vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and WARRIOR MET COAL, INC. (HCC). Click either name above to swap in a different company.
WARRIOR MET COAL, INC. is the larger business by last-quarter revenue ($458.6M vs $422.8M, roughly 1.1× EDGEWELL PERSONAL CARE Co). WARRIOR MET COAL, INC. runs the higher net margin — 15.8% vs -15.5%, a 31.3% gap on every dollar of revenue. On growth, WARRIOR MET COAL, INC. posted the faster year-over-year revenue change (52.1% vs -11.6%). Over the past eight quarters, WARRIOR MET COAL, INC.'s revenue compounded faster (7.5% 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..
Warrior Met Coal, Inc. (ticker HCC) is a U.S.-headquartered mining enterprise that produces and distributes high-grade metallurgical coal, a key raw material for steel production. It serves steel manufacturers and industrial clients across core markets including North America, Europe, and Asia.
EPC vs HCC — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $458.6M |
| Net Profit | $-65.7M | $72.3M |
| Gross Margin | 38.1% | 36.7% |
| Operating Margin | -4.5% | 17.3% |
| Net Margin | -15.5% | 15.8% |
| Revenue YoY | -11.6% | 52.1% |
| Net Profit YoY | -3028.6% | — |
| EPS (diluted) | $-1.41 | $1.37 |
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 | — | $458.6M | ||
| Q4 25 | $422.8M | $384.0M | ||
| Q3 25 | $600.5M | $328.6M | ||
| Q2 25 | $627.2M | $297.5M | ||
| Q1 25 | $580.7M | $299.9M | ||
| Q4 24 | $415.1M | $297.5M | ||
| Q3 24 | $517.6M | $327.7M | ||
| Q2 24 | $647.8M | $396.5M |
| Q1 26 | — | $72.3M | ||
| Q4 25 | $-65.7M | $23.0M | ||
| Q3 25 | $-30.6M | $36.6M | ||
| Q2 25 | $29.1M | $5.6M | ||
| Q1 25 | $29.0M | $-8.2M | ||
| Q4 24 | $-2.1M | $1.1M | ||
| Q3 24 | $8.8M | $41.8M | ||
| Q2 24 | $49.0M | $70.7M |
| Q1 26 | — | 36.7% | ||
| Q4 25 | 38.1% | 29.5% | ||
| Q3 25 | 37.9% | 27.1% | ||
| Q2 25 | 42.8% | 23.9% | ||
| Q1 25 | 44.1% | 18.1% | ||
| Q4 24 | 41.6% | 23.1% | ||
| Q3 24 | 41.1% | 29.3% | ||
| Q2 24 | 44.3% | 34.1% |
| Q1 26 | — | 17.3% | ||
| Q4 25 | -4.5% | 9.0% | ||
| Q3 25 | -4.2% | 6.3% | ||
| Q2 25 | 8.6% | 2.6% | ||
| Q1 25 | 10.1% | -5.8% | ||
| Q4 24 | 2.2% | -1.4% | ||
| Q3 24 | 3.9% | 11.9% | ||
| Q2 24 | 12.8% | 17.9% |
| Q1 26 | — | 15.8% | ||
| Q4 25 | -15.5% | 6.0% | ||
| Q3 25 | -5.1% | 11.1% | ||
| Q2 25 | 4.6% | 1.9% | ||
| Q1 25 | 5.0% | -2.7% | ||
| Q4 24 | -0.5% | 0.4% | ||
| Q3 24 | 1.7% | 12.7% | ||
| Q2 24 | 7.6% | 17.8% |
| Q1 26 | — | $1.37 | ||
| Q4 25 | $-1.41 | $0.43 | ||
| Q3 25 | $-0.65 | $0.70 | ||
| Q2 25 | $0.62 | $0.11 | ||
| Q1 25 | $0.60 | $-0.16 | ||
| Q4 24 | $-0.04 | $0.02 | ||
| Q3 24 | $0.18 | $0.80 | ||
