vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and MASIMO CORP (MASI). 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 $371.5M, roughly 1.1× MASIMO CORP). EDGEWELL PERSONAL CARE Co runs the higher net margin — -15.5% vs -27.0%, a 11.5% gap on every dollar of revenue. On growth, EDGEWELL PERSONAL CARE Co posted the faster year-over-year revenue change (-11.6% vs -26.4%). MASIMO CORP produced more free cash flow last quarter ($50.9M vs $-137.5M). Over the past eight quarters, EDGEWELL PERSONAL CARE Co's revenue compounded faster (-16.0% CAGR vs -17.7%).
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..
Masimo Corporation is an American health technology and consumer electronics company headquartered in Irvine, California. The company develops patient monitoring devices, non-invasive sensors, and related software platforms used in hospital and home settings. Masimo has also operated in the consumer audio and wearable device markets.
EPC vs MASI — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $371.5M |
| Net Profit | $-65.7M | $-100.4M |
| Gross Margin | 38.1% | 62.1% |
| Operating Margin | -4.5% | 22.5% |
| Net Margin | -15.5% | -27.0% |
| Revenue YoY | -11.6% | -26.4% |
| Net Profit YoY | -3028.6% | -1124.5% |
| EPS (diluted) | $-1.41 | $-1.84 |
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 | — | ||
| Q3 25 | $600.5M | $371.5M | ||
| Q2 25 | $627.2M | $370.9M | ||
| Q1 25 | $580.7M | $372.0M | ||
| Q4 24 | $415.1M | $600.7M | ||
| Q3 24 | $517.6M | $504.6M | ||
| Q2 24 | $647.8M | $496.3M | ||
| Q1 24 | $599.4M | $492.8M |
| Q4 25 | $-65.7M | — | ||
| Q3 25 | $-30.6M | $-100.4M | ||
| Q2 25 | $29.1M | $51.3M | ||
| Q1 25 | $29.0M | $-170.7M | ||
| Q4 24 | $-2.1M | $-349.6M | ||
| Q3 24 | $8.8M | $9.8M | ||
| Q2 24 | $49.0M | $16.0M | ||
| Q1 24 | $36.0M | $18.9M |
| Q4 25 | 38.1% | — | ||
| Q3 25 | 37.9% | 62.1% | ||
| Q2 25 | 42.8% | 62.9% | ||
| Q1 25 | 44.1% | 62.9% | ||
| Q4 24 | 41.6% | 40.7% | ||
| Q3 24 | 41.1% | 52.2% | ||
| Q2 24 | 44.3% | 51.3% | ||
| Q1 24 | 43.1% | 49.0% |
| Q4 25 | -4.5% | — | ||
| Q3 25 | -4.2% | 22.5% | ||
| Q2 25 | 8.6% | 17.4% | ||
| Q1 25 | 10.1% | 21.0% | ||
| Q4 24 | 2.2% | -59.8% | ||
| Q3 24 | 3.9% | 6.0% | ||
| Q2 24 | 12.8% | 5.7% | ||
| Q1 24 | 11.7% | 6.9% |
| Q4 25 | -15.5% | — | ||
| Q3 25 | -5.1% | -27.0% | ||
| Q2 25 | 4.6% | 13.8% | ||
| Q1 25 | 5.0% | -45.9% | ||
| Q4 24 | -0.5% | -58.2% | ||
| Q3 24 | 1.7% | 1.9% | ||
| Q2 24 | 7.6% | 3.2% | ||
| Q1 24 | 6.0% | 3.8% |
| Q4 25 | $-1.41 | — | ||
| Q3 25 | $-0.65 | $-1.84 | ||
| Q2 25 | $0.62 | $0.94 | ||
| Q1 25 | $0.60 | $-3.12 | ||
| Q4 24 | $-0.04 | $-6.54 | ||
| Q3 24 | $0.18 | $0.18 | ||
| Q2 24 | $0.98 | $0.29 | ||
| Q1 24 | $0.72 | $0.35 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $312.3M |
| Total DebtLower is stronger | $1.5B | $559.1M |
