vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and loanDepot, Inc. (LDI). 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 $310.3M, roughly 1.4× loanDepot, Inc.). loanDepot, Inc. runs the higher net margin — -7.2% vs -15.5%, a 8.3% gap on every dollar of revenue. On growth, loanDepot, Inc. posted the faster year-over-year revenue change (20.5% vs -11.6%). EDGEWELL PERSONAL CARE Co produced more free cash flow last quarter ($-137.5M vs $-648.0M). Over the past eight quarters, loanDepot, Inc.'s revenue compounded faster (18.0% 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..
LoanDepot, sometimes stylized as loanDepot, is an Irvine, California-based nonbank holding company which sells mortgage and non-mortgage lending products.
EPC vs LDI — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $310.3M |
| Net Profit | $-65.7M | $-22.5M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | -10.3% |
| Net Margin | -15.5% | -7.2% |
| Revenue YoY | -11.6% | 20.5% |
| Net Profit YoY | -3028.6% | 32.4% |
| EPS (diluted) | $-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 | $310.3M | ||
| Q3 25 | $600.5M | $323.3M | ||
| Q2 25 | $627.2M | $282.5M | ||
| Q1 25 | $580.7M | $273.6M | ||
| Q4 24 | $415.1M | $257.5M | ||
| Q3 24 | $517.6M | $314.6M | ||
| Q2 24 | $647.8M | $265.4M | ||
| Q1 24 | $599.4M | $222.8M |
| Q4 25 | $-65.7M | $-22.5M | ||
| Q3 25 | $-30.6M | $-4.9M | ||
| Q2 25 | $29.1M | $-13.4M | ||
| Q1 25 | $29.0M | $-21.9M | ||
| Q4 24 | $-2.1M | $-33.2M | ||
| Q3 24 | $8.8M | $1.4M | ||
| Q2 24 | $49.0M | $-32.2M | ||
| Q1 24 | $36.0M | $-34.3M |
| 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% | -10.3% | ||
| Q3 25 | -4.2% | -3.2% | ||
| Q2 25 | 8.6% | -11.4% | ||
| Q1 25 | 10.1% | -16.8% | ||
| Q4 24 | 2.2% | -32.7% | ||
| Q3 24 | 3.9% | 1.1% | ||
| Q2 24 | 12.8% | -29.1% | ||
| Q1 24 | 11.7% | -38.2% |
| Q4 25 | -15.5% | -7.2% | ||
| Q3 25 | -5.1% | -1.5% | ||
| Q2 25 | 4.6% | -4.7% | ||
| Q1 25 | 5.0% | -8.0% | ||
| Q4 24 | -0.5% | -12.9% | ||
| Q3 24 | 1.7% | 0.4% | ||
| Q2 24 | 7.6% | -12.1% | ||
| Q1 24 | 6.0% | -15.4% |
| Q4 25 | $-1.41 | — | ||
| Q3 25 | $-0.65 | — | ||
| Q2 25 | $0.62 | — | ||
| Q1 25 | $0.60 | — | ||
| Q4 24 | $-0.04 | — | ||
| Q3 24 | $0.18 | $0.01 | ||
| Q2 24 | $0.98 | $-0.18 | ||
| Q1 24 | $0.72 | $-0.19 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $337.2M |
| Total DebtLower is stronger | $1.5B | $2.1B |
| Stockholders' EquityBook value | $1.5B | $386.0M |
| Total Assets | $3.8B | $6.9B |
| Debt / EquityLower = less leverage | 1.03× | 5.44× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $337.2M | ||
