vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and New Fortress Energy Inc. (NFE). 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 $326.2M, roughly 1.3× New Fortress Energy Inc.). EDGEWELL PERSONAL CARE Co runs the higher net margin — -15.5% vs -259.7%, a 244.1% gap on every dollar of revenue. On growth, New Fortress Energy Inc. posted the faster year-over-year revenue change (-7.0% vs -11.6%). New Fortress Energy Inc. produced more free cash flow last quarter ($-134.8M vs $-137.5M). Over the past eight quarters, EDGEWELL PERSONAL CARE Co's revenue compounded faster (-16.0% CAGR vs -26.8%).
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..
New Fortress Energy Inc. is a global energy infrastructure firm developing, owning and operating LNG import/export terminals, natural gas supply networks and low-carbon projects. It serves utility, industrial and public sector clients across the Americas and Caribbean, delivering affordable, lower-emission energy resources.
EPC vs NFE — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $326.2M |
| Net Profit | $-65.7M | $-847.1M |
| Gross Margin | 38.1% | 35.5% |
| Operating Margin | -4.5% | -193.0% |
| Net Margin | -15.5% | -259.7% |
| Revenue YoY | -11.6% | -7.0% |
| Net Profit YoY | -3028.6% | -277.4% |
| EPS (diluted) | $-1.41 | $-3.03 |
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 | $326.2M | ||
| Q3 25 | $600.5M | $240.3M | ||
| Q2 25 | $627.2M | $228.1M | ||
| Q1 25 | $580.7M | $384.9M | ||
| Q4 24 | $415.1M | $350.7M | ||
| Q3 24 | $517.6M | $446.0M | ||
| Q2 24 | $647.8M | $291.2M | ||
| Q1 24 | $599.4M | $609.5M |
| Q4 25 | $-65.7M | $-847.1M | ||
| Q3 25 | $-30.6M | $-263.0M | ||
| Q2 25 | $29.1M | $-546.5M | ||
| Q1 25 | $29.0M | $-175.4M | ||
| Q4 24 | $-2.1M | $-224.4M | ||
| Q3 24 | $8.8M | $9.3M | ||
| Q2 24 | $49.0M | $-88.9M | ||
| Q1 24 | $36.0M | $54.1M |
| Q4 25 | 38.1% | 35.5% | ||
| Q3 25 | 37.9% | 18.1% | ||
| Q2 25 | 42.8% | 8.4% | ||
| Q1 25 | 44.1% | 21.4% | ||
| Q4 24 | 41.6% | 17.6% | ||
| Q3 24 | 41.1% | 27.1% | ||
| Q2 24 | 44.3% | 23.8% | ||
| Q1 24 | 43.1% | 62.4% |
| Q4 25 | -4.5% | -193.0% | ||
| Q3 25 | -4.2% | -37.4% | ||
| Q2 25 | 8.6% | -170.3% | ||
| Q1 25 | 10.1% | -3.3% | ||
| Q4 24 | 2.2% | 65.0% | ||
| Q3 24 | 3.9% | 17.8% | ||
| Q2 24 | 12.8% | 12.3% | ||
| Q1 24 | 11.7% | 30.4% |
| Q4 25 | -15.5% | -259.7% | ||
| Q3 25 | -5.1% | -109.4% | ||
| Q2 25 | 4.6% | -239.6% | ||
| Q1 25 | 5.0% | -45.6% | ||
| Q4 24 | -0.5% | -64.0% | ||
| Q3 24 | 1.7% | 2.1% | ||
| Q2 24 | 7.6% | -30.5% | ||
| Q1 24 | 6.0% | 8.9% |
| Q4 25 | $-1.41 | $-3.03 | ||
| Q3 25 | $-0.65 | $-0.96 | ||
| Q2 25 | $0.62 | $-1.99 | ||
| Q1 25 | $0.60 | $-0.65 | ||
| Q4 24 | $-0.04 | $-1.10 | ||
| Q3 24 | $0.18 | $0.03 | ||
| Q2 24 | $0.98 | $-0.42 | ||
