vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and LiveRamp Holdings, Inc. (RAMP). 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 $212.2M, roughly 2.0× LiveRamp Holdings, Inc.). LiveRamp Holdings, Inc. runs the higher net margin — 18.8% vs -15.5%, a 34.3% gap on every dollar of revenue. On growth, LiveRamp Holdings, Inc. posted the faster year-over-year revenue change (8.6% vs -11.6%). Over the past eight quarters, LiveRamp Holdings, Inc.'s revenue compounded faster (11.1% 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..
LiveRamp Holdings, Inc., is an American SaaS company that offers a data connectivity platform whose services include data onboarding, the transfer of offline data online for marketing purposes.
EPC vs RAMP — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $212.2M |
| Net Profit | $-65.7M | $39.9M |
| Gross Margin | 38.1% | 71.9% |
| Operating Margin | -4.5% | 18.6% |
| Net Margin | -15.5% | 18.8% |
| Revenue YoY | -11.6% | 8.6% |
| Net Profit YoY | -3028.6% | 255.7% |
| EPS (diluted) | $-1.41 | $0.62 |
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 | $212.2M | ||
| Q3 25 | $600.5M | $199.8M | ||
| Q2 25 | $627.2M | $194.8M | ||
| Q1 25 | $580.7M | $188.7M | ||
| Q4 24 | $415.1M | $195.4M | ||
| Q3 24 | $517.6M | $185.5M | ||
| Q2 24 | $647.8M | $176.0M | ||
| Q1 24 | $599.4M | $171.9M |
| Q4 25 | $-65.7M | $39.9M | ||
| Q3 25 | $-30.6M | $27.4M | ||
| Q2 25 | $29.1M | $7.7M | ||
| Q1 25 | $29.0M | $-6.3M | ||
| Q4 24 | $-2.1M | $11.2M | ||
| Q3 24 | $8.8M | $1.7M | ||
| Q2 24 | $49.0M | $-7.5M | ||
| Q1 24 | $36.0M | $-5.4M |
| Q4 25 | 38.1% | 71.9% | ||
| Q3 25 | 37.9% | 70.2% | ||
| Q2 25 | 42.8% | 70.1% | ||
| Q1 25 | 44.1% | 69.3% | ||
| Q4 24 | 41.6% | 71.9% | ||
| Q3 24 | 41.1% | 72.4% | ||
| Q2 24 | 44.3% | 70.6% | ||
| Q1 24 | 43.1% | 72.2% |
| Q4 25 | -4.5% | 18.6% | ||
| Q3 25 | -4.2% | 10.7% | ||
| Q2 25 | 8.6% | 3.7% | ||
| Q1 25 | 10.1% | -6.1% | ||
| Q4 24 | 2.2% | 7.5% | ||
| Q3 24 | 3.9% | 4.0% | ||
| Q2 24 | 12.8% | -3.0% | ||
| Q1 24 | 11.7% | -8.3% |
| Q4 25 | -15.5% | 18.8% | ||
| Q3 25 | -5.1% | 13.7% | ||
| Q2 25 | 4.6% | 4.0% | ||
| Q1 25 | 5.0% | -3.3% | ||
| Q4 24 | -0.5% | 5.7% | ||
| Q3 24 | 1.7% | 0.9% | ||
| Q2 24 | 7.6% | -4.3% | ||
| Q1 24 | 6.0% | -3.1% |
| Q4 25 | $-1.41 | $0.62 | ||
| Q3 25 | $-0.65 | $0.42 | ||
| Q2 25 | $0.62 | $0.12 | ||
| Q1 25 | $0.60 | $-0.10 | ||
| Q4 24 | $-0.04 | $0.17 | ||
| Q3 24 | $0.18 | $0.03 | ||
| Q2 24 | $0.98 | $-0.11 | ||
| 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 | — | $403.4M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $962.3M |
| Total Assets | $3.8B | $1.3B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $403.4M | ||
| Q3 25 | — | $376.9M | ||
| Q2 25 | — | $371.1M | ||
| Q1 25 | — | $420.8M | ||
| Q4 24 | — | $384.3M | ||
| Q3 24 | $209.1M | $348.4M | ||
| Q2 24 | — | $342.7M | ||
| Q1 24 | — | $368.9M |
| 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 | $962.3M | ||
| Q3 25 | $1.6B | $943.8M | ||
| Q2 25 | $1.6B | $947.8M | ||
| Q1 25 | $1.5B | $948.9M | ||
| Q4 24 | $1.5B | $957.7M | ||
| Q3 24 | $1.6B | $932.1M | ||
| Q2 24 | $1.6B | $951.9M | ||
| Q1 24 | $1.6B | $949.1M |
| Q4 25 | $3.8B | $1.3B | ||
| Q3 25 | $3.8B | $1.2B | ||
| Q2 25 | $3.8B | $1.2B | ||
| Q1 25 | $3.8B | $1.3B | ||
| Q4 24 | $3.7B | $1.3B | ||
| Q3 24 | $3.7B | $1.2B | ||
| Q2 24 | $3.7B | $1.2B | ||
| Q1 24 | $3.8B | $1.2B |
| 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 | — |
| Free Cash FlowOCF − Capex | $-137.5M | — |
| FCF MarginFCF / Revenue | -32.5% | — |
| Capex IntensityCapex / Revenue | 2.7% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | — | ||
| Q3 25 | $74.1M | $57.4M | ||
| Q2 25 | $114.8M | $-15.8M | ||
| Q1 25 | $45.1M | — | ||
| Q4 24 | $-115.6M | $45.1M | ||
| Q3 24 | $-388.3M | $55.6M | ||
| Q2 24 | $101.2M | $-9.3M | ||
| Q1 24 | $129.0M | — |
| Q4 25 | $-137.5M | — | ||
| Q3 25 | $46.5M | $56.8M | ||
| Q2 25 | $99.3M | $-16.2M | ||
| Q1 25 | $28.0M | — | ||
| Q4 24 | $-132.4M | $44.8M | ||
| Q3 24 | $-414.2M | $55.4M | ||
| Q2 24 | $88.6M | $-9.6M | ||
| Q1 24 | $117.5M | — |
| Q4 25 | -32.5% | — | ||
| Q3 25 | 7.7% | 28.4% | ||
| Q2 25 | 15.8% | -8.3% | ||
| Q1 25 | 4.8% | — | ||
| Q4 24 | -31.9% | 22.9% | ||
| Q3 24 | -80.0% | 29.8% | ||
| Q2 24 | 13.7% | -5.4% | ||
| Q1 24 | 19.6% | — |
| Q4 25 | 2.7% | 0.1% | ||
| Q3 25 | 4.6% | 0.3% | ||
| Q2 25 | 2.5% | 0.2% | ||
| Q1 25 | 2.9% | 0.2% | ||
| Q4 24 | 4.0% | 0.1% | ||
| Q3 24 | 5.0% | 0.1% | ||
| Q2 24 | 1.9% | 0.1% | ||
| Q1 24 | 1.9% | 1.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | 2.09× | ||
| Q2 25 | 3.95× | -2.04× | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | 4.02× | ||
| Q3 24 | -44.13× | 32.10× | ||
| 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% |
RAMP
Segment breakdown not available.