| Stockholders' EquityBook value | $1.5B | $810.0M |
| Total Assets | $3.8B | $1.8B |
| Debt / EquityLower = less leverage | 1.03× | 0.69× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | — | $312.3M | ||
| Q2 25 | — | $149.6M | ||
| Q1 25 | — | $130.8M | ||
| Q4 24 | — | $177.6M | ||
| Q3 24 | $209.1M | $158.5M | ||
| Q2 24 | — | $129.6M | ||
| Q1 24 | — | $157.6M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.4B | $559.1M | ||
| Q2 25 | $1.4B | $613.7M | ||
| Q1 25 | $1.4B | $651.0M | ||
| Q4 24 | $1.4B | $765.2M | ||
| Q3 24 | $1.3B | $772.6M | ||
| Q2 24 | $1.3B | $781.6M | ||
| Q1 24 | $1.4B | $876.0M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.6B | $810.0M | ||
| Q2 25 | $1.6B | $1.0B | ||
| Q1 25 | $1.5B | $946.4M | ||
| Q4 24 | $1.5B | $1.1B | ||
| Q3 24 | $1.6B | $1.5B | ||
| Q2 24 | $1.6B | $1.4B | ||
| Q1 24 | $1.6B | $1.4B |
| Q4 25 | $3.8B | — | ||
| Q3 25 | $3.8B | $1.8B | ||
| Q2 25 | $3.8B | $2.4B | ||
| Q1 25 | $3.8B | $2.3B | ||
| Q4 24 | $3.7B | $2.6B | ||
| Q3 24 | $3.7B | $3.1B | ||
| Q2 24 | $3.7B | $2.9B | ||
| Q1 24 | $3.8B | $3.0B |
| Q4 25 | 1.03× | — | ||
| Q3 25 | 0.89× | 0.69× | ||
| Q2 25 | 0.88× | 0.59× | ||
| Q1 25 | 0.95× | 0.69× | ||
| Q4 24 | 0.97× | 0.73× | ||
| Q3 24 | 0.81× | 0.53× | ||
| Q2 24 | 0.82× | 0.57× | ||
| Q1 24 | 0.88× | 0.64× |
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 | $56.8M |
| Free Cash FlowOCF − Capex | $-137.5M | $50.9M |
| FCF MarginFCF / Revenue | -32.5% | 13.7% |
| Capex IntensityCapex / Revenue | 2.7% | 1.6% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $191.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | — | ||
| Q3 25 | $74.1M | $56.8M | ||
| Q2 25 | $114.8M | $69.4M | ||
| Q1 25 | $45.1M | $31.1M | ||
| Q4 24 | $-115.6M | $50.5M | ||
| Q3 24 | $-388.3M | $25.6M | ||
| Q2 24 | $101.2M | $74.5M | ||
| Q1 24 | $129.0M | $45.8M |
| Q4 25 | $-137.5M | — | ||
| Q3 25 | $46.5M | $50.9M | ||
| Q2 25 | $99.3M | $65.6M | ||
| Q1 25 | $28.0M | $28.5M | ||
| Q4 24 | $-132.4M | $46.0M | ||
| Q3 24 | $-414.2M | $16.9M | ||
| Q2 24 | $88.6M | $66.9M | ||
| Q1 24 | $117.5M | $37.6M |
| Q4 25 | -32.5% | — | ||
| Q3 25 | 7.7% | 13.7% | ||
| Q2 25 | 15.8% | 17.7% | ||
| Q1 25 | 4.8% | 7.7% | ||
| Q4 24 | -31.9% | 7.7% | ||
| Q3 24 | -80.0% | 3.3% | ||
| Q2 24 | 13.7% | 13.5% | ||
| Q1 24 | 19.6% | 7.6% |
| Q4 25 | 2.7% | — | ||
| Q3 25 | 4.6% | 1.6% | ||
| Q2 25 | 2.5% | 1.0% | ||
| Q1 25 | 2.9% | 0.7% | ||
| Q4 24 | 4.0% | 0.7% | ||
| Q3 24 | 5.0% | 1.7% | ||
| Q2 24 | 1.9% | 1.5% | ||
| Q1 24 | 1.9% | 1.7% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | 1.35× | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | 2.61× | ||
| Q2 24 | 2.07× | 4.66× | ||
| Q1 24 | 3.58× | 2.42× |
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% |
MASI
Segment breakdown not available.
