vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Noble Corp plc (NE). Click either name above to swap in a different company.
Noble Corp plc is the larger business by last-quarter revenue ($764.4M vs $422.8M, roughly 1.8× EDGEWELL PERSONAL CARE Co). Noble Corp plc runs the higher net margin — 11.3% vs -15.5%, a 26.9% gap on every dollar of revenue. On growth, EDGEWELL PERSONAL CARE Co posted the faster year-over-year revenue change (-11.6% vs -17.6%). Noble Corp plc produced more free cash flow last quarter ($35.4M vs $-137.5M). Over the past eight quarters, Noble Corp plc's revenue compounded faster (9.5% 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..
Barnes & Noble Booksellers is an American bookseller with the largest number of retail outlets in the United States. The company operates approximately 700+ retail stores across the United States.
EPC vs NE — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $764.4M |
| Net Profit | $-65.7M | $86.6M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 5.6% |
| Net Margin | -15.5% | 11.3% |
| Revenue YoY | -11.6% | -17.6% |
| Net Profit YoY | -3028.6% | -10.4% |
| EPS (diluted) | $-1.41 | $0.54 |
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 | $764.4M | ||
| Q3 25 | $600.5M | $798.0M | ||
| Q2 25 | $627.2M | $848.7M | ||
| Q1 25 | $580.7M | $874.5M | ||
| Q4 24 | $415.1M | $927.3M | ||
| Q3 24 | $517.6M | $800.5M | ||
| Q2 24 | $647.8M | $692.8M | ||
| Q1 24 | $599.4M | $637.1M |
| Q4 25 | $-65.7M | $86.6M | ||
| Q3 25 | $-30.6M | $-21.1M | ||
| Q2 25 | $29.1M | $42.9M | ||
| Q1 25 | $29.0M | $108.3M | ||
| Q4 24 | $-2.1M | $96.6M | ||
| Q3 24 | $8.8M | $61.2M | ||
| Q2 24 | $49.0M | $195.0M | ||
| Q1 24 | $36.0M | $95.5M |
| 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% | 5.6% | ||
| Q3 25 | -4.2% | 6.3% | ||
| Q2 25 | 8.6% | 15.9% | ||
| Q1 25 | 10.1% | 21.4% | ||
| Q4 24 | 2.2% | 18.4% | ||
| Q3 24 | 3.9% | 14.4% | ||
| Q2 24 | 12.8% | 30.3% | ||
| Q1 24 | 11.7% | 16.9% |
| Q4 25 | -15.5% | 11.3% | ||
| Q3 25 | -5.1% | -2.6% | ||
| Q2 25 | 4.6% | 5.1% | ||
| Q1 25 | 5.0% | 12.4% | ||
| Q4 24 | -0.5% | 10.4% | ||
| Q3 24 | 1.7% | 7.6% | ||
| Q2 24 | 7.6% | 28.1% | ||
| Q1 24 | 6.0% | 15.0% |
| Q4 25 | $-1.41 | $0.54 | ||
| Q3 25 | $-0.65 | $-0.13 | ||
| Q2 25 | $0.62 | $0.27 | ||
| Q1 25 | $0.60 | $0.67 | ||
| Q4 24 | $-0.04 | $0.56 | ||
| Q3 24 | $0.18 | $0.40 | ||
| Q2 24 | $0.98 | $1.34 | ||
| Q1 24 | $0.72 | $0.66 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $471.4M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $4.5B |
| Total Assets | $3.8B | $7.5B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $471.4M | ||
| Q3 25 | — | $477.9M | ||
| Q2 25 | — | $338.2M | ||
| Q1 25 | — | $303.8M | ||
| Q4 24 | — | $247.3M | ||
| Q3 24 | $209.1M | $391.9M | ||
| Q2 24 | — | $162.9M | ||
| Q1 24 | — | $212.5M |
| 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 | $4.5B | ||
| Q3 25 | $1.6B | $4.5B | ||
| Q2 25 | $1.6B | $4.6B | ||
| Q1 25 | $1.5B | $4.7B | ||
| Q4 24 | $1.5B | $4.7B | ||
| Q3 24 | $1.6B | $4.7B | ||
| Q2 24 | $1.6B | $4.0B | ||
| Q1 24 | $1.6B | $3.9B |
| Q4 25 | $3.8B | $7.5B | ||
| Q3 25 | $3.8B | $7.6B | ||
| Q2 25 | $3.8B | $7.7B | ||
| Q1 25 | $3.8B | $7.9B | ||
| Q4 24 | $3.7B | $8.0B | ||
| Q3 24 | $3.7B | $8.0B | ||
| Q2 24 | $3.7B | $5.6B | ||
| Q1 24 | $3.8B | $5.4B |
| 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 | $187.1M |
| Free Cash FlowOCF − Capex | $-137.5M | $35.4M |
| FCF MarginFCF / Revenue | -32.5% | 4.6% |
| Capex IntensityCapex / Revenue | 2.7% | 19.9% |
| Cash ConversionOCF / Net Profit | — | 2.16× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $432.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $187.1M | ||
| Q3 25 | $74.1M | $277.1M | ||
| Q2 25 | $114.8M | $216.4M | ||
| Q1 25 | $45.1M | $271.1M | ||
| Q4 24 | $-115.6M | $136.2M | ||
| Q3 24 | $-388.3M | $283.8M | ||
| Q2 24 | $101.2M | $106.8M | ||
| Q1 24 | $129.0M | $128.7M |
| Q4 25 | $-137.5M | $35.4M | ||
| Q3 25 | $46.5M | $139.5M | ||
| Q2 25 | $99.3M | $99.8M | ||
| Q1 25 | $28.0M | $157.5M | ||
| Q4 24 | $-132.4M | $-4.4M | ||
| Q3 24 | $-414.2M | $156.8M | ||
| Q2 24 | $88.6M | $-34.3M | ||
| Q1 24 | $117.5M | $-37.9M |
| Q4 25 | -32.5% | 4.6% | ||
| Q3 25 | 7.7% | 17.5% | ||
| Q2 25 | 15.8% | 11.8% | ||
| Q1 25 | 4.8% | 18.0% | ||
| Q4 24 | -31.9% | -0.5% | ||
| Q3 24 | -80.0% | 19.6% | ||
| Q2 24 | 13.7% | -4.9% | ||
| Q1 24 | 19.6% | -6.0% |
| Q4 25 | 2.7% | 19.9% | ||
| Q3 25 | 4.6% | 17.3% | ||
| Q2 25 | 2.5% | 13.7% | ||
| Q1 25 | 2.9% | 13.0% | ||
| Q4 24 | 4.0% | 15.2% | ||
| Q3 24 | 5.0% | 15.9% | ||
| Q2 24 | 1.9% | 20.4% | ||
| Q1 24 | 1.9% | 26.2% |
| Q4 25 | — | 2.16× | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | 5.05× | ||
| Q1 25 | 1.56× | 2.50× | ||
| Q4 24 | — | 1.41× | ||
| Q3 24 | -44.13× | 4.64× | ||
| Q2 24 | 2.07× | 0.55× | ||
| Q1 24 | 3.58× | 1.35× |
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% |
NE
| Floaters | $559.8M | 73% |
| Jackups | $145.5M | 19% |
| Service Other | $59.1M | 8% |
