vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and IDACORP INC (IDA). 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 $360.1M, roughly 1.2× IDACORP INC). IDACORP INC runs the higher net margin — 12.1% vs -15.5%, a 27.6% gap on every dollar of revenue. On growth, IDACORP INC posted the faster year-over-year revenue change (-4.2% vs -11.6%). EDGEWELL PERSONAL CARE Co produced more free cash flow last quarter ($-137.5M vs $-216.2M). Over the past eight quarters, IDACORP INC's revenue compounded faster (-7.2% 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..
IDACORP, Inc is an electricity holding company, incorporated in Idaho with headquarters in Boise. It comprises Idaho Power Company, IDACORP Financial and Ida-West Energy. It was formed on October 1, 1998.
EPC vs IDA — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $360.1M |
| Net Profit | $-65.7M | $43.6M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 14.9% |
| Net Margin | -15.5% | 12.1% |
| Revenue YoY | -11.6% | -4.2% |
| Net Profit YoY | -3028.6% | 15.1% |
| EPS (diluted) | $-1.41 | $0.78 |
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 | $360.1M | ||
| Q3 25 | $600.5M | $526.4M | ||
| Q2 25 | $627.2M | $449.3M | ||
| Q1 25 | $580.7M | $411.1M | ||
| Q4 24 | $415.1M | $375.9M | ||
| Q3 24 | $517.6M | $532.5M | ||
| Q2 24 | $647.8M | $442.6M | ||
| Q1 24 | $599.4M | $417.9M |
| Q4 25 | $-65.7M | $43.6M | ||
| Q3 25 | $-30.6M | $124.4M | ||
| Q2 25 | $29.1M | $95.8M | ||
| Q1 25 | $29.0M | $59.6M | ||
| Q4 24 | $-2.1M | $37.9M | ||
| Q3 24 | $8.8M | $113.6M | ||
| Q2 24 | $49.0M | $89.5M | ||
| Q1 24 | $36.0M | $48.2M |
| Q4 25 | 38.1% | — | ||
| Q3 25 | 37.9% | — | ||
| Q2 25 | 42.8% | — | ||
| Q1 25 | 44.1% | — | ||
| Q4 24 | 41.6% | — | ||
| Q3 24 | 41.1% | — | ||
| Q2 24 | 44.3% | — | ||
| Q1 24 | 43.1% | — |
| Q4 25 | -4.5% | 14.9% | ||
| Q3 25 | -4.2% | 27.5% | ||
| Q2 25 | 8.6% | 22.4% | ||
| Q1 25 | 10.1% | 13.4% | ||
| Q4 24 | 2.2% | 11.0% | ||
| Q3 24 | 3.9% | 25.1% | ||
| Q2 24 | 12.8% | 23.3% | ||
| Q1 24 | 11.7% | 11.9% |
| Q4 25 | -15.5% | 12.1% | ||
| Q3 25 | -5.1% | 23.6% | ||
| Q2 25 | 4.6% | 21.3% | ||
| Q1 25 | 5.0% | 14.5% | ||
| Q4 24 | -0.5% | 10.1% | ||
| Q3 24 | 1.7% | 21.3% | ||
| Q2 24 | 7.6% | 20.2% | ||
| Q1 24 | 6.0% | 11.5% |
| Q4 25 | $-1.41 | $0.78 | ||
| Q3 25 | $-0.65 | $2.26 | ||
| Q2 25 | $0.62 | $1.76 | ||
| Q1 25 | $0.60 | $1.10 | ||
| Q4 24 | $-0.04 | $0.72 | ||
| Q3 24 | $0.18 | $2.12 | ||
| Q2 24 | $0.98 | $1.71 | ||
| Q1 24 | $0.72 | $0.95 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $215.7M |
| Total DebtLower is stronger | $1.5B | $3.3B |
| Stockholders' EquityBook value | $1.5B | $3.6B |
| Total Assets | $3.8B | $10.2B |
| Debt / EquityLower = less leverage | 1.03× | 0.93× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $215.7M | ||
