vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and SCANSOURCE, INC. (SCSC). Click either name above to swap in a different company.
SCANSOURCE, INC. is the larger business by last-quarter revenue ($766.5M vs $422.8M, roughly 1.8× EDGEWELL PERSONAL CARE Co). SCANSOURCE, INC. runs the higher net margin — 2.2% vs -15.5%, a 17.7% gap on every dollar of revenue. On growth, SCANSOURCE, INC. posted the faster year-over-year revenue change (2.5% vs -11.6%). SCANSOURCE, INC. produced more free cash flow last quarter ($28.9M vs $-137.5M). Over the past eight quarters, SCANSOURCE, INC.'s revenue compounded faster (0.9% 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..
ScanSource, Inc. is a leading global specialty technology distributor offering a broad portfolio of solutions including point-of-sale systems, barcode scanning tools, cybersecurity products, cloud services and communication solutions. It primarily serves value-added resellers, managed service providers and enterprise clients across North America, Latin America and Europe, covering retail, healthcare, industrial and public sector core segments.
EPC vs SCSC — Head-to-Head
Income Statement — Q1 FY2026 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $766.5M |
| Net Profit | $-65.7M | $16.5M |
| Gross Margin | 38.1% | 13.4% |
| Operating Margin | -4.5% | 2.3% |
| Net Margin | -15.5% | 2.2% |
| Revenue YoY | -11.6% | 2.5% |
| Net Profit YoY | -3028.6% | -3.3% |
| EPS (diluted) | $-1.41 | $0.75 |
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 | $766.5M | ||
| Q3 25 | $600.5M | $739.6M | ||
| Q2 25 | $627.2M | $812.9M | ||
| Q1 25 | $580.7M | $704.8M | ||
| Q4 24 | $415.1M | $747.5M | ||
| Q3 24 | $517.6M | $775.6M | ||
| Q2 24 | $647.8M | $746.1M | ||
| Q1 24 | $599.4M | $752.6M |
| Q4 25 | $-65.7M | $16.5M | ||
| Q3 25 | $-30.6M | $19.9M | ||
| Q2 25 | $29.1M | $20.1M | ||
| Q1 25 | $29.0M | $17.4M | ||
| Q4 24 | $-2.1M | $17.1M | ||
| Q3 24 | $8.8M | $17.0M | ||
| Q2 24 | $49.0M | $16.1M | ||
| Q1 24 | $36.0M | $12.8M |
| Q4 25 | 38.1% | 13.4% | ||
| Q3 25 | 37.9% | 14.5% | ||
| Q2 25 | 42.8% | 12.9% | ||
| Q1 25 | 44.1% | 14.2% | ||
| Q4 24 | 41.6% | 13.6% | ||
| Q3 24 | 41.1% | 13.1% | ||
| Q2 24 | 44.3% | 13.0% | ||
| Q1 24 | 43.1% | 12.6% |
| Q4 25 | -4.5% | 2.3% | ||
| Q3 25 | -4.2% | 3.5% | ||
| Q2 25 | 8.6% | 3.3% | ||
| Q1 25 | 10.1% | 3.2% | ||
| Q4 24 | 2.2% | 2.5% | ||
| Q3 24 | 3.9% | 2.3% | ||
| Q2 24 | 12.8% | 2.9% | ||
| Q1 24 | 11.7% | 2.3% |
| Q4 25 | -15.5% | 2.2% | ||
| Q3 25 | -5.1% | 2.7% | ||
| Q2 25 | 4.6% | 2.5% | ||
| Q1 25 | 5.0% | 2.5% | ||
| Q4 24 | -0.5% | 2.3% | ||
| Q3 24 | 1.7% | 2.2% | ||
| Q2 24 | 7.6% | 2.2% | ||
| Q1 24 | 6.0% | 1.7% |
| Q4 25 | $-1.41 | $0.75 | ||
