vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Magnera Corp (MAGN). Click either name above to swap in a different company.
Magnera Corp is the larger business by last-quarter revenue ($792.0M vs $422.8M, roughly 1.9× EDGEWELL PERSONAL CARE Co). Magnera Corp runs the higher net margin — -4.3% vs -15.5%, a 11.2% gap on every dollar of revenue. On growth, Magnera Corp posted the faster year-over-year revenue change (12.8% vs -11.6%). Magnera Corp produced more free cash flow last quarter ($-13.0M vs $-137.5M). Over the past eight quarters, Magnera Corp's revenue compounded faster (54.9% 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..
EPC vs MAGN — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $792.0M |
| Net Profit | $-65.7M | $-34.0M |
| Gross Margin | 38.1% | 12.2% |
| Operating Margin | -4.5% | 1.8% |
| Net Margin | -15.5% | -4.3% |
| Revenue YoY | -11.6% | 12.8% |
| Net Profit YoY | -3028.6% | 43.3% |
| EPS (diluted) | $-1.41 | $-0.95 |
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 | $792.0M | ||
| Q3 25 | $600.5M | — | ||
| Q2 25 | $627.2M | $839.0M | ||
| Q1 25 | $580.7M | $824.0M | ||
| Q4 24 | $415.1M | $702.0M | ||
| Q3 24 | $517.6M | $332.1M | ||
| Q2 24 | $647.8M | $556.0M | ||
| Q1 24 | $599.4M | $558.0M |
| Q4 25 | $-65.7M | $-34.0M | ||
| Q3 25 | $-30.6M | — | ||
| Q2 25 | $29.1M | $-18.0M | ||
| Q1 25 | $29.0M | $-41.0M | ||
| Q4 24 | $-2.1M | $-60.0M | ||
| Q3 24 | $8.8M | $-15.2M | ||
| Q2 24 | $49.0M | $19.0M | ||
| Q1 24 | $36.0M | $14.0M |
| Q4 25 | 38.1% | 12.2% | ||
| Q3 25 | 37.9% | — | ||
| Q2 25 | 42.8% | 10.7% | ||
| Q1 25 | 44.1% | 10.7% | ||
| Q4 24 | 41.6% | 10.1% | ||
| Q3 24 | 41.1% | 10.7% | ||
| Q2 24 | 44.3% | 6.6% | ||
| Q1 24 | 43.1% | 6.2% |
| Q4 25 | -4.5% | 1.8% | ||
| Q3 25 | -4.2% | — | ||
| Q2 25 | 8.6% | 1.5% | ||
| Q1 25 | 10.1% | 0.5% | ||
| Q4 24 | 2.2% | -3.1% | ||
| Q3 24 | 3.9% | 0.9% | ||
| Q2 24 | 12.8% | 3.1% | ||
| Q1 24 | 11.7% | 3.8% |
| Q4 25 | -15.5% | -4.3% | ||
| Q3 25 | -5.1% | — | ||
| Q2 25 | 4.6% | -2.1% | ||
| Q1 25 | 5.0% | -5.0% | ||
| Q4 24 | -0.5% | -8.5% | ||
| Q3 24 | 1.7% | -4.6% | ||
| Q2 24 | 7.6% | 3.4% | ||
| Q1 24 | 6.0% | 2.5% |
| Q4 25 | $-1.41 | $-0.95 | ||
| Q3 25 | $-0.65 | — | ||
| Q2 25 | $0.62 | $-0.51 | ||
| Q1 25 | $0.60 | $-1.15 | ||
| Q4 24 | $-0.04 | $-1.69 | ||
| Q3 24 | $0.18 | $-0.33 | ||
| Q2 24 | $0.98 | $0.60 | ||
| Q1 24 | $0.72 | $0.44 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $264.0M |
| Total DebtLower is stronger | $1.5B | $1.9B |
| Stockholders' EquityBook value | $1.5B | $1.0B |
| Total Assets | $3.8B | $3.9B |