| Q3 25 | — | $459.2M | ||
| Q2 25 | — | $408.6M | ||
| Q1 25 | — | $371.5M | ||
| Q4 24 | — | $421.6M | ||
| Q3 24 | $209.1M | $483.0M | ||
| Q2 24 | — | $533.2M | ||
| Q1 24 | — | $603.7M |
| Q4 25 | $1.5B | $2.1B | ||
| Q3 25 | $1.4B | $2.1B | ||
| Q2 25 | $1.4B | $2.1B | ||
| Q1 25 | $1.4B | $2.0B | ||
| Q4 24 | $1.4B | $2.0B | ||
| Q3 24 | $1.3B | $2.0B | ||
| Q2 24 | $1.3B | $2.0B | ||
| Q1 24 | $1.4B | $2.3B |
| Q4 25 | $1.5B | $386.0M | ||
| Q3 25 | $1.6B | $433.3M | ||
| Q2 25 | $1.6B | $439.1M | ||
| Q1 25 | $1.5B | $469.3M | ||
| Q4 24 | $1.5B | $506.6M | ||
| Q3 24 | $1.6B | $592.0M | ||
| Q2 24 | $1.6B | $578.9M | ||
| Q1 24 | $1.6B | $637.3M |
| Q4 25 | $3.8B | $6.9B | ||
| Q3 25 | $3.8B | $6.2B | ||
| Q2 25 | $3.8B | $6.2B | ||
| Q1 25 | $3.8B | $6.4B | ||
| Q4 24 | $3.7B | $6.3B | ||
| Q3 24 | $3.7B | $6.4B | ||
| Q2 24 | $3.7B | $5.9B | ||
| Q1 24 | $3.8B | $6.2B |
| Q4 25 | 1.03× | 5.44× | ||
| Q3 25 | 0.89× | 4.83× | ||
| Q2 25 | 0.88× | 4.70× | ||
| Q1 25 | 0.95× | 4.30× | ||
| Q4 24 | 0.97× | 4.00× | ||
| Q3 24 | 0.81× | 3.31× | ||
| Q2 24 | 0.82× | 3.41× | ||
| Q1 24 | 0.88× | 3.63× |
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 | $-638.7M |
| Free Cash FlowOCF − Capex | $-137.5M | $-648.0M |
| FCF MarginFCF / Revenue | -32.5% | -208.9% |
| Capex IntensityCapex / Revenue | 2.7% | 3.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-734.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $-638.7M | ||
| Q3 25 | $74.1M | $43.4M | ||
| Q2 25 | $114.8M | $67.6M | ||
| Q1 25 | $45.1M | $-179.9M | ||
| Q4 24 | $-115.6M | $47.7M | ||
| Q3 24 | $-388.3M | $-349.2M | ||
| Q2 24 | $101.2M | $-278.3M | ||
| Q1 24 | $129.0M | $-278.5M |
| Q4 25 | $-137.5M | $-648.0M | ||
| Q3 25 | $46.5M | $38.7M | ||
| Q2 25 | $99.3M | $61.4M | ||
| Q1 25 | $28.0M | $-186.7M | ||
| Q4 24 | $-132.4M | $40.8M | ||
| Q3 24 | $-414.2M | $-356.4M | ||
| Q2 24 | $88.6M | $-285.7M | ||
| Q1 24 | $117.5M | $-283.3M |
| Q4 25 | -32.5% | -208.9% | ||
| Q3 25 | 7.7% | 12.0% | ||
| Q2 25 | 15.8% | 21.7% | ||
| Q1 25 | 4.8% | -68.2% | ||
| Q4 24 | -31.9% | 15.8% | ||
| Q3 24 | -80.0% | -113.3% | ||
| Q2 24 | 13.7% | -107.7% | ||
| Q1 24 | 19.6% | -127.2% |
| Q4 25 | 2.7% | 3.0% | ||
| Q3 25 | 4.6% | 1.5% | ||
| Q2 25 | 2.5% | 2.2% | ||
| Q1 25 | 2.9% | 2.5% | ||
| Q4 24 | 4.0% | 2.7% | ||
| Q3 24 | 5.0% | 2.3% | ||
| Q2 24 | 1.9% | 2.8% | ||
| Q1 24 | 1.9% | 2.1% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | -255.05× | ||
| Q2 24 | 2.07× | — | ||
| Q1 24 | 3.58× | — |
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% |
LDI
Segment breakdown not available.
