vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Shutterstock, Inc. (SSTK). 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 $220.2M, roughly 1.9× Shutterstock, Inc.). Shutterstock, Inc. runs the higher net margin — -7.3% vs -15.5%, a 8.3% gap on every dollar of revenue. On growth, EDGEWELL PERSONAL CARE Co posted the faster year-over-year revenue change (-11.6% vs -12.0%). Shutterstock, Inc. produced more free cash flow last quarter ($25.9M vs $-137.5M). Over the past eight quarters, Shutterstock, Inc.'s revenue compounded faster (1.4% 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..
Shutterstock, Inc. is an American provider of stock photography, stock footage, stock music, and editing tools; it is headquartered in New York. Founded in 2002 by programmer and photographer Jon Oringer, Shutterstock maintains a library of around 200 million royalty-free stock photos, vector graphics, and illustrations, with around 10 million video clips and music tracks available for licensing. Originally a subscription site only, Shutterstock expanded beyond subscriptions into à la carte p...
EPC vs SSTK — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $220.2M |
| Net Profit | $-65.7M | $-16.0M |
| Gross Margin | 38.1% | 55.8% |
| Operating Margin | -4.5% | -1.1% |
| Net Margin | -15.5% | -7.3% |
| Revenue YoY | -11.6% | -12.0% |
| Net Profit YoY | -3028.6% | -1021.0% |
| EPS (diluted) | $-1.41 | $-0.47 |
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 | $220.2M | ||
| Q3 25 | $600.5M | $260.1M | ||
| Q2 25 | $627.2M | $267.0M | ||
| Q1 25 | $580.7M | $242.6M | ||
| Q4 24 | $415.1M | $250.3M | ||
| Q3 24 | $517.6M | $250.6M | ||
| Q2 24 | $647.8M | $220.1M | ||
| Q1 24 | $599.4M | $214.3M |
| Q4 25 | $-65.7M | $-16.0M | ||
| Q3 25 | $-30.6M | $13.4M | ||
| Q2 25 | $29.1M | $29.4M | ||
| Q1 25 | $29.0M | $18.7M | ||
| Q4 24 | $-2.1M | $-1.4M | ||
| Q3 24 | $8.8M | $17.6M | ||
| Q2 24 | $49.0M | $3.6M | ||
| Q1 24 | $36.0M | $16.1M |
| Q4 25 | 38.1% | 55.8% | ||
| Q3 25 | 37.9% | 60.6% | ||
| Q2 25 | 42.8% | 60.3% | ||
| Q1 25 | 44.1% | 58.4% | ||
| Q4 24 | 41.6% | 55.1% | ||
| Q3 24 | 41.1% | 58.3% | ||
| Q2 24 | 44.3% | 58.5% | ||
| Q1 24 | 43.1% | 58.8% |
| Q4 25 | -4.5% | -1.1% | ||
| Q3 25 | -4.2% | 12.5% | ||
| Q2 25 | 8.6% | 13.0% | ||
| Q1 25 | 10.1% | 4.2% | ||
| Q4 24 | 2.2% | 5.3% | ||
| Q3 24 | 3.9% | 7.2% | ||
| Q2 24 | 12.8% | 9.4% | ||
| Q1 24 | 11.7% | 7.8% |
| Q4 25 | -15.5% | -7.3% | ||
| Q3 25 | -5.1% | 5.1% | ||
| Q2 25 | 4.6% | 11.0% | ||
| Q1 25 | 5.0% | 7.7% | ||
| Q4 24 | -0.5% | -0.6% | ||
| Q3 24 | 1.7% | 7.0% | ||
| Q2 24 | 7.6% | 1.6% | ||
| Q1 24 | 6.0% | 7.5% |
| Q4 25 | $-1.41 | $-0.47 | ||
