vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and PRA GROUP INC (PRAA). 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 $333.4M, roughly 1.3× PRA GROUP INC). PRA GROUP INC runs the higher net margin — 17.0% vs -15.5%, a 32.5% gap on every dollar of revenue. On growth, PRA GROUP INC posted the faster year-over-year revenue change (13.7% vs -11.6%). PRA GROUP INC produced more free cash flow last quarter ($-90.4M vs $-137.5M). Over the past eight quarters, PRA GROUP INC's revenue compounded faster (14.2% 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..
PRA Group, Inc. is a publicly traded debt buyer and debt collection company based in Norfolk, Virginia. The company buys delinquent consumer debt from credit card issuers and other financial institutions at a discount and pursues collection of the full debt owed. Founded in 1996, PRA Group employs more than 3200 people in 18 countries.
EPC vs PRAA — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $333.4M |
| Net Profit | $-65.7M | $56.5M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 37.7% |
| Net Margin | -15.5% | 17.0% |
| Revenue YoY | -11.6% | 13.7% |
| Net Profit YoY | -3028.6% | 206.3% |
| EPS (diluted) | $-1.41 | $1.47 |
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 | $333.4M | ||
| Q3 25 | $600.5M | $311.1M | ||
| Q2 25 | $627.2M | $287.7M | ||
| Q1 25 | $580.7M | $269.6M | ||
| Q4 24 | $415.1M | $293.2M | ||
| Q3 24 | $517.6M | $281.5M | ||
| Q2 24 | $647.8M | $284.2M | ||
| Q1 24 | $599.4M | $255.6M |
| Q4 25 | $-65.7M | $56.5M | ||
| Q3 25 | $-30.6M | $-407.7M | ||
| Q2 25 | $29.1M | $42.4M | ||
| Q1 25 | $29.0M | $3.7M | ||
| Q4 24 | $-2.1M | $18.5M | ||
| Q3 24 | $8.8M | $27.2M | ||
| Q2 24 | $49.0M | $21.5M | ||
| Q1 24 | $36.0M | $3.5M |
| 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% | 37.7% | ||
| Q3 25 | -4.2% | -101.4% | ||
| Q2 25 | 8.6% | 29.6% | ||
| Q1 25 | 10.1% | 27.7% | ||
| Q4 24 | 2.2% | 32.1% | ||
| Q3 24 | 3.9% | 32.0% | ||
| Q2 24 | 12.8% | 31.4% | ||
| Q1 24 | 11.7% | 26.0% |
| Q4 25 | -15.5% | 17.0% | ||
| Q3 25 | -5.1% | -131.0% | ||
| Q2 25 | 4.6% | 14.7% | ||
| Q1 25 | 5.0% | 1.4% | ||
| Q4 24 | -0.5% | 6.3% | ||
| Q3 24 | 1.7% | 9.6% | ||
| Q2 24 | 7.6% | 7.6% | ||
| Q1 24 | 6.0% | 1.4% |
| Q4 25 | $-1.41 | $1.47 | ||
| Q3 25 | $-0.65 | $-10.43 | ||
| Q2 25 | $0.62 | $1.08 | ||
| Q1 25 | $0.60 | $0.09 | ||
| Q4 24 | $-0.04 | $0.47 | ||
| Q3 24 | $0.18 | $0.69 | ||
| Q2 24 | $0.98 | $0.54 | ||
| Q1 24 | $0.72 | $0.09 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $104.4M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $979.9M |
| Total Assets | $3.8B | $5.1B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $104.4M | ||
| Q3 25 | — | $107.5M | ||
| Q2 25 | — | $131.6M | ||
| Q1 25 | — | $128.7M | ||
| Q4 24 | — | $105.9M | ||
| Q3 24 | $209.1M | $141.1M | ||
| Q2 24 | — | $118.9M | ||
| Q1 24 | — | $108.1M |
| 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 | $979.9M | ||
| Q3 25 | $1.6B | $928.5M | ||
| Q2 25 | $1.6B | $1.3B | ||
| Q1 25 | $1.5B | $1.2B | ||
| Q4 24 | $1.5B | $1.1B | ||
| Q3 24 | $1.6B | $1.2B | ||
| Q2 24 | $1.6B | $1.1B | ||
| Q1 24 | $1.6B | $1.1B |
| Q4 25 | $3.8B | $5.1B | ||
| Q3 25 | $3.8B | $5.0B | ||
| Q2 25 | $3.8B | $5.4B | ||
| Q1 25 | $3.8B | $5.1B | ||
| Q4 24 | $3.7B | $4.9B | ||
| Q3 24 | $3.7B | $4.9B | ||
| Q2 24 | $3.7B | $4.7B | ||
| Q1 24 | $3.8B | $4.5B |
| 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 | $-85.5M |
| Free Cash FlowOCF − Capex | $-137.5M | $-90.4M |
| FCF MarginFCF / Revenue | -32.5% | -27.1% |
| Capex IntensityCapex / Revenue | 2.7% | 1.4% |
| Cash ConversionOCF / Net Profit | — | -1.51× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-169.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $-85.5M | ||
| Q3 25 | $74.1M | $-10.1M | ||
| Q2 25 | $114.8M | $-12.9M | ||
| Q1 25 | $45.1M | $-52.6M | ||
| Q4 24 | $-115.6M | $-94.6M | ||
| Q3 24 | $-388.3M | $-35.0M | ||
| Q2 24 | $101.2M | $-29.5M | ||
| Q1 24 | $129.0M | $-73.0M |
| Q4 25 | $-137.5M | $-90.4M | ||
| Q3 25 | $46.5M | $-11.3M | ||
| Q2 25 | $99.3M | $-14.2M | ||
| Q1 25 | $28.0M | $-53.5M | ||
| Q4 24 | $-132.4M | $-98.6M | ||
| Q3 24 | $-414.2M | $-36.1M | ||
| Q2 24 | $88.6M | $-30.8M | ||
| Q1 24 | $117.5M | $-73.5M |
| Q4 25 | -32.5% | -27.1% | ||
| Q3 25 | 7.7% | -3.6% | ||
| Q2 25 | 15.8% | -4.9% | ||
| Q1 25 | 4.8% | -19.8% | ||
| Q4 24 | -31.9% | -33.6% | ||
| Q3 24 | -80.0% | -12.8% | ||
| Q2 24 | 13.7% | -10.8% | ||
| Q1 24 | 19.6% | -28.8% |
| Q4 25 | 2.7% | 1.4% | ||
| Q3 25 | 4.6% | 0.4% | ||
| Q2 25 | 2.5% | 0.4% | ||
| Q1 25 | 2.9% | 0.3% | ||
| Q4 24 | 4.0% | 1.4% | ||
| Q3 24 | 5.0% | 0.4% | ||
| Q2 24 | 1.9% | 0.5% | ||
| Q1 24 | 1.9% | 0.2% |
| Q4 25 | — | -1.51× | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | -0.30× | ||
| Q1 25 | 1.56× | -14.37× | ||
| Q4 24 | — | -5.13× | ||
| Q3 24 | -44.13× | -1.29× | ||
| Q2 24 | 2.07× | -1.37× | ||
| Q1 24 | 3.58× | -21.01× |
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% |
PRAA
| GB | $170.1M | 51% |
| Other | $163.3M | 49% |