| Q1 24 | $0.72 | $0.23 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $226.5M |
| Total DebtLower is stronger | $1.5B | $8.2B |
| Stockholders' EquityBook value | $1.5B | $182.6M |
| Total Assets | $3.8B | $10.6B |
| Debt / EquityLower = less leverage | 1.03× | 44.78× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $226.5M | ||
| Q3 25 | — | $145.2M | ||
| Q2 25 | — | $551.1M | ||
| Q1 25 | — | $447.9M | ||
| Q4 24 | — | $492.9M | ||
| Q3 24 | $209.1M | $90.8M | ||
| Q2 24 | — | $133.0M | ||
| Q1 24 | — | $143.5M |
| Q4 25 | $1.5B | $8.2B | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | $8.9B | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.4B | — |
| Q4 25 | $1.5B | $182.6M | ||
| Q3 25 | $1.6B | $1.1B | ||
| Q2 25 | $1.6B | $1.3B | ||
| Q1 25 | $1.5B | $1.8B | ||
| Q4 24 | $1.5B | $1.9B | ||
| Q3 24 | $1.6B | $1.6B | ||
| Q2 24 | $1.6B | $1.6B | ||
| Q1 24 | $1.6B | $1.7B |
| Q4 25 | $3.8B | $10.6B | ||
| Q3 25 | $3.8B | $12.0B | ||
| Q2 25 | $3.8B | $12.0B | ||
| Q1 25 | $3.8B | $13.1B | ||
| Q4 24 | $3.7B | $12.9B | ||
| Q3 24 | $3.7B | $12.0B | ||
| Q2 24 | $3.7B | $11.4B | ||
| Q1 24 | $3.8B | $10.9B |
| Q4 25 | 1.03× | 44.78× | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | 4.74× | ||
| 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 | $-76.2M |
| Free Cash FlowOCF − Capex | $-137.5M | $-134.8M |
| FCF MarginFCF / Revenue | -32.5% | -41.3% |
| Capex IntensityCapex / Revenue | 2.7% | 18.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-1.4B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $-76.2M | ||
| Q3 25 | $74.1M | $-171.0M | ||
| Q2 25 | $114.8M | $-329.0M | ||
| Q1 25 | $45.1M | $-7.2M | ||
| Q4 24 | $-115.6M | $445.3M | ||
| Q3 24 | $-388.3M | $-20.0M | ||
| Q2 24 | $101.2M | $113.9M | ||
| Q1 24 | $129.0M | $63.0M |
| Q4 25 | $-137.5M | $-134.8M | ||
| Q3 25 | $46.5M | $-231.6M | ||
| Q2 25 | $99.3M | $-726.7M | ||
| Q1 25 | $28.0M | $-262.3M | ||
| Q4 24 | $-132.4M | $-210.3M | ||
| Q3 24 | $-414.2M | $-367.0M | ||
| Q2 24 | $88.6M | $-493.2M | ||
| Q1 24 | $117.5M | $-457.9M |
| Q4 25 | -32.5% | -41.3% | ||
| Q3 25 | 7.7% | -96.4% | ||
| Q2 25 | 15.8% | -318.6% | ||
| Q1 25 | 4.8% | -68.2% | ||
| Q4 24 | -31.9% | -60.0% | ||
| Q3 24 | -80.0% | -82.3% | ||
| Q2 24 | 13.7% | -169.3% | ||
| Q1 24 | 19.6% | -75.1% |
| Q4 25 | 2.7% | 18.0% | ||
| Q3 25 | 4.6% | 25.2% | ||
| Q2 25 | 2.5% | 174.4% | ||
| Q1 25 | 2.9% | 66.3% | ||
| Q4 24 | 4.0% | 187.0% | ||
| Q3 24 | 5.0% | 77.8% | ||
| Q2 24 | 1.9% | 208.4% | ||
| Q1 24 | 1.9% | 85.5% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | -2.15× | ||
| Q2 24 | 2.07× | — | ||
| Q1 24 | 3.58× | 1.16× |
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% |
NFE
Segment breakdown not available.