| Q3 25 | $-0.65 | $0.89 | ||
| Q2 25 | $0.62 | $0.87 | ||
| Q1 25 | $0.60 | $0.74 | ||
| Q4 24 | $-0.04 | $0.70 | ||
| Q3 24 | $0.18 | $0.69 | ||
| Q2 24 | $0.98 | $0.66 | ||
| Q1 24 | $0.72 | $0.50 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $83.5M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $910.9M |
| Total Assets | $3.8B | $1.7B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $83.5M | ||
| Q3 25 | — | $124.9M | ||
| Q2 25 | — | $126.2M | ||
| Q1 25 | — | $146.3M | ||
| Q4 24 | — | $110.5M | ||
| Q3 24 | $209.1M | $145.0M | ||
| Q2 24 | — | $185.5M | ||
| Q1 24 | — | $159.1M |
| 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 | $910.9M | ||
| Q3 25 | $1.6B | $914.0M | ||
| Q2 25 | $1.6B | $906.4M | ||
| Q1 25 | $1.5B | $901.7M | ||
| Q4 24 | $1.5B | $900.7M | ||
| Q3 24 | $1.6B | $920.9M | ||
| Q2 24 | $1.6B | $924.3M | ||
| Q1 24 | $1.6B | $944.1M |
| Q4 25 | $3.8B | $1.7B | ||
| Q3 25 | $3.8B | $1.7B | ||
| Q2 25 | $3.8B | $1.8B | ||
| Q1 25 | $3.8B | $1.7B | ||
| Q4 24 | $3.7B | $1.7B | ||
| Q3 24 | $3.7B | $1.8B | ||
| Q2 24 | $3.7B | $1.8B | ||
| Q1 24 | $3.8B | $1.8B |
| 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 | $30.8M |
| Free Cash FlowOCF − Capex | $-137.5M | $28.9M |
| FCF MarginFCF / Revenue | -32.5% | 3.8% |
| Capex IntensityCapex / Revenue | 2.7% | 0.3% |
| Cash ConversionOCF / Net Profit | — | 1.87× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $30.8M | ||
| Q3 25 | $74.1M | $23.2M | ||
| Q2 25 | $114.8M | — | ||
| Q1 25 | $45.1M | $66.1M | ||
| Q4 24 | $-115.6M | $-6.2M | ||
| Q3 24 | $-388.3M | $44.8M | ||
| Q2 24 | $101.2M | — | ||
| Q1 24 | $129.0M | $160.2M |
| Q4 25 | $-137.5M | $28.9M | ||
| Q3 25 | $46.5M | $20.8M | ||
| Q2 25 | $99.3M | — | ||
| Q1 25 | $28.0M | $64.6M | ||
| Q4 24 | $-132.4M | $-8.2M | ||
| Q3 24 | $-414.2M | $42.5M | ||
| Q2 24 | $88.6M | — | ||
| Q1 24 | $117.5M | $157.7M |
| Q4 25 | -32.5% | 3.8% | ||
| Q3 25 | 7.7% | 2.8% | ||
| Q2 25 | 15.8% | — | ||
| Q1 25 | 4.8% | 9.2% | ||
| Q4 24 | -31.9% | -1.1% | ||
| Q3 24 | -80.0% | 5.5% | ||
| Q2 24 | 13.7% | — | ||
| Q1 24 | 19.6% | 21.0% |
| Q4 25 | 2.7% | 0.3% | ||
| Q3 25 | 4.6% | 0.3% | ||
| Q2 25 | 2.5% | 0.3% | ||
| Q1 25 | 2.9% | 0.2% | ||
| Q4 24 | 4.0% | 0.3% | ||
| Q3 24 | 5.0% | 0.3% | ||
| Q2 24 | 1.9% | 0.2% | ||
| Q1 24 | 1.9% | 0.3% |
| Q4 25 | — | 1.87× | ||
| Q3 25 | — | 1.17× | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | 3.79× | ||
| Q4 24 | — | -0.36× | ||
| Q3 24 | -44.13× | 2.64× | ||
| Q2 24 | 2.07× | — | ||
| Q1 24 | 3.58× | 12.51× |
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% |
SCSC
| Products And Services | $723.4M | 94% |
| Intelisys Advisory | $25.0M | 3% |
| Recurring Revenue | $18.2M | 2% |
