vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Smith Douglas Homes Corp. (SDHC). 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 $260.4M, roughly 1.6× Smith Douglas Homes Corp.). Smith Douglas Homes Corp. runs the higher net margin — 1.4% vs -15.5%, a 16.9% gap on every dollar of revenue. On growth, Smith Douglas Homes Corp. posted the faster year-over-year revenue change (-9.4% vs -11.6%). Smith Douglas Homes Corp. produced more free cash flow last quarter ($8.7M vs $-137.5M). Over the past eight quarters, Smith Douglas Homes Corp.'s revenue compounded faster (17.3% 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..
Smith & Wesson Brands, Inc. (S&W) is an American firearm manufacturer headquartered in Maryville, Tennessee, United States.
EPC vs SDHC — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $260.4M |
| Net Profit | $-65.7M | $3.5M |
| Gross Margin | 38.1% | 19.9% |
| Operating Margin | -4.5% | 6.5% |
| Net Margin | -15.5% | 1.4% |
| Revenue YoY | -11.6% | -9.4% |
| Net Profit YoY | -3028.6% | -14.3% |
| EPS (diluted) | $-1.41 | $0.39 |
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 | $260.4M | ||
| Q3 25 | $600.5M | $262.0M | ||
| Q2 25 | $627.2M | $223.9M | ||
| Q1 25 | $580.7M | $224.7M | ||
| Q4 24 | $415.1M | $287.5M | ||
| Q3 24 | $517.6M | $277.8M | ||
| Q2 24 | $647.8M | $220.9M | ||
| Q1 24 | $599.4M | $189.2M |
| Q4 25 | $-65.7M | $3.5M | ||
| Q3 25 | $-30.6M | $2.1M | ||
| Q2 25 | $29.1M | $2.4M | ||
| Q1 25 | $29.0M | $2.7M | ||
| Q4 24 | $-2.1M | $4.1M | ||
| Q3 24 | $8.8M | $5.3M | ||
| Q2 24 | $49.0M | $3.6M | ||
| Q1 24 | $36.0M | $3.0M |
| Q4 25 | 38.1% | 19.9% | ||
| Q3 25 | 37.9% | 21.0% | ||
| Q2 25 | 42.8% | 23.2% | ||
| Q1 25 | 44.1% | 23.8% | ||
| Q4 24 | 41.6% | 25.5% | ||
| Q3 24 | 41.1% | 26.5% | ||
| Q2 24 | 44.3% | 26.7% | ||
| Q1 24 | 43.1% | 26.1% |
| Q4 25 | -4.5% | 6.5% | ||
| Q3 25 | -4.2% | 6.6% | ||
| Q2 25 | 8.6% | 7.7% | ||
| Q1 25 | 10.1% | 8.7% | ||
| Q4 24 | 2.2% | 10.4% | ||
| Q3 24 | 3.9% | 14.2% | ||
| Q2 24 | 12.8% | 11.7% | ||
| Q1 24 | 11.7% | 11.3% |
| Q4 25 | -15.5% | 1.4% | ||
| Q3 25 | -5.1% | 0.8% | ||
| Q2 25 | 4.6% | 1.1% | ||
| Q1 25 | 5.0% | 1.2% | ||
| Q4 24 | -0.5% | 1.4% | ||
| Q3 24 | 1.7% | 1.9% | ||
| Q2 24 | 7.6% | 1.7% | ||
| Q1 24 | 6.0% | 1.6% |
| Q4 25 | $-1.41 | $0.39 | ||
| Q3 25 | $-0.65 | $0.24 | ||
| Q2 25 | $0.62 | $0.26 | ||
| Q1 25 | $0.60 | $0.30 | ||
| Q4 24 | $-0.04 | $0.50 | ||
| Q3 24 | $0.18 | $0.58 | ||
| Q2 24 | $0.98 | $0.40 | ||
