vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Metallus Inc. (MTUS). 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 $267.3M, roughly 1.6× Metallus Inc.). Metallus Inc. runs the higher net margin — -5.3% vs -15.5%, a 10.2% gap on every dollar of revenue. On growth, Metallus Inc. posted the faster year-over-year revenue change (11.1% vs -11.6%). Metallus Inc. produced more free cash flow last quarter ($-37.2M vs $-137.5M). Over the past eight quarters, Metallus Inc.'s revenue compounded faster (-8.8% 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 MTUS — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $267.3M |
| Net Profit | $-65.7M | $-14.3M |
| Gross Margin | 38.1% | 2.2% |
| Operating Margin | -4.5% | -7.7% |
| Net Margin | -15.5% | -5.3% |
| Revenue YoY | -11.6% | 11.1% |
| Net Profit YoY | -3028.6% | 33.2% |
| 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 | $267.3M | ||
| Q3 25 | $600.5M | $305.9M | ||
| Q2 25 | $627.2M | $304.6M | ||
| Q1 25 | $580.7M | $280.5M | ||
| Q4 24 | $415.1M | $240.5M | ||
| Q3 24 | $517.6M | $227.2M | ||
| Q2 24 | $647.8M | $294.7M | ||
| Q1 24 | $599.4M | $321.6M |
| Q4 25 | $-65.7M | $-14.3M | ||
| Q3 25 | $-30.6M | $8.1M | ||
| Q2 25 | $29.1M | $3.7M | ||
| Q1 25 | $29.0M | $1.3M | ||
| Q4 24 | $-2.1M | $-21.4M | ||
| Q3 24 | $8.8M | $-5.9M | ||
| Q2 24 | $49.0M | $4.6M | ||
| Q1 24 | $36.0M | $24.0M |
| Q4 25 | 38.1% | 2.2% | ||
| Q3 25 | 37.9% | 11.4% | ||
| Q2 25 | 42.8% | 10.6% | ||
| Q1 25 | 44.1% | 7.8% | ||
| Q4 24 | 41.6% | 4.5% | ||
| Q3 24 | 41.1% | 5.3% | ||
| Q2 24 | 44.3% | 8.2% | ||
| Q1 24 | 43.1% | 15.7% |
| Q4 25 | -4.5% | -7.7% | ||
| Q3 25 | -4.2% | 3.6% | ||
| Q2 25 | 8.6% | 2.8% | ||
| Q1 25 | 10.1% | 1.0% | ||
| Q4 24 | 2.2% | -10.1% | ||
| Q3 24 | 3.9% | -3.1% | ||
| Q2 24 | 12.8% | 2.1% | ||
| Q1 24 | 11.7% | 9.3% |
| Q4 25 | -15.5% | -5.3% | ||
| Q3 25 | -5.1% | 2.6% | ||
| Q2 25 | 4.6% | 1.2% | ||
| Q1 25 | 5.0% | 0.5% | ||
| Q4 24 | -0.5% | -8.9% | ||
| Q3 24 | 1.7% | -2.6% | ||
| Q2 24 | 7.6% | 1.6% | ||
| Q1 24 | 6.0% | 7.5% |
| Q4 25 | $-1.41 | $-0.34 | ||
| Q3 25 | $-0.65 | $0.19 | ||
| Q2 25 | $0.62 | $0.09 | ||
| Q1 25 | $0.60 | $0.03 | ||
| Q4 24 | $-0.04 | $-0.46 | ||
| Q3 24 | $0.18 | $-0.13 | ||
| Q2 24 | $0.98 | $0.10 | ||
| Q1 24 | $0.72 | $0.52 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $156.7M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $686.0M |
| Total Assets | $3.8B | $1.1B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $156.7M | ||
| Q3 25 | — | $191.5M | ||
| Q2 25 | — | $190.8M | ||
| Q1 25 | — | $180.3M | ||
| Q4 24 | — | $240.7M | ||
| Q3 24 | $209.1M | $254.6M | ||
| Q2 24 | — | $272.8M | ||
