vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and OLAPLEX HOLDINGS, INC. (OLPX). 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 $105.1M, roughly 4.0× OLAPLEX HOLDINGS, INC.). OLAPLEX HOLDINGS, INC. runs the higher net margin — -12.5% vs -15.5%, a 3.1% gap on every dollar of revenue. On growth, OLAPLEX HOLDINGS, INC. posted the faster year-over-year revenue change (4.3% vs -11.6%). OLAPLEX HOLDINGS, INC. produced more free cash flow last quarter ($32.6M vs $-137.5M). Over the past eight quarters, OLAPLEX HOLDINGS, INC.'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..
Olaplex Holdings, Inc. is a specialty beauty company developing and selling patented bond-repair hair care products. It runs three core segments: professional salon distribution, direct-to-consumer sales, and third-party retail, serving customers across North America, Europe, and Asia-Pacific with products that repair and protect damaged hair.
EPC vs OLPX — Head-to-Head
Income Statement — Q1 2026 vs Q4 2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $105.1M |
| Net Profit | $-65.7M | $-13.1M |
| Gross Margin | 38.1% | 68.0% |
| Operating Margin | -4.5% | -4.3% |
| Net Margin | -15.5% | -12.5% |
| Revenue YoY | -11.6% | 4.3% |
| Net Profit YoY | -3028.6% | -48.9% |
| EPS (diluted) | $-1.41 | $-0.02 |
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 | $105.1M | ||
| Q3 25 | $600.5M | $114.6M | ||
| Q2 25 | $627.2M | $106.3M | ||
| Q1 25 | $580.7M | $97.0M | ||
| Q4 24 | $415.1M | $100.7M | ||
| Q3 24 | $517.6M | $119.1M | ||
| Q2 24 | $647.8M | $103.9M | ||
| Q1 24 | $599.4M | $98.9M |
| Q4 25 | $-65.7M | $-13.1M | ||
| Q3 25 | $-30.6M | $11.1M | ||
| Q2 25 | $29.1M | $-7.7M | ||
| Q1 25 | $29.0M | $465.0K | ||
| Q4 24 | $-2.1M | $-8.8M | ||
| Q3 24 | $8.8M | $14.8M | ||
| Q2 24 | $49.0M | $5.8M | ||
| Q1 24 | $36.0M | $7.7M |
| Q4 25 | 38.1% | 68.0% | ||
| Q3 25 | 37.9% | 69.1% | ||
| Q2 25 | 42.8% | 71.2% | ||
| Q1 25 | 44.1% | 69.5% | ||
| Q4 24 | 41.6% | 66.3% | ||
| Q3 24 | 41.1% | 68.6% | ||
| Q2 24 | 44.3% | 69.7% | ||
| Q1 24 | 43.1% | 72.1% |
| Q4 25 | -4.5% | -4.3% | ||
| Q3 25 | -4.2% | 3.7% | ||
| Q2 25 | 8.6% | -1.1% | ||
| Q1 25 | 10.1% | 8.7% | ||
| Q4 24 | 2.2% | 3.0% | ||
| Q3 24 | 3.9% | 23.5% | ||
| Q2 24 | 12.8% | 15.7% | ||
| Q1 24 | 11.7% | 19.8% |
| Q4 25 | -15.5% | -12.5% | ||
| Q3 25 | -5.1% | 9.7% | ||
| Q2 25 | 4.6% | -7.3% | ||
| Q1 25 | 5.0% | 0.5% | ||
| Q4 24 | -0.5% | -8.7% | ||
| Q3 24 | 1.7% | 12.4% | ||
| Q2 24 | 7.6% | 5.6% | ||
| Q1 24 | 6.0% | 7.8% |
| Q4 25 | $-1.41 | $-0.02 | ||
| Q3 25 | $-0.65 | $0.02 | ||
| Q2 25 | $0.62 | $-0.01 | ||
| Q1 25 | $0.60 | $0.00 | ||
| Q4 24 | $-0.04 | $-0.01 | ||
| Q3 24 | $0.18 | $0.02 | ||
| Q2 24 | $0.98 | $0.01 | ||
| Q1 24 | $0.72 | $0.01 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $318.7M |
| Total DebtLower is stronger | $1.5B | $352.3M |
| Stockholders' EquityBook value | $1.5B | $879.4M |
| Total Assets | $3.8B | $1.5B |