| Q1 24 | $0.72 | $0.33 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $12.7M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $86.7M |
| Total Assets | $3.8B | $557.6M |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $12.7M | ||
| Q3 25 | — | $14.8M | ||
| Q2 25 | — | $16.8M | ||
| Q1 25 | — | $12.7M | ||
| Q4 24 | — | $22.4M | ||
| Q3 24 | $209.1M | $23.7M | ||
| Q2 24 | — | $17.3M | ||
| Q1 24 | — | $32.8M |
| 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 | $86.7M | ||
| Q3 25 | $1.6B | $82.2M | ||
| Q2 25 | $1.6B | $80.0M | ||
| Q1 25 | $1.5B | $76.9M | ||
| Q4 24 | $1.5B | $73.6M | ||
| Q3 24 | $1.6B | $68.4M | ||
| Q2 24 | $1.6B | $62.1M | ||
| Q1 24 | $1.6B | $59.7M |
| Q4 25 | $3.8B | $557.6M | ||
| Q3 25 | $3.8B | $571.6M | ||
| Q2 25 | $3.8B | $570.2M | ||
| Q1 25 | $3.8B | $513.9M | ||
| Q4 24 | $3.7B | $475.9M | ||
| Q3 24 | $3.7B | $460.1M | ||
| Q2 24 | $3.7B | $429.3M | ||
| Q1 24 | $3.8B | $401.3M |
| 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 | $9.8M |
| Free Cash FlowOCF − Capex | $-137.5M | $8.7M |
| FCF MarginFCF / Revenue | -32.5% | 3.4% |
| Capex IntensityCapex / Revenue | 2.7% | 0.4% |
| Cash ConversionOCF / Net Profit | — | 2.77× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-36.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $9.8M | ||
| Q3 25 | $74.1M | $22.8M | ||
| Q2 25 | $114.8M | $-28.9M | ||
| Q1 25 | $45.1M | $-34.9M | ||
| Q4 24 | $-115.6M | $5.5M | ||
| Q3 24 | $-388.3M | $22.9M | ||
| Q2 24 | $101.2M | $39.0K | ||
| Q1 24 | $129.0M | $-9.3M |
| Q4 25 | $-137.5M | $8.7M | ||
| Q3 25 | $46.5M | $21.4M | ||
| Q2 25 | $99.3M | $-31.1M | ||
| Q1 25 | $28.0M | $-35.9M | ||
| Q4 24 | $-132.4M | $4.8M | ||
| Q3 24 | $-414.2M | $22.3M | ||
| Q2 24 | $88.6M | $-2.1M | ||
| Q1 24 | $117.5M | $-9.7M |
| Q4 25 | -32.5% | 3.4% | ||
| Q3 25 | 7.7% | 8.2% | ||
| Q2 25 | 15.8% | -13.9% | ||
| Q1 25 | 4.8% | -16.0% | ||
| Q4 24 | -31.9% | 1.7% | ||
| Q3 24 | -80.0% | 8.0% | ||
| Q2 24 | 13.7% | -1.0% | ||
| Q1 24 | 19.6% | -5.1% |
| Q4 25 | 2.7% | 0.4% | ||
| Q3 25 | 4.6% | 0.5% | ||
| Q2 25 | 2.5% | 0.9% | ||
| Q1 25 | 2.9% | 0.5% | ||
| Q4 24 | 4.0% | 0.2% | ||
| Q3 24 | 5.0% | 0.2% | ||
| Q2 24 | 1.9% | 1.0% | ||
| Q1 24 | 1.9% | 0.2% |
| Q4 25 | — | 2.77× | ||
| Q3 25 | — | 10.70× | ||
| Q2 25 | 3.95× | -12.24× | ||
| Q1 25 | 1.56× | -13.01× | ||
| Q4 24 | — | 1.33× | ||
| Q3 24 | -44.13× | 4.28× | ||
| Q2 24 | 2.07× | 0.01× | ||
| Q1 24 | 3.58× | -3.12× |
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% |
SDHC
| Southeast | $164.7M | 63% |
| Central | $95.8M | 37% |
