vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Madison Square Garden Sports Corp. (MSGS). 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 $403.4M, roughly 1.0× Madison Square Garden Sports Corp.). Madison Square Garden Sports Corp. runs the higher net margin — 2.0% vs -15.5%, a 17.6% gap on every dollar of revenue. On growth, Madison Square Garden Sports Corp. posted the faster year-over-year revenue change (12.8% vs -11.6%). Madison Square Garden Sports Corp. produced more free cash flow last quarter ($31.6M vs $-137.5M). Over the past eight quarters, Madison Square Garden Sports Corp.'s revenue compounded faster (-3.1% 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..
Madison Square Garden Sports Corp. is an American sports holding company based in New York City.
EPC vs MSGS — Head-to-Head
Income Statement — Q1 FY2026 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $403.4M |
| Net Profit | $-65.7M | $8.2M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 5.5% |
| Net Margin | -15.5% | 2.0% |
| Revenue YoY | -11.6% | 12.8% |
| Net Profit YoY | -3028.6% | 641.9% |
| EPS (diluted) | $-1.41 | $0.34 |
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 | $403.4M | ||
| Q3 25 | $600.5M | $39.5M | ||
| Q2 25 | $627.2M | $204.0M | ||
| Q1 25 | $580.7M | $424.2M | ||
| Q4 24 | $415.1M | $357.8M | ||
| Q3 24 | $517.6M | $53.3M | ||
| Q2 24 | $647.8M | $227.3M | ||
| Q1 24 | $599.4M | $430.0M |
| Q4 25 | $-65.7M | $8.2M | ||
| Q3 25 | $-30.6M | $-8.8M | ||
| Q2 25 | $29.1M | $-1.8M | ||
| Q1 25 | $29.0M | $-14.2M | ||
| Q4 24 | $-2.1M | $1.1M | ||
| Q3 24 | $8.8M | $-7.5M | ||
| Q2 24 | $49.0M | $25.5M | ||
| Q1 24 | $36.0M | $37.9M |
| 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% | 5.5% | ||
| Q3 25 | -4.2% | -69.5% | ||
| Q2 25 | 8.6% | -11.1% | ||
| Q1 25 | 10.1% | 7.6% | ||
| Q4 24 | 2.2% | 3.7% | ||
| Q3 24 | 3.9% | -15.5% | ||
| Q2 24 | 12.8% | 23.0% | ||
| Q1 24 | 11.7% | 18.5% |
| Q4 25 | -15.5% | 2.0% | ||
| Q3 25 | -5.1% | -22.3% | ||
| Q2 25 | 4.6% | -0.9% | ||
| Q1 25 | 5.0% | -3.4% | ||
| Q4 24 | -0.5% | 0.3% | ||
| Q3 24 | 1.7% | -14.1% | ||
| Q2 24 | 7.6% | 11.2% | ||
| Q1 24 | 6.0% | 8.8% |
| Q4 25 | $-1.41 | $0.34 | ||
| Q3 25 | $-0.65 | $-0.37 | ||
| Q2 25 | $0.62 | $-0.08 | ||
| Q1 25 | $0.60 | $-0.59 | ||
| Q4 24 | $-0.04 | $0.05 | ||
| Q3 24 | $0.18 | $-0.31 | ||
| Q2 24 | $0.98 | $1.07 | ||
| Q1 24 | $0.72 | $1.57 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $81.3M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $-282.1M |
| Total Assets | $3.8B | $1.5B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $81.3M | ||
| Q3 25 | — | $48.6M | ||
| Q2 25 | — | $144.6M | ||
| Q1 25 | — | $96.5M | ||
| Q4 24 | — | $107.8M | ||
| Q3 24 | $209.1M | $52.3M | ||
| Q2 24 | — | $89.1M | ||
| Q1 24 | — | $40.0M |
| 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 | $-282.1M | ||
| Q3 25 | $1.6B | $-294.2M | ||
| Q2 25 | $1.6B | $-281.4M | ||
| Q1 25 | $1.5B | $-283.4M | ||
| Q4 24 | $1.5B | $-273.1M | ||
| Q3 24 | $1.6B | $-277.5M | ||
| Q2 24 | $1.6B | $-266.3M | ||
| Q1 24 | $1.6B | $-294.0M |
| Q4 25 | $3.8B | $1.5B | ||
| Q3 25 | $3.8B | $1.5B | ||
| Q2 25 | $3.8B | $1.5B | ||
| Q1 25 | $3.8B | $1.5B | ||
| Q4 24 | $3.7B | $1.4B | ||
| Q3 24 | $3.7B | $1.4B | ||
| Q2 24 | $3.7B | $1.3B | ||
| Q1 24 | $3.8B | $1.4B |
| 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 | $32.4M |
| Free Cash FlowOCF − Capex | $-137.5M | $31.6M |
| FCF MarginFCF / Revenue | -32.5% | 7.8% |
| Capex IntensityCapex / Revenue | 2.7% | 0.2% |
| Cash ConversionOCF / Net Profit | — | 3.94× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-480.0K |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $32.4M | ||
| Q3 25 | $74.1M | $-85.0M | ||
| Q2 25 | $114.8M | $49.7M | ||
| Q1 25 | $45.1M | $6.3M | ||
| Q4 24 | $-115.6M | $61.8M | ||
| Q3 24 | $-388.3M | $-26.2M | ||
| Q2 24 | $101.2M | $108.4M | ||
| Q1 24 | $129.0M | $4.0M |
| Q4 25 | $-137.5M | $31.6M | ||
| Q3 25 | $46.5M | $-85.3M | ||
| Q2 25 | $99.3M | $49.4M | ||
| Q1 25 | $28.0M | $3.9M | ||
| Q4 24 | $-132.4M | $61.2M | ||
| Q3 24 | $-414.2M | $-26.5M | ||
| Q2 24 | $88.6M | $108.0M | ||
| Q1 24 | $117.5M | $3.9M |
| Q4 25 | -32.5% | 7.8% | ||
| Q3 25 | 7.7% | -216.3% | ||
| Q2 25 | 15.8% | 24.2% | ||
| Q1 25 | 4.8% | 0.9% | ||
| Q4 24 | -31.9% | 17.1% | ||
| Q3 24 | -80.0% | -49.7% | ||
| Q2 24 | 13.7% | 47.5% | ||
| Q1 24 | 19.6% | 0.9% |
| Q4 25 | 2.7% | 0.2% | ||
| Q3 25 | 4.6% | 0.9% | ||
| Q2 25 | 2.5% | 0.2% | ||
| Q1 25 | 2.9% | 0.6% | ||
| Q4 24 | 4.0% | 0.1% | ||
| Q3 24 | 5.0% | 0.7% | ||
| Q2 24 | 1.9% | 0.2% | ||
| Q1 24 | 1.9% | 0.0% |
| Q4 25 | — | 3.94× | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | 55.61× | ||
| Q3 24 | -44.13× | — | ||
| Q2 24 | 2.07× | 4.25× | ||
| Q1 24 | 3.58× | 0.11× |
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% |
MSGS
| Event Related | $167.2M | 41% |
| Media Rights | $122.3M | 30% |
| Sponsorship Signage And Suite Licenses | $98.5M | 24% |
| League Distribution | $15.4M | 4% |
