vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and KILROY REALTY CORP (KRC). 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 $272.2M, roughly 1.6× KILROY REALTY CORP). KILROY REALTY CORP runs the higher net margin — 6.3% vs -15.5%, a 21.8% gap on every dollar of revenue. On growth, KILROY REALTY CORP posted the faster year-over-year revenue change (-5.0% vs -11.6%). KILROY REALTY CORP produced more free cash flow last quarter ($450.3M vs $-137.5M). Over the past eight quarters, KILROY REALTY CORP's revenue compounded faster (-1.2% 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..
Kilroy Realty Corp is a leading U.S. real estate investment trust that develops, owns, and operates premium office, life science, and mixed-use properties primarily across high-growth West Coast markets including Los Angeles, San Francisco, Seattle, and San Diego. It serves tenants across the technology, life sciences, media, and creative sectors, with a core focus on delivering sustainable, future-ready workspaces tailored to modern business needs.
EPC vs KRC — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $272.2M |
| Net Profit | $-65.7M | $17.1M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | — |
| Net Margin | -15.5% | 6.3% |
| Revenue YoY | -11.6% | -5.0% |
| Net Profit YoY | -3028.6% | -73.7% |
| EPS (diluted) | $-1.41 | $0.11 |
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 | $272.2M | ||
| Q3 25 | $600.5M | $279.7M | ||
| Q2 25 | $627.2M | $289.9M | ||
| Q1 25 | $580.7M | $270.8M | ||
| Q4 24 | $415.1M | $286.4M | ||
| Q3 24 | $517.6M | $289.9M | ||
| Q2 24 | $647.8M | $280.7M | ||
| Q1 24 | $599.4M | $278.6M |
| Q4 25 | $-65.7M | $17.1M | ||
| Q3 25 | $-30.6M | $162.3M | ||
| Q2 25 | $29.1M | $79.6M | ||
| Q1 25 | $29.0M | $43.7M | ||
| Q4 24 | $-2.1M | $65.0M | ||
| Q3 24 | $8.8M | $57.7M | ||
| Q2 24 | $49.0M | $54.5M | ||
| Q1 24 | $36.0M | $55.7M |
| 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% | — | ||
| Q3 25 | -4.2% | — | ||
| Q2 25 | 8.6% | — | ||
| Q1 25 | 10.1% | — | ||
| Q4 24 | 2.2% | — | ||
| Q3 24 | 3.9% | — | ||
| Q2 24 | 12.8% | — | ||
| Q1 24 | 11.7% | — |
| Q4 25 | -15.5% | 6.3% | ||
| Q3 25 | -5.1% | 58.0% | ||
| Q2 25 | 4.6% | 27.4% | ||
| Q1 25 | 5.0% | 16.1% | ||
| Q4 24 | -0.5% | 22.7% | ||
| Q3 24 | 1.7% | 19.9% | ||
| Q2 24 | 7.6% | 19.4% | ||
| Q1 24 | 6.0% | 20.0% |
| Q4 25 | $-1.41 | $0.11 | ||
| Q3 25 | $-0.65 | $1.31 | ||
| Q2 25 | $0.62 | $0.57 | ||
| Q1 25 | $0.60 | $0.33 | ||
| Q4 24 | $-0.04 | $0.50 | ||
| Q3 24 | $0.18 | $0.44 | ||
| Q2 24 | $0.98 | $0.41 | ||
| Q1 24 | $0.72 | $0.42 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $179.3M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $5.4B |
| Total Assets | $3.8B | $10.9B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $179.3M | ||
| Q3 25 | — | $372.4M | ||
| Q2 25 | — | $193.1M | ||
| Q1 25 | — | $146.7M | ||
| Q4 24 | — | $165.7M | ||
| Q3 24 | $209.1M | $625.4M | ||
| Q2 24 | — | $835.9M | ||
| Q1 24 | — | $855.0M |
| 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 | $5.4B | ||
| Q3 25 | $1.6B | $5.5B | ||
| Q2 25 | $1.6B | $5.4B | ||
| Q1 25 | $1.5B | $5.4B | ||
| Q4 24 | $1.5B | $5.4B | ||
| Q3 24 | $1.6B | $5.4B | ||
| Q2 24 | $1.6B | $5.4B | ||
| Q1 24 | $1.6B | $5.4B |
| Q4 25 | $3.8B | $10.9B | ||
| Q3 25 | $3.8B | $11.0B | ||
| Q2 25 | $3.8B | $10.9B | ||
| Q1 25 | $3.8B | $10.9B | ||
| Q4 24 | $3.7B | $10.9B | ||
| Q3 24 | $3.7B | $11.4B | ||
| Q2 24 | $3.7B | $11.5B | ||
| Q1 24 | $3.8B | $11.6B |
| 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 | $566.3M |
| Free Cash FlowOCF − Capex | $-137.5M | $450.3M |
| FCF MarginFCF / Revenue | -32.5% | 165.4% |
| Capex IntensityCapex / Revenue | 2.7% | 42.6% |
| Cash ConversionOCF / Net Profit | — | 33.10× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $833.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $566.3M | ||
| Q3 25 | $74.1M | $176.6M | ||
| Q2 25 | $114.8M | $143.7M | ||
| Q1 25 | $45.1M | $136.9M | ||
| Q4 24 | $-115.6M | $541.1M | ||
| Q3 24 | $-388.3M | $176.3M | ||
| Q2 24 | $101.2M | $88.7M | ||
| Q1 24 | $129.0M | $167.9M |
| Q4 25 | $-137.5M | $450.3M | ||
| Q3 25 | $46.5M | $148.7M | ||
| Q2 25 | $99.3M | $118.4M | ||
| Q1 25 | $28.0M | $115.6M | ||
| Q4 24 | $-132.4M | $440.8M | ||
| Q3 24 | $-414.2M | $147.2M | ||
| Q2 24 | $88.6M | $69.5M | ||
| Q1 24 | $117.5M | $151.9M |
| Q4 25 | -32.5% | 165.4% | ||
| Q3 25 | 7.7% | 53.1% | ||
| Q2 25 | 15.8% | 40.9% | ||
| Q1 25 | 4.8% | 42.7% | ||
| Q4 24 | -31.9% | 153.9% | ||
| Q3 24 | -80.0% | 50.8% | ||
| Q2 24 | 13.7% | 24.7% | ||
| Q1 24 | 19.6% | 54.5% |
| Q4 25 | 2.7% | 42.6% | ||
| Q3 25 | 4.6% | 10.0% | ||
| Q2 25 | 2.5% | 8.7% | ||
| Q1 25 | 2.9% | 7.9% | ||
| Q4 24 | 4.0% | 35.0% | ||
| Q3 24 | 5.0% | 10.1% | ||
| Q2 24 | 1.9% | 6.8% | ||
| Q1 24 | 1.9% | 5.7% |
| Q4 25 | — | 33.10× | ||
| Q3 25 | — | 1.09× | ||
| Q2 25 | 3.95× | 1.81× | ||
| Q1 25 | 1.56× | 3.13× | ||
| Q4 24 | — | 8.32× | ||
| Q3 24 | -44.13× | 3.06× | ||
| Q2 24 | 2.07× | 1.63× | ||
| Q1 24 | 3.58× | 3.01× |
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% |
KRC
Segment breakdown not available.
