vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Perella Weinberg Partners (PWP). 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 $219.2M, roughly 1.9× Perella Weinberg Partners). Perella Weinberg Partners runs the higher net margin — 6.3% vs -15.5%, a 21.8% gap on every dollar of revenue. On growth, Perella Weinberg Partners posted the faster year-over-year revenue change (-2.9% vs -11.6%). Perella Weinberg Partners produced more free cash flow last quarter ($30.5M vs $-137.5M). Over the past eight quarters, Perella Weinberg Partners's revenue compounded faster (46.5% 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..
PJT Partners, Inc. is a global advisory-focused investment bank, founded in October 2015 as part of The Blackstone Group's spin-off of its financial and strategic advisory services businesses.
EPC vs PWP — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $219.2M |
| Net Profit | $-65.7M | $13.8M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 8.5% |
| Net Margin | -15.5% | 6.3% |
| Revenue YoY | -11.6% | -2.9% |
| Net Profit YoY | -3028.6% | — |
| EPS (diluted) | $-1.41 | $0.11 |
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 | $219.2M | ||
| Q3 25 | $600.5M | $164.6M | ||
| Q2 25 | $627.2M | $155.3M | ||
| Q1 25 | $580.7M | $211.8M | ||
| Q4 24 | $415.1M | $225.7M | ||
| Q3 24 | $517.6M | $278.2M | ||
| Q2 24 | $647.8M | $272.0M | ||
| Q1 24 | $599.4M | $102.1M |
| Q4 25 | $-65.7M | $13.8M | ||
| Q3 25 | $-30.6M | $6.0M | ||
| Q2 25 | $29.1M | $2.7M | ||
| Q1 25 | $29.0M | $17.3M | ||
| Q4 24 | $-2.1M | — | ||
| Q3 24 | $8.8M | $16.4M | ||
| Q2 24 | $49.0M | $-66.0M | ||
| Q1 24 | $36.0M | $-35.8M |
| 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% | 8.5% | ||
| Q3 25 | -4.2% | 5.4% | ||
| Q2 25 | 8.6% | 5.8% | ||
| Q1 25 | 10.1% | 5.5% | ||
| Q4 24 | 2.2% | — | ||
| Q3 24 | 3.9% | 12.9% | ||
| Q2 24 | 12.8% | -30.2% | ||
| Q1 24 | 11.7% | -52.4% |
| Q4 25 | -15.5% | 6.3% | ||
| Q3 25 | -5.1% | 3.6% | ||
| Q2 25 | 4.6% | 1.8% | ||
| Q1 25 | 5.0% | 8.2% | ||
| Q4 24 | -0.5% | — | ||
| Q3 24 | 1.7% | 5.9% | ||
| Q2 24 | 7.6% | -24.3% | ||
| Q1 24 | 6.0% | -35.1% |
| Q4 25 | $-1.41 | $0.11 | ||
| Q3 25 | $-0.65 | $0.08 | ||
| Q2 25 | $0.62 | $0.04 | ||
| Q1 25 | $0.60 | $0.24 | ||
| Q4 24 | $-0.04 | — | ||
| Q3 24 | $0.18 | $0.24 | ||
| Q2 24 | $0.98 | $-1.21 | ||
| Q1 24 | $0.72 | $-0.91 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $255.9M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $-127.4M |
| Total Assets | $3.8B | $797.6M |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $255.9M | ||
| Q3 25 | — | $185.5M | ||
| Q2 25 | — | $145.0M | ||
| Q1 25 | — | $111.2M | ||
| Q4 24 | — | $407.4M | ||
| Q3 24 | $209.1M | $335.1M | ||
| Q2 24 | — | $185.3M | ||
| Q1 24 | — | $156.7M |
| 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 | $-127.4M | ||
| Q3 25 | $1.6B | $-302.4M | ||
| Q2 25 | $1.6B | $-318.4M | ||
| Q1 25 | $1.5B | $-323.1M | ||
| Q4 24 | $1.5B | $-421.4M | ||
| Q3 24 | $1.6B | $-360.8M | ||
| Q2 24 | $1.6B | $-283.0M | ||
| Q1 24 | $1.6B | $161.9M |
| Q4 25 | $3.8B | $797.6M | ||
| Q3 25 | $3.8B | $650.2M | ||
| Q2 25 | $3.8B | $606.7M | ||
| Q1 25 | $3.8B | $570.5M | ||
| Q4 24 | $3.7B | $876.8M | ||
| Q3 24 | $3.7B | $810.9M | ||
| Q2 24 | $3.7B | $645.5M | ||
| Q1 24 | $3.8B | $583.6M |
| 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 | $34.8M |
| Free Cash FlowOCF − Capex | $-137.5M | $30.5M |
| FCF MarginFCF / Revenue | -32.5% | 13.9% |
| Capex IntensityCapex / Revenue | 2.7% | 2.0% |
| Cash ConversionOCF / Net Profit | — | 2.52× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-34.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $34.8M | ||
| Q3 25 | $74.1M | $59.2M | ||
| Q2 25 | $114.8M | $56.1M | ||
| Q1 25 | $45.1M | $-176.5M | ||
| Q4 24 | $-115.6M | $223.4M | ||
| Q3 24 | $-388.3M | $200.3M | ||
| Q2 24 | $101.2M | $90.0M | ||
| Q1 24 | $129.0M | $-206.3M |
| Q4 25 | $-137.5M | $30.5M | ||
| Q3 25 | $46.5M | $57.6M | ||
| Q2 25 | $99.3M | $55.3M | ||
| Q1 25 | $28.0M | $-177.6M | ||
| Q4 24 | $-132.4M | $207.0M | ||
| Q3 24 | $-414.2M | $199.3M | ||
| Q2 24 | $88.6M | $83.7M | ||
| Q1 24 | $117.5M | $-214.8M |
| Q4 25 | -32.5% | 13.9% | ||
| Q3 25 | 7.7% | 35.0% | ||
| Q2 25 | 15.8% | 35.6% | ||
| Q1 25 | 4.8% | -83.8% | ||
| Q4 24 | -31.9% | 91.7% | ||
| Q3 24 | -80.0% | 71.6% | ||
| Q2 24 | 13.7% | 30.8% | ||
| Q1 24 | 19.6% | -210.3% |
| Q4 25 | 2.7% | 2.0% | ||
| Q3 25 | 4.6% | 0.9% | ||
| Q2 25 | 2.5% | 0.5% | ||
| Q1 25 | 2.9% | 0.5% | ||
| Q4 24 | 4.0% | 7.3% | ||
| Q3 24 | 5.0% | 0.4% | ||
| Q2 24 | 1.9% | 2.3% | ||
| Q1 24 | 1.9% | 8.3% |
| Q4 25 | — | 2.52× | ||
| Q3 25 | — | 9.85× | ||
| Q2 25 | 3.95× | 20.50× | ||
| Q1 25 | 1.56× | -10.18× | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | 12.23× | ||
| Q2 24 | 2.07× | — | ||
| Q1 24 | 3.58× | — |
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% |
PWP
Segment breakdown not available.
