vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Life Time Group Holdings, Inc. (LTH). Click either name above to swap in a different company.
Life Time Group Holdings, Inc. is the larger business by last-quarter revenue ($745.1M vs $422.8M, roughly 1.8× EDGEWELL PERSONAL CARE Co). Life Time Group Holdings, Inc. runs the higher net margin — 16.5% vs -15.5%, a 32.0% gap on every dollar of revenue. On growth, Life Time Group Holdings, Inc. posted the faster year-over-year revenue change (12.3% vs -11.6%). Life Time Group Holdings, Inc. produced more free cash flow last quarter ($-64.6M vs $-137.5M). Over the past eight quarters, Life Time Group Holdings, Inc.'s revenue compounded faster (11.7% 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..
Life Time Group Holdings, Inc. operates a network of premium athletic, fitness and wellness destinations across the United States. It offers diverse services including state-of-the-art gym facilities, group exercise classes, personal training, spa treatments, nutrition coaching, youth programs and co-working spaces for consumers pursuing holistic healthy lifestyles.
EPC vs LTH — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $745.1M |
| Net Profit | $-65.7M | $123.0M |
| Gross Margin | 38.1% | 49.1% |
| Operating Margin | -4.5% | 17.4% |
| Net Margin | -15.5% | 16.5% |
| Revenue YoY | -11.6% | 12.3% |
| Net Profit YoY | -3028.6% | 231.0% |
| EPS (diluted) | $-1.41 | $0.55 |
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 | $745.1M | ||
| Q3 25 | $600.5M | $782.6M | ||
| Q2 25 | $627.2M | $761.5M | ||
| Q1 25 | $580.7M | $706.0M | ||
| Q4 24 | $415.1M | $663.3M | ||
| Q3 24 | $517.6M | $693.2M | ||
| Q2 24 | $647.8M | $667.8M | ||
| Q1 24 | $599.4M | $596.7M |
| Q4 25 | $-65.7M | $123.0M | ||
| Q3 25 | $-30.6M | $102.4M | ||
| Q2 25 | $29.1M | $72.1M | ||
| Q1 25 | $29.0M | $76.1M | ||
| Q4 24 | $-2.1M | $37.2M | ||
| Q3 24 | $8.8M | $41.4M | ||
| Q2 24 | $49.0M | $52.8M | ||
| Q1 24 | $36.0M | $24.9M |
| Q4 25 | 38.1% | 49.1% | ||
| Q3 25 | 37.9% | 47.1% | ||
| Q2 25 | 42.8% | 47.0% | ||
| Q1 25 | 44.1% | 47.5% | ||
| Q4 24 | 41.6% | 48.2% | ||
| Q3 24 | 41.1% | 46.5% | ||
| Q2 24 | 44.3% | 46.8% | ||
| Q1 24 | 43.1% | 46.1% |
| Q4 25 | -4.5% | 17.4% | ||
| Q3 25 | -4.2% | 17.3% | ||
| Q2 25 | 8.6% | 14.2% | ||
| Q1 25 | 10.1% | 15.2% | ||
| Q4 24 | 2.2% | 13.1% | ||
| Q3 24 | 3.9% | 13.5% | ||
| Q2 24 | 12.8% | 15.7% | ||
| Q1 24 | 11.7% | 12.1% |
| Q4 25 | -15.5% | 16.5% | ||
| Q3 25 | -5.1% | 13.1% | ||
| Q2 25 | 4.6% | 9.5% | ||
| Q1 25 | 5.0% | 10.8% | ||
| Q4 24 | -0.5% | 5.6% | ||
| Q3 24 | 1.7% | 6.0% | ||
| Q2 24 | 7.6% | 7.9% | ||
| Q1 24 | 6.0% | 4.2% |
| Q4 25 | $-1.41 | $0.55 | ||
| Q3 25 | $-0.65 | $0.45 | ||
| Q2 25 | $0.62 | $0.32 | ||
| Q1 25 | $0.60 | $0.34 | ||
| Q4 24 | $-0.04 | $0.17 | ||
| Q3 24 | $0.18 | $0.19 | ||
| Q2 24 | $0.98 | $0.26 | ||
| Q1 24 | $0.72 | $0.12 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $204.8M |
| Total DebtLower is stronger | $1.5B | $1.5B |
