vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and SM Energy Co (SM). Click either name above to swap in a different company.
SM Energy Co is the larger business by last-quarter revenue ($704.9M vs $422.8M, roughly 1.7× EDGEWELL PERSONAL CARE Co). On growth, EDGEWELL PERSONAL CARE Co posted the faster year-over-year revenue change (-11.6% vs -17.3%). Over the past eight quarters, SM Energy Co's revenue compounded faster (12.2% 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..
SM Energy Company is a company engaged in hydrocarbon exploration. It is organized in Delaware and headquartered in Denver, Colorado.
EPC vs SM — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $704.9M |
| Net Profit | $-65.7M | — |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 25.9% |
| Net Margin | -15.5% | — |
| Revenue YoY | -11.6% | -17.3% |
| Net Profit YoY | -3028.6% | — |
| EPS (diluted) | $-1.41 | $0.94 |
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 | $704.9M | ||
| Q3 25 | $600.5M | $811.6M | ||
| Q2 25 | $627.2M | $792.9M | ||
| Q1 25 | $580.7M | $844.5M | ||
| Q4 24 | $415.1M | $852.0M | ||
| Q3 24 | $517.6M | $643.6M | ||
| Q2 24 | $647.8M | $634.6M | ||
| Q1 24 | $599.4M | $559.9M |
| Q4 25 | $-65.7M | — | ||
| Q3 25 | $-30.6M | $155.1M | ||
| Q2 25 | $29.1M | $201.7M | ||
| Q1 25 | $29.0M | $182.3M | ||
| Q4 24 | $-2.1M | — | ||
| Q3 24 | $8.8M | $240.5M | ||
| Q2 24 | $49.0M | $210.3M | ||
| Q1 24 | $36.0M | $131.2M |
| 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% | 25.9% | ||
| Q3 25 | -4.2% | 30.4% | ||
| Q2 25 | 8.6% | 37.2% | ||
| Q1 25 | 10.1% | 32.7% | ||
| Q4 24 | 2.2% | 33.7% | ||
| Q3 24 | 3.9% | 51.4% | ||
| Q2 24 | 12.8% | 44.0% | ||
| Q1 24 | 11.7% | 31.9% |
| Q4 25 | -15.5% | — | ||
| Q3 25 | -5.1% | 19.1% | ||
| Q2 25 | 4.6% | 25.4% | ||
| Q1 25 | 5.0% | 21.6% | ||
| Q4 24 | -0.5% | — | ||
| Q3 24 | 1.7% | 37.4% | ||
| Q2 24 | 7.6% | 33.1% | ||
| Q1 24 | 6.0% | 23.4% |
| Q4 25 | $-1.41 | $0.94 | ||
| Q3 25 | $-0.65 | $1.35 | ||
| Q2 25 | $0.62 | $1.76 | ||
| Q1 25 | $0.60 | $1.59 | ||
| Q4 24 | $-0.04 | $1.63 | ||
| Q3 24 | $0.18 | $2.09 | ||
| Q2 24 | $0.98 | $1.82 | ||
| Q1 24 | $0.72 | $1.13 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $368.0M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $4.8B |
| Total Assets | $3.8B | $9.3B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $368.0M | ||
| Q3 25 | — | $162.3M | ||
| Q2 25 | — | $101.9M | ||
| Q1 25 | — | $54.0K | ||
| Q4 24 | — | — | ||
| Q3 24 | $209.1M | $1.7B | ||
| Q2 24 | — | $487.9M | ||
| Q1 24 | — | $506.3M |
| 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 | $4.8B | ||
| Q3 25 | $1.6B | $4.7B | ||
| Q2 25 | $1.6B | $4.6B | ||
| Q1 25 | $1.5B | $4.4B | ||
| Q4 24 | $1.5B | $4.2B | ||
| Q3 24 | $1.6B | $4.1B | ||
| Q2 24 | $1.6B | $3.8B | ||
| Q1 24 | $1.6B | $3.7B |
| Q4 25 | $3.8B | $9.3B | ||
| Q3 25 | $3.8B | $9.1B | ||
| Q2 25 | $3.8B | $9.0B | ||
| Q1 25 | $3.8B | $8.8B | ||
| Q4 24 | $3.7B | $8.6B | ||
| Q3 24 | $3.7B | $8.0B | ||
| Q2 24 | $3.7B | $6.7B | ||
| Q1 24 | $3.8B | $6.4B |
| 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 | $451.9M |
| Free Cash FlowOCF − Capex | $-137.5M | — |
| FCF MarginFCF / Revenue | -32.5% | — |
| Capex IntensityCapex / Revenue | 2.7% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $451.9M | ||
| Q3 25 | $74.1M | $505.0M | ||
| Q2 25 | $114.8M | $571.1M | ||
| Q1 25 | $45.1M | $483.0M | ||
| Q4 24 | $-115.6M | $578.4M | ||
| Q3 24 | $-388.3M | $452.3M | ||
| Q2 24 | $101.2M | $476.4M | ||
| Q1 24 | $129.0M | $276.0M |
| Q4 25 | $-137.5M | — | ||
| Q3 25 | $46.5M | — | ||
| Q2 25 | $99.3M | — | ||
| Q1 25 | $28.0M | — | ||
| Q4 24 | $-132.4M | — | ||
| Q3 24 | $-414.2M | — | ||
| Q2 24 | $88.6M | — | ||
| Q1 24 | $117.5M | — |
| Q4 25 | -32.5% | — | ||
| Q3 25 | 7.7% | — | ||
| Q2 25 | 15.8% | — | ||
| Q1 25 | 4.8% | — | ||
| Q4 24 | -31.9% | — | ||
| Q3 24 | -80.0% | — | ||
| Q2 24 | 13.7% | — | ||
| Q1 24 | 19.6% | — |
| Q4 25 | 2.7% | — | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | 2.5% | — | ||
| Q1 25 | 2.9% | — | ||
| Q4 24 | 4.0% | — | ||
| Q3 24 | 5.0% | — | ||
| Q2 24 | 1.9% | — | ||
| Q1 24 | 1.9% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | 3.26× | ||
| Q2 25 | 3.95× | 2.83× | ||
| Q1 25 | 1.56× | 2.65× | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | 1.88× | ||
| Q2 24 | 2.07× | 2.27× | ||
| Q1 24 | 3.58× | 2.10× |
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% |
SM
Segment breakdown not available.