| Q3 25 | — | $333.2M | ||
| Q2 25 | — | $474.5M | ||
| Q1 25 | — | $634.5M | ||
| Q4 24 | — | $368.9M | ||
| Q3 24 | $209.1M | $427.9M | ||
| Q2 24 | — | $169.6M | ||
| Q1 24 | — | $157.6M |
| Q4 25 | $1.5B | $3.3B | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | $3.1B | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.4B | — |
| Q4 25 | $1.5B | $3.6B | ||
| Q3 25 | $1.6B | $3.5B | ||
| Q2 25 | $1.6B | $3.4B | ||
| Q1 25 | $1.5B | $3.3B | ||
| Q4 24 | $1.5B | $3.3B | ||
| Q3 24 | $1.6B | $3.3B | ||
| Q2 24 | $1.6B | $3.2B | ||
| Q1 24 | $1.6B | $2.9B |
| Q4 25 | $3.8B | $10.2B | ||
| Q3 25 | $3.8B | $10.1B | ||
| Q2 25 | $3.8B | $9.9B | ||
| Q1 25 | $3.8B | $9.6B | ||
| Q4 24 | $3.7B | $9.2B | ||
| Q3 24 | $3.7B | $9.1B | ||
| Q2 24 | $3.7B | $8.7B | ||
| Q1 24 | $3.8B | $8.3B |
| Q4 25 | 1.03× | 0.93× | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | 0.92× | ||
| 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 | $137.8M |
| Free Cash FlowOCF − Capex | $-137.5M | $-216.2M |
| FCF MarginFCF / Revenue | -32.5% | -60.0% |
| Capex IntensityCapex / Revenue | 2.7% | 98.3% |
| Cash ConversionOCF / Net Profit | — | 3.16× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-577.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $137.8M | ||
| Q3 25 | $74.1M | $162.8M | ||
| Q2 25 | $114.8M | $176.9M | ||
| Q1 25 | $45.1M | $124.3M | ||
| Q4 24 | $-115.6M | $136.4M | ||
| Q3 24 | $-388.3M | $201.9M | ||
| Q2 24 | $101.2M | $146.4M | ||
| Q1 24 | $129.0M | $109.7M |
| Q4 25 | $-137.5M | $-216.2M | ||
| Q3 25 | $46.5M | $-127.9M | ||
| Q2 25 | $99.3M | $-156.4M | ||
| Q1 25 | $28.0M | $-77.0M | ||
| Q4 24 | $-132.4M | $-48.9M | ||
| Q3 24 | $-414.2M | $-16.1M | ||
| Q2 24 | $88.6M | $-199.6M | ||
| Q1 24 | $117.5M | $-150.3M |
| Q4 25 | -32.5% | -60.0% | ||
| Q3 25 | 7.7% | -24.3% | ||
| Q2 25 | 15.8% | -34.8% | ||
| Q1 25 | 4.8% | -18.7% | ||
| Q4 24 | -31.9% | -13.0% | ||
| Q3 24 | -80.0% | -3.0% | ||
| Q2 24 | 13.7% | -45.1% | ||
| Q1 24 | 19.6% | -36.0% |
| Q4 25 | 2.7% | 98.3% | ||
| Q3 25 | 4.6% | 55.2% | ||
| Q2 25 | 2.5% | 74.2% | ||
| Q1 25 | 2.9% | 49.0% | ||
| Q4 24 | 4.0% | 49.3% | ||
| Q3 24 | 5.0% | 41.0% | ||
| Q2 24 | 1.9% | 78.2% | ||
| Q1 24 | 1.9% | 62.2% |
| Q4 25 | — | 3.16× | ||
| Q3 25 | — | 1.31× | ||
| Q2 25 | 3.95× | 1.85× | ||
| Q1 25 | 1.56× | 2.08× | ||
| Q4 24 | — | 3.60× | ||
| Q3 24 | -44.13× | 1.78× | ||
| Q2 24 | 2.07× | 1.63× | ||
| Q1 24 | 3.58× | 2.28× |
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% |
IDA
| Retailrevenues | $323.0M | 90% |
| Transmissionserviceswheeling | $18.6M | 5% |
| Energyefficiencyprogramrevenues | $11.7M | 3% |
| Wholesaleenergysales | $10.5M | 3% |
| Otherrevenues | $9.5M | 3% |