| Q3 25 | $-0.65 | $0.37 | ||
| Q2 25 | $0.62 | $0.82 | ||
| Q1 25 | $0.60 | $0.53 | ||
| Q4 24 | $-0.04 | $-0.04 | ||
| Q3 24 | $0.18 | $0.50 | ||
| Q2 24 | $0.98 | $0.10 | ||
| Q1 24 | $0.72 | $0.45 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $178.2M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $581.0M |
| Total Assets | $3.8B | $1.4B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $178.2M | ||
| Q3 25 | — | $165.5M | ||
| Q2 25 | — | $116.4M | ||
| Q1 25 | — | $112.2M | ||
| Q4 24 | — | $111.3M | ||
| Q3 24 | $209.1M | $131.4M | ||
| Q2 24 | — | $74.9M | ||
| Q1 24 | — | $71.8M |
| 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 | $581.0M | ||
| Q3 25 | $1.6B | $594.4M | ||
| Q2 25 | $1.6B | $586.2M | ||
| Q1 25 | $1.5B | $547.2M | ||
| Q4 24 | $1.5B | $518.4M | ||
| Q3 24 | $1.6B | $522.9M | ||
| Q2 24 | $1.6B | $520.4M | ||
| Q1 24 | $1.6B | $541.3M |
| Q4 25 | $3.8B | $1.4B | ||
| Q3 25 | $3.8B | $1.4B | ||
| Q2 25 | $3.8B | $1.4B | ||
| Q1 25 | $3.8B | $1.3B | ||
| Q4 24 | $3.7B | $1.3B | ||
| Q3 24 | $3.7B | $1.3B | ||
| Q2 24 | $3.7B | $1.0B | ||
| Q1 24 | $3.8B | $1.0B |
| 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 | $36.2M |
| Free Cash FlowOCF − Capex | $-137.5M | $25.9M |
| FCF MarginFCF / Revenue | -32.5% | 11.8% |
| Capex IntensityCapex / Revenue | 2.7% | 4.7% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $123.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $36.2M | ||
| Q3 25 | $74.1M | $78.4M | ||
| Q2 25 | $114.8M | $26.8M | ||
| Q1 25 | $45.1M | $25.2M | ||
| Q4 24 | $-115.6M | $8.0M | ||
| Q3 24 | $-388.3M | $-11.6M | ||
| Q2 24 | $101.2M | $28.0M | ||
| Q1 24 | $129.0M | $8.3M |
| Q4 25 | $-137.5M | $25.9M | ||
| Q3 25 | $46.5M | $68.0M | ||
| Q2 25 | $99.3M | $15.5M | ||
| Q1 25 | $28.0M | $14.4M | ||
| Q4 24 | $-132.4M | $-952.0K | ||
| Q3 24 | $-414.2M | $-26.3M | ||
| Q2 24 | $88.6M | $18.9M | ||
| Q1 24 | $117.5M | $-6.2M |
| Q4 25 | -32.5% | 11.8% | ||
| Q3 25 | 7.7% | 26.1% | ||
| Q2 25 | 15.8% | 5.8% | ||
| Q1 25 | 4.8% | 6.0% | ||
| Q4 24 | -31.9% | -0.4% | ||
| Q3 24 | -80.0% | -10.5% | ||
| Q2 24 | 13.7% | 8.6% | ||
| Q1 24 | 19.6% | -2.9% |
| Q4 25 | 2.7% | 4.7% | ||
| Q3 25 | 4.6% | 4.0% | ||
| Q2 25 | 2.5% | 4.2% | ||
| Q1 25 | 2.9% | 4.5% | ||
| Q4 24 | 4.0% | 3.6% | ||
| Q3 24 | 5.0% | 5.9% | ||
| Q2 24 | 1.9% | 4.1% | ||
| Q1 24 | 1.9% | 6.7% |
| Q4 25 | — | — | ||
| Q3 25 | — | 5.86× | ||
| Q2 25 | 3.95× | 0.91× | ||
| Q1 25 | 1.56× | 1.35× | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | -0.66× | ||
| Q2 24 | 2.07× | 7.71× | ||
| Q1 24 | 3.58× | 0.51× |
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% |
SSTK
Segment breakdown not available.