| Debt / EquityLower = less leverage | 1.03× | 1.86× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $264.0M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $276.0M | ||
| Q1 25 | — | $282.0M | ||
| Q4 24 | — | $215.0M | ||
| Q3 24 | $209.1M | $230.0M | ||
| Q2 24 | — | $33.9M | ||
| Q1 24 | — | $30.2M |
| Q4 25 | $1.5B | $1.9B | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | $2.0B | ||
| Q1 25 | $1.4B | $2.0B | ||
| Q4 24 | $1.4B | $2.0B | ||
| Q3 24 | $1.3B | $2.0B | ||
| Q2 24 | $1.3B | $877.4M | ||
| Q1 24 | $1.4B | $884.7M |
| Q4 25 | $1.5B | $1.0B | ||
| Q3 25 | $1.6B | — | ||
| Q2 25 | $1.6B | $1.1B | ||
| Q1 25 | $1.5B | $1.1B | ||
| Q4 24 | $1.5B | $1.1B | ||
| Q3 24 | $1.6B | $2.1B | ||
| Q2 24 | $1.6B | $2.4B | ||
| Q1 24 | $1.6B | $2.4B |
| Q4 25 | $3.8B | $3.9B | ||
| Q3 25 | $3.8B | — | ||
| Q2 25 | $3.8B | $4.1B | ||
| Q1 25 | $3.8B | $4.1B | ||
| Q4 24 | $3.7B | $4.0B | ||
| Q3 24 | $3.7B | $2.8B | ||
| Q2 24 | $3.7B | $1.5B | ||
| Q1 24 | $3.8B | $1.5B |
| Q4 25 | 1.03× | 1.86× | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | 1.77× | ||
| Q1 25 | 0.95× | 1.83× | ||
| Q4 24 | 0.97× | 1.80× | ||
| Q3 24 | 0.81× | 0.91× | ||
| Q2 24 | 0.82× | 0.37× | ||
| Q1 24 | 0.88× | 0.36× |
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 | $2.0M |
| Free Cash FlowOCF − Capex | $-137.5M | $-13.0M |
| FCF MarginFCF / Revenue | -32.5% | -1.6% |
| Capex IntensityCapex / Revenue | 2.7% | 1.9% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $2.0M | ||
| Q3 25 | $74.1M | — | ||
| Q2 25 | $114.8M | $0 | ||
| Q1 25 | $45.1M | $65.0M | ||
| Q4 24 | $-115.6M | $-58.0M | ||
| Q3 24 | $-388.3M | $12.2M | ||
| Q2 24 | $101.2M | $38.0M | ||
| Q1 24 | $129.0M | $20.0M |
| Q4 25 | $-137.5M | $-13.0M | ||
| Q3 25 | $46.5M | — | ||
| Q2 25 | $99.3M | — | ||
| Q1 25 | $28.0M | $42.0M | ||
| Q4 24 | $-132.4M | $-74.0M | ||
| Q3 24 | $-414.2M | $3.6M | ||
| Q2 24 | $88.6M | $23.0M | ||
| Q1 24 | $117.5M | $12.5M |
| Q4 25 | -32.5% | -1.6% | ||
| Q3 25 | 7.7% | — | ||
| Q2 25 | 15.8% | — | ||
| Q1 25 | 4.8% | 5.1% | ||
| Q4 24 | -31.9% | -10.5% | ||
| Q3 24 | -80.0% | 1.1% | ||
| Q2 24 | 13.7% | 4.1% | ||
| Q1 24 | 19.6% | 2.2% |
| Q4 25 | 2.7% | 1.9% | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | 2.5% | 1.5% | ||
| Q1 25 | 2.9% | 2.8% | ||
| Q4 24 | 4.0% | 2.3% | ||
| Q3 24 | 5.0% | 2.6% | ||
| Q2 24 | 1.9% | 2.7% | ||
| Q1 24 | 1.9% | 1.3% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | — | ||
| Q2 24 | 2.07× | 2.00× | ||
| Q1 24 | 3.58× | 1.43× |
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% |
MAGN
| Other | $451.0M | 57% |
| United States And Canada | $341.0M | 43% |
