vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and ONESPAWORLD HOLDINGS Ltd (OSW). 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 $242.1M, roughly 1.7× ONESPAWORLD HOLDINGS Ltd). ONESPAWORLD HOLDINGS Ltd runs the higher net margin — 5.0% vs -15.5%, a 20.5% gap on every dollar of revenue. On growth, ONESPAWORLD HOLDINGS Ltd posted the faster year-over-year revenue change (11.5% vs -11.6%). ONESPAWORLD HOLDINGS Ltd produced more free cash flow last quarter ($14.9M vs $-137.5M). Over the past eight quarters, ONESPAWORLD HOLDINGS Ltd's revenue compounded faster (7.1% 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..
EPC vs OSW — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $242.1M |
| Net Profit | $-65.7M | $12.1M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 6.8% |
| Net Margin | -15.5% | 5.0% |
| Revenue YoY | -11.6% | 11.5% |
| Net Profit YoY | -3028.6% | -16.2% |
| EPS (diluted) | $-1.41 | $0.12 |
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 | $242.1M | ||
| Q3 25 | $600.5M | $258.5M | ||
| Q2 25 | $627.2M | $240.7M | ||
| Q1 25 | $580.7M | $219.6M | ||
| Q4 24 | $415.1M | $217.2M | ||
| Q3 24 | $517.6M | $241.7M | ||
| Q2 24 | $647.8M | $224.9M | ||
| Q1 24 | $599.4M | $211.2M |
| Q4 25 | $-65.7M | $12.1M | ||
| Q3 25 | $-30.6M | $24.3M | ||
| Q2 25 | $29.1M | $19.9M | ||
| Q1 25 | $29.0M | $15.3M | ||
| Q4 24 | $-2.1M | $14.4M | ||
| Q3 24 | $8.8M | $21.6M | ||
| Q2 24 | $49.0M | $15.8M | ||
| Q1 24 | $36.0M | $21.2M |
| 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% | 6.8% | ||
| Q3 25 | -4.2% | 10.2% | ||
| Q2 25 | 8.6% | 9.2% | ||
| Q1 25 | 10.1% | 7.7% | ||
| Q4 24 | 2.2% | 7.9% | ||
| Q3 24 | 3.9% | 10.3% | ||
| Q2 24 | 12.8% | 8.4% | ||
| Q1 24 | 11.7% | 8.0% |
| Q4 25 | -15.5% | 5.0% | ||
| Q3 25 | -5.1% | 9.4% | ||
| Q2 25 | 4.6% | 8.3% | ||
| Q1 25 | 5.0% | 7.0% | ||
| Q4 24 | -0.5% | 6.6% | ||
| Q3 24 | 1.7% | 8.9% | ||
| Q2 24 | 7.6% | 7.0% | ||
| Q1 24 | 6.0% | 10.0% |
| Q4 25 | $-1.41 | $0.12 | ||
| Q3 25 | $-0.65 | $0.23 | ||
| Q2 25 | $0.62 | $0.19 | ||
| Q1 25 | $0.60 | $0.15 | ||
| Q4 24 | $-0.04 | $0.13 | ||
| Q3 24 | $0.18 | $0.20 | ||
| Q2 24 | $0.98 | $0.15 | ||
| Q1 24 | $0.72 | $0.21 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $16.3M |
| Total DebtLower is stronger | $1.5B | $84.0M |
| Stockholders' EquityBook value | $1.5B | $542.6M |
| Total Assets | $3.8B | $707.1M |
| Debt / EquityLower = less leverage | 1.03× | 0.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $16.3M | ||
| Q3 25 | — | $29.6M | ||
| Q2 25 | — | $35.0M | ||
| Q1 25 | — | $22.6M | ||
| Q4 24 | — | $57.4M | ||
| Q3 24 | $209.1M | $48.8M | ||