| Q1 24 | — | $278.1M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.4B | $0 | ||
| Q2 25 | $1.4B | $0 | ||
| Q1 25 | $1.4B | $5.4M | ||
| Q4 24 | $1.4B | $5.4M | ||
| Q3 24 | $1.3B | $13.2M | ||
| Q2 24 | $1.3B | $13.2M | ||
| Q1 24 | $1.4B | $13.2M |
| Q4 25 | $1.5B | $686.0M | ||
| Q3 25 | $1.6B | $697.7M | ||
| Q2 25 | $1.6B | $690.0M | ||
| Q1 25 | $1.5B | $686.1M | ||
| Q4 24 | $1.5B | $690.5M | ||
| Q3 24 | $1.6B | $712.7M | ||
| Q2 24 | $1.6B | $736.3M | ||
| Q1 24 | $1.6B | $739.3M |
| Q4 25 | $3.8B | $1.1B | ||
| Q3 25 | $3.8B | $1.2B | ||
| Q2 25 | $3.8B | $1.1B | ||
| Q1 25 | $3.8B | $1.1B | ||
| Q4 24 | $3.7B | $1.1B | ||
| Q3 24 | $3.7B | $1.1B | ||
| Q2 24 | $3.7B | $1.1B | ||
| Q1 24 | $3.8B | $1.2B |
| Q4 25 | 1.03× | — | ||
| Q3 25 | 0.89× | 0.00× | ||
| Q2 25 | 0.88× | 0.00× | ||
| Q1 25 | 0.95× | 0.01× | ||
| Q4 24 | 0.97× | 0.01× | ||
| Q3 24 | 0.81× | 0.02× | ||
| Q2 24 | 0.82× | 0.02× | ||
| Q1 24 | 0.88× | 0.02× |
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 | $-1.9M |
| Free Cash FlowOCF − Capex | $-137.5M | $-37.2M |
| FCF MarginFCF / Revenue | -32.5% | -13.9% |
| Capex IntensityCapex / Revenue | 2.7% | 13.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-93.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $-1.9M | ||
| Q3 25 | $74.1M | $22.0M | ||
| Q2 25 | $114.8M | $34.8M | ||
| Q1 25 | $45.1M | $-38.9M | ||
| Q4 24 | $-115.6M | $13.9M | ||
| Q3 24 | $-388.3M | $-15.3M | ||
| Q2 24 | $101.2M | $8.3M | ||
| Q1 24 | $129.0M | $33.4M |
| Q4 25 | $-137.5M | $-37.2M | ||
| Q3 25 | $46.5M | $-6.4M | ||
| Q2 25 | $99.3M | $17.0M | ||
| Q1 25 | $28.0M | $-66.4M | ||
| Q4 24 | $-132.4M | $-1.3M | ||
| Q3 24 | $-414.2M | $-32.9M | ||
| Q2 24 | $88.6M | $-5.8M | ||
| Q1 24 | $117.5M | $16.0M |
| Q4 25 | -32.5% | -13.9% | ||
| Q3 25 | 7.7% | -2.1% | ||
| Q2 25 | 15.8% | 5.6% | ||
| Q1 25 | 4.8% | -23.7% | ||
| Q4 24 | -31.9% | -0.5% | ||
| Q3 24 | -80.0% | -14.5% | ||
| Q2 24 | 13.7% | -2.0% | ||
| Q1 24 | 19.6% | 5.0% |
| Q4 25 | 2.7% | 13.2% | ||
| Q3 25 | 4.6% | 9.3% | ||
| Q2 25 | 2.5% | 5.8% | ||
| Q1 25 | 2.9% | 9.8% | ||
| Q4 24 | 4.0% | 6.3% | ||
| Q3 24 | 5.0% | 7.7% | ||
| Q2 24 | 1.9% | 4.8% | ||
| Q1 24 | 1.9% | 5.4% |
| Q4 25 | — | — | ||
| Q3 25 | — | 2.72× | ||
| Q2 25 | 3.95× | 9.41× | ||
| Q1 25 | 1.56× | -29.92× | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | — | ||
| Q2 24 | 2.07× | 1.80× | ||
| Q1 24 | 3.58× | 1.39× |
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% |
MTUS
| Industrial Market Sector | $95.3M | 36% |
| Manufactured Components | $67.8M | 25% |
| Aerospace And Defense | $39.6M | 15% |
| Seamless Mechanical Tubing | $31.3M | 12% |
| Energy Market Sector | $18.3M | 7% |
| Other | $11.3M | 4% |
| Other Market Sector | $3.7M | 1% |