| Stockholders' EquityBook value | $1.5B | $3.1B |
| Total Assets | $3.8B | $8.0B |
| Debt / EquityLower = less leverage | 1.03× | 0.48× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $204.8M | ||
| Q3 25 | — | $218.9M | ||
| Q2 25 | — | $175.5M | ||
| Q1 25 | — | $59.0M | ||
| Q4 24 | — | $10.9M | ||
| Q3 24 | $209.1M | $120.9M | ||
| Q2 24 | — | $34.5M | ||
| Q1 24 | — | $18.6M |
| Q4 25 | $1.5B | $1.5B | ||
| Q3 25 | $1.4B | $1.5B | ||
| Q2 25 | $1.4B | $1.5B | ||
| Q1 25 | $1.4B | $1.5B | ||
| Q4 24 | $1.4B | $1.5B | ||
| Q3 24 | $1.3B | $1.7B | ||
| Q2 24 | $1.3B | $1.8B | ||
| Q1 24 | $1.4B | $2.0B |
| Q4 25 | $1.5B | $3.1B | ||
| Q3 25 | $1.6B | $3.0B | ||
| Q2 25 | $1.6B | $2.9B | ||
| Q1 25 | $1.5B | $2.7B | ||
| Q4 24 | $1.5B | $2.6B | ||
| Q3 24 | $1.6B | $2.6B | ||
| Q2 24 | $1.6B | $2.4B | ||
| Q1 24 | $1.6B | $2.3B |
| Q4 25 | $3.8B | $8.0B | ||
| Q3 25 | $3.8B | $7.8B | ||
| Q2 25 | $3.8B | $7.6B | ||
| Q1 25 | $3.8B | $7.3B | ||
| Q4 24 | $3.7B | $7.2B | ||
| Q3 24 | $3.7B | $7.2B | ||
| Q2 24 | $3.7B | $7.1B | ||
| Q1 24 | $3.8B | $7.1B |
| Q4 25 | 1.03× | 0.48× | ||
| Q3 25 | 0.89× | 0.51× | ||
| Q2 25 | 0.88× | 0.53× | ||
| Q1 25 | 0.95× | 0.56× | ||
| Q4 24 | 0.97× | 0.59× | ||
| Q3 24 | 0.81× | 0.64× | ||
| Q2 24 | 0.82× | 0.78× | ||
| Q1 24 | 0.88× | 0.87× |
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 | $239.9M |
| Free Cash FlowOCF − Capex | $-137.5M | $-64.6M |
| FCF MarginFCF / Revenue | -32.5% | -8.7% |
| Capex IntensityCapex / Revenue | 2.7% | 40.9% |
| Cash ConversionOCF / Net Profit | — | 1.95× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-21.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $239.9M | ||
| Q3 25 | $74.1M | $251.1M | ||
| Q2 25 | $114.8M | $195.7M | ||
| Q1 25 | $45.1M | $183.9M | ||
| Q4 24 | $-115.6M | $163.1M | ||
| Q3 24 | $-388.3M | $151.1M | ||
| Q2 24 | $101.2M | $170.4M | ||
| Q1 24 | $129.0M | $90.4M |
| Q4 25 | $-137.5M | $-64.6M | ||
| Q3 25 | $46.5M | $28.6M | ||
| Q2 25 | $99.3M | $-26.3M | ||
| Q1 25 | $28.0M | $41.4M | ||
| Q4 24 | $-132.4M | $26.8M | ||
| Q3 24 | $-414.2M | $64.0M | ||
| Q2 24 | $88.6M | $26.1M | ||
| Q1 24 | $117.5M | $-66.4M |
| Q4 25 | -32.5% | -8.7% | ||
| Q3 25 | 7.7% | 3.7% | ||
| Q2 25 | 15.8% | -3.5% | ||
| Q1 25 | 4.8% | 5.9% | ||
| Q4 24 | -31.9% | 4.0% | ||
| Q3 24 | -80.0% | 9.2% | ||
| Q2 24 | 13.7% | 3.9% | ||
| Q1 24 | 19.6% | -11.1% |
| Q4 25 | 2.7% | 40.9% | ||
| Q3 25 | 4.6% | 28.4% | ||
| Q2 25 | 2.5% | 29.2% | ||
| Q1 25 | 2.9% | 20.2% | ||
| Q4 24 | 4.0% | 20.6% | ||
| Q3 24 | 5.0% | 12.6% | ||
| Q2 24 | 1.9% | 21.6% | ||
| Q1 24 | 1.9% | 26.3% |
| Q4 25 | — | 1.95× | ||
| Q3 25 | — | 2.45× | ||
| Q2 25 | 3.95× | 2.71× | ||
| Q1 25 | 1.56× | 2.41× | ||
| Q4 24 | — | 4.39× | ||
| Q3 24 | -44.13× | 3.65× | ||
| Q2 24 | 2.07× | 3.23× | ||
| Q1 24 | 3.58× | 3.63× |
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% |
LTH
| Membership | $535.1M | 72% |
| In Center | $191.2M | 26% |
| Other | $18.8M | 3% |