| Q2 24 | — | $62.5M | ||
| Q1 24 | — | $65.4M |
| Q4 25 | $1.5B | $84.0M | ||
| Q3 25 | $1.4B | $85.2M | ||
| Q2 25 | $1.4B | $96.2M | ||
| Q1 25 | $1.4B | $97.4M | ||
| Q4 24 | $1.4B | $98.6M | ||
| Q3 24 | $1.3B | $98.7M | ||
| Q2 24 | $1.3B | $123.8M | ||
| Q1 24 | $1.4B | $138.6M |
| Q4 25 | $1.5B | $542.6M | ||
| Q3 25 | $1.6B | $552.8M | ||
| Q2 25 | $1.6B | $548.3M | ||
| Q1 25 | $1.5B | $530.6M | ||
| Q4 24 | $1.5B | $554.5M | ||
| Q3 24 | $1.6B | $540.1M | ||
| Q2 24 | $1.6B | $532.7M | ||
| Q1 24 | $1.6B | $515.5M |
| Q4 25 | $3.8B | $707.1M | ||
| Q3 25 | $3.8B | $732.6M | ||
| Q2 25 | $3.8B | $731.8M | ||
| Q1 25 | $3.8B | $708.7M | ||
| Q4 24 | $3.7B | $746.4M | ||
| Q3 24 | $3.7B | $734.0M | ||
| Q2 24 | $3.7B | $756.8M | ||
| Q1 24 | $3.8B | $763.6M |
| Q4 25 | 1.03× | 0.15× | ||
| Q3 25 | 0.89× | 0.15× | ||
| Q2 25 | 0.88× | 0.18× | ||
| Q1 25 | 0.95× | 0.18× | ||
| Q4 24 | 0.97× | 0.18× | ||
| Q3 24 | 0.81× | 0.18× | ||
| Q2 24 | 0.82× | 0.23× | ||
| Q1 24 | 0.88× | 0.27× |
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 | $20.0M |
| Free Cash FlowOCF − Capex | $-137.5M | $14.9M |
| FCF MarginFCF / Revenue | -32.5% | 6.2% |
| Capex IntensityCapex / Revenue | 2.7% | 2.1% |
| Cash ConversionOCF / Net Profit | — | 1.65× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $68.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $20.0M | ||
| Q3 25 | $74.1M | $33.2M | ||
| Q2 25 | $114.8M | $20.3M | ||
| Q1 25 | $45.1M | $10.1M | ||
| Q4 24 | $-115.6M | $16.6M | ||
| Q3 24 | $-388.3M | $28.6M | ||
| Q2 24 | $101.2M | $18.7M | ||
| Q1 24 | $129.0M | $15.0M |
| Q4 25 | $-137.5M | $14.9M | ||
| Q3 25 | $46.5M | $27.6M | ||
| Q2 25 | $99.3M | $17.6M | ||
| Q1 25 | $28.0M | $8.4M | ||
| Q4 24 | $-132.4M | $13.2M | ||
| Q3 24 | $-414.2M | $27.5M | ||
| Q2 24 | $88.6M | $17.6M | ||
| Q1 24 | $117.5M | $13.7M |
| Q4 25 | -32.5% | 6.2% | ||
| Q3 25 | 7.7% | 10.7% | ||
| Q2 25 | 15.8% | 7.3% | ||
| Q1 25 | 4.8% | 3.8% | ||
| Q4 24 | -31.9% | 6.1% | ||
| Q3 24 | -80.0% | 11.4% | ||
| Q2 24 | 13.7% | 7.8% | ||
| Q1 24 | 19.6% | 6.5% |
| Q4 25 | 2.7% | 2.1% | ||
| Q3 25 | 4.6% | 2.2% | ||
| Q2 25 | 2.5% | 1.1% | ||
| Q1 25 | 2.9% | 0.8% | ||
| Q4 24 | 4.0% | 1.5% | ||
| Q3 24 | 5.0% | 0.5% | ||
| Q2 24 | 1.9% | 0.5% | ||
| Q1 24 | 1.9% | 0.6% |
| Q4 25 | — | 1.65× | ||
| Q3 25 | — | 1.36× | ||
| Q2 25 | 3.95× | 1.02× | ||
| Q1 25 | 1.56× | 0.66× | ||
| Q4 24 | — | 1.15× | ||
| Q3 24 | -44.13× | 1.33× | ||
| Q2 24 | 2.07× | 1.19× | ||
| Q1 24 | 3.58× | 0.71× |
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% |
OSW
| Services | $197.3M | 82% |
| Products | $44.8M | 18% |
