4.8% | 12.9% | ||
| Q4 24 | -31.9% | -30.9% | ||
| Q3 24 | -80.0% | 20.6% | ||
| Q2 24 | 13.7% | 21.1% | ||
| Q1 24 | 19.6% | 27.0% |
| Q4 25 | 2.7% | 14.7% | ||
| Q3 25 | 4.6% | 8.7% | ||
| Q2 25 | 2.5% | 1.4% | ||
| Q1 25 | 2.9% | 1.2% | ||
| Q4 24 | 4.0% | 3.1% | ||
| Q3 24 | 5.0% | 4.4% | ||
| Q2 24 | 1.9% | 3.3% | ||
| Q1 24 | 1.9% | 1.4% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | 2.87× | ||
| Q1 25 | 1.56× | 2.70× | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | 2.36× | ||
| Q2 24 | 2.07× | 29.74× | ||
| Q1 24 | 3.58× | 0.97× |
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% |
GOGO
| Services | $191.9M | 83% |
| Products | $38.7M | 17% |
| Fcc Reimbursement Program | $2.0M | 1% |