| Debt / EquityLower = less leverage | 1.03× | 0.40× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $318.7M | ||
| Q3 25 | — | $286.4M | ||
| Q2 25 | — | $289.3M | ||
| Q1 25 | — | $580.9M | ||
| Q4 24 | — | $586.0M | ||
| Q3 24 | $209.1M | $538.8M | ||
| Q2 24 | — | $507.9M | ||
| Q1 24 | — | $507.5M |
| Q4 25 | $1.5B | $352.3M | ||
| Q3 25 | $1.4B | $352.1M | ||
| Q2 25 | $1.4B | $351.9M | ||
| Q1 25 | $1.4B | $649.1M | ||
| Q4 24 | $1.4B | $650.5M | ||
| Q3 24 | $1.3B | $651.8M | ||
| Q2 24 | $1.3B | $653.1M | ||
| Q1 24 | $1.4B | $654.4M |
| Q4 25 | $1.5B | $879.4M | ||
| Q3 25 | $1.6B | $888.7M | ||
| Q2 25 | $1.6B | $874.2M | ||
| Q1 25 | $1.5B | $878.3M | ||
| Q4 24 | $1.5B | $874.4M | ||
| Q3 24 | $1.6B | $879.7M | ||
| Q2 24 | $1.6B | $863.3M | ||
| Q1 24 | $1.6B | $855.7M |
| Q4 25 | $3.8B | $1.5B | ||
| Q3 25 | $3.8B | $1.5B | ||
| Q2 25 | $3.8B | $1.5B | ||
| Q1 25 | $3.8B | $1.8B | ||
| Q4 24 | $3.7B | $1.8B | ||
| Q3 24 | $3.7B | $1.8B | ||
| Q2 24 | $3.7B | $1.8B | ||
| Q1 24 | $3.8B | $1.8B |
| Q4 25 | 1.03× | 0.40× | ||
| Q3 25 | 0.89× | 0.40× | ||
| Q2 25 | 0.88× | 0.40× | ||
| Q1 25 | 0.95× | 0.74× | ||
| Q4 24 | 0.97× | 0.74× | ||
| Q3 24 | 0.81× | 0.74× | ||
| Q2 24 | 0.82× | 0.76× | ||
| Q1 24 | 0.88× | 0.76× |
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 | $32.7M |
| Free Cash FlowOCF − Capex | $-137.5M | $32.6M |
| FCF MarginFCF / Revenue | -32.5% | 31.0% |
| Capex IntensityCapex / Revenue | 2.7% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $58.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $32.7M | ||
| Q3 25 | $74.1M | $8.0M | ||
| Q2 25 | $114.8M | $20.9M | ||
| Q1 25 | $45.1M | $-2.9M | ||
| Q4 24 | $-115.6M | $49.7M | ||
| Q3 24 | $-388.3M | $33.5M | ||
| Q2 24 | $101.2M | $16.2M | ||
| Q1 24 | $129.0M | $43.7M |
| Q4 25 | $-137.5M | $32.6M | ||
| Q3 25 | $46.5M | $7.9M | ||
| Q2 25 | $99.3M | $20.8M | ||
| Q1 25 | $28.0M | $-3.0M | ||
| Q4 24 | $-132.4M | $49.2M | ||
| Q3 24 | $-414.2M | $33.3M | ||
| Q2 24 | $88.6M | $16.1M | ||
| Q1 24 | $117.5M | $43.3M |
| Q4 25 | -32.5% | 31.0% | ||
| Q3 25 | 7.7% | 6.9% | ||
| Q2 25 | 15.8% | 19.6% | ||
| Q1 25 | 4.8% | -3.1% | ||
| Q4 24 | -31.9% | 48.9% | ||
| Q3 24 | -80.0% | 28.0% | ||
| Q2 24 | 13.7% | 15.5% | ||
| Q1 24 | 19.6% | 43.7% |
| Q4 25 | 2.7% | 0.1% | ||
| Q3 25 | 4.6% | 0.1% | ||
| Q2 25 | 2.5% | 0.1% | ||
| Q1 25 | 2.9% | 0.0% | ||
| Q4 24 | 4.0% | 0.4% | ||
| Q3 24 | 5.0% | 0.1% | ||
| Q2 24 | 1.9% | 0.1% | ||
| Q1 24 | 1.9% | 0.5% |
| Q4 25 | — | — | ||
| Q3 25 | — | 0.72× | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | -6.27× | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | 2.26× | ||
| Q2 24 | 2.07× | 2.81× | ||
| Q1 24 | 3.58× | 5.64× |
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% |
OLPX
| Sales Channel Directly To Consumer | $43.6M | 42% |
| Sales Channel Through Intermediary Professional | $36.8M | 35% |
| Sales Channel Through Intermediary Specialty Retail | $24.7M | 23% |