| Q2 24 | $0.98 | $1.35 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $233.2M |
| Total DebtLower is stronger | $1.5B | $154.4M |
| Stockholders' EquityBook value | $1.5B | — |
| Total Assets | $3.8B | $2.8B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $233.2M | ||
| Q4 25 | — | $300.0M | ||
| Q3 25 | — | $336.3M | ||
| Q2 25 | — | $383.3M | ||
| Q1 25 | — | $454.9M | ||
| Q4 24 | — | $491.5M | ||
| Q3 24 | $209.1M | $583.2M | ||
| Q2 24 | — | $709.0M |
| Q1 26 | — | $154.4M | ||
| Q4 25 | $1.5B | $154.3M | ||
| Q3 25 | $1.4B | $154.1M | ||
| Q2 25 | $1.4B | $153.9M | ||
| Q1 25 | $1.4B | $153.8M | ||
| Q4 24 | $1.4B | $153.6M | ||
| Q3 24 | $1.3B | $153.5M | ||
| Q2 24 | $1.3B | $153.3M |
| Q1 26 | — | — | ||
| Q4 25 | $1.5B | $2.1B | ||
| Q3 25 | $1.6B | $2.1B | ||
| Q2 25 | $1.6B | $2.1B | ||
| Q1 25 | $1.5B | $2.1B | ||
| Q4 24 | $1.5B | $2.1B | ||
| Q3 24 | $1.6B | $2.1B | ||
| Q2 24 | $1.6B | $2.0B |
| Q1 26 | — | $2.8B | ||
| Q4 25 | $3.8B | $2.8B | ||
| Q3 25 | $3.8B | $2.7B | ||
| Q2 25 | $3.8B | $2.6B | ||
| Q1 25 | $3.8B | $2.6B | ||
| Q4 24 | $3.7B | $2.6B | ||
| Q3 24 | $3.7B | $2.6B | ||
| Q2 24 | $3.7B | $2.6B |
| Q1 26 | — | — | ||
| Q4 25 | 1.03× | 0.07× | ||
| Q3 25 | 0.89× | 0.07× | ||
| Q2 25 | 0.88× | 0.07× | ||
| Q1 25 | 0.95× | 0.07× | ||
| Q4 24 | 0.97× | 0.07× | ||
| Q3 24 | 0.81× | 0.07× | ||
| Q2 24 | 0.82× | 0.07× |
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 | — |
| FCF MarginFCF / Revenue | -32.5% | — |
| Capex IntensityCapex / Revenue | 2.7% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $-125.9M | $76.1M | ||
| Q3 25 | $74.1M | $104.7M | ||
| Q2 25 | $114.8M | $37.5M | ||
| Q1 25 | $45.1M | $10.9M | ||
| Q4 24 | $-115.6M | $54.2M | ||
| Q3 24 | $-388.3M | $62.2M | ||
| Q2 24 | $101.2M | $147.0M |
| Q1 26 | — | — | ||
| Q4 25 | $-137.5M | — | ||
| Q3 25 | $46.5M | — | ||
| Q2 25 | $99.3M | — | ||
| Q1 25 | $28.0M | — | ||
| Q4 24 | $-132.4M | — | ||
| Q3 24 | $-414.2M | — | ||
| Q2 24 | $88.6M | — |
| Q1 26 | — | — | ||
| Q4 25 | -32.5% | — | ||
| Q3 25 | 7.7% | — | ||
| Q2 25 | 15.8% | — | ||
| Q1 25 | 4.8% | — | ||
| Q4 24 | -31.9% | — | ||
| Q3 24 | -80.0% | — | ||
| Q2 24 | 13.7% | — |
| Q1 26 | — | — | ||
| Q4 25 | 2.7% | — | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | 2.5% | — | ||
| Q1 25 | 2.9% | — | ||
| Q4 24 | 4.0% | — | ||
| Q3 24 | 5.0% | — | ||
| Q2 24 | 1.9% | — |
| Q1 26 | — | — | ||
| Q4 25 | — | 3.31× | ||
| Q3 25 | — | 2.86× | ||
| Q2 25 | 3.95× | 6.70× | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | 47.68× | ||
| Q3 24 | -44.13× | 1.49× | ||
| Q2 24 | 2.07× | 2.08× |
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% |
HCC
| Sales | $448.5M | 98% |
| Other revenues | $10.1M | 2% |
