vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and STAG Industrial, Inc. (STAG). 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 $224.2M, roughly 1.9× STAG Industrial, Inc.). STAG Industrial, Inc. runs the higher net margin — 27.6% vs -15.5%, a 43.2% gap on every dollar of revenue. On growth, STAG Industrial, Inc. posted the faster year-over-year revenue change (9.1% vs -11.6%). Over the past eight quarters, STAG Industrial, Inc.'s revenue compounded faster (8.7% 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..
Stag Arms is a firearms manufacturer founded in May 2003 and located in Cheyenne, Wyoming. Stag Arms is a manufacturer of the AR-15 type rifle, marketed as Stag-15 rifles. Stag advertises that all their weapons and accessories are made in the United States. They are best known for their left-handed AR-15 rifles, which use a mirror imaged upper receiver and have the ejection port reversed for left-handed shooters and the safety selector control on the right side of the lower receiver.
EPC vs STAG — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $224.2M |
| Net Profit | $-65.7M | $62.0M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | — |
| Net Margin | -15.5% | 27.6% |
| Revenue YoY | -11.6% | 9.1% |
| Net Profit YoY | -3028.6% | — |
| EPS (diluted) | $-1.41 | $0.32 |
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.
| Q1 26 | — | $224.2M | ||
| Q4 25 | $422.8M | $220.9M | ||
| Q3 25 | $600.5M | $211.1M | ||
| Q2 25 | $627.2M | $207.6M | ||
| Q1 25 | $580.7M | $205.6M | ||
| Q4 24 | $415.1M | $199.3M | ||
| Q3 24 | $517.6M | $190.7M | ||
| Q2 24 | $647.8M | $189.8M |
| Q1 26 | — | $62.0M | ||
| Q4 25 | $-65.7M | $83.5M | ||
| Q3 25 | $-30.6M | $48.6M | ||
| Q2 25 | $29.1M | $50.0M | ||
| Q1 25 | $29.0M | $91.4M | ||
| Q4 24 | $-2.1M | $51.0M | ||
| Q3 24 | $8.8M | $41.9M | ||
| Q2 24 | $49.0M | $59.8M |
| Q1 26 | — | — | ||
| 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 26 | — | — | ||
| Q4 25 | -4.5% | — | ||
| Q3 25 | -4.2% | — | ||
| Q2 25 | 8.6% | — | ||
| Q1 25 | 10.1% | — | ||
| Q4 24 | 2.2% | — | ||
| Q3 24 | 3.9% | — | ||
| Q2 24 | 12.8% | — |
| Q1 26 | — | 27.6% | ||
| Q4 25 | -15.5% | 37.8% | ||
| Q3 25 | -5.1% | 23.0% | ||
| Q2 25 | 4.6% | 24.1% | ||
| Q1 25 | 5.0% | 44.5% | ||
| Q4 24 | -0.5% | 25.6% | ||
| Q3 24 | 1.7% | 21.9% | ||
| Q2 24 | 7.6% | 31.5% |
| Q1 26 | — | $0.32 | ||
| Q4 25 | $-1.41 | — | ||
| Q3 25 | $-0.65 | — | ||
| Q2 25 | $0.62 | — | ||
| Q1 25 | $0.60 | — | ||
| Q4 24 | $-0.04 | — | ||
| Q3 24 | $0.18 | — | ||
| Q2 24 | $0.98 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $8.9M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $3.6B |
| Total Assets | $3.8B | $7.2B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $8.9M | ||
| Q4 25 | — | $14.9M | ||
| Q3 25 | — | $17.3M | ||
| Q2 25 | — | $15.4M | ||
| Q1 25 | — | $9.3M | ||
| Q4 24 | — | $36.3M | ||
| Q3 24 | $209.1M | $70.0M | ||
| Q2 24 | — | $33.3M |
| Q1 26 | — | — | ||
| Q4 25 | $1.5B | $3.3B | ||
| Q3 25 | $1.4B | $3.1B | ||
| Q2 25 | $1.4B | $3.0B | ||
| Q1 25 | $1.4B | $3.0B | ||
| Q4 24 | $1.4B | $3.0B | ||
| Q3 24 | $1.3B | $2.9B | ||
| Q2 24 | $1.3B | $2.8B |
| Q1 26 | — | $3.6B | ||
| Q4 25 | $1.5B | $3.6B | ||
| Q3 25 | $1.6B | $3.4B | ||
| Q2 25 | $1.6B | $3.4B | ||
| Q1 25 | $1.5B | $3.5B | ||
| Q4 24 | $1.5B | $3.5B | ||
| Q3 24 | $1.6B | $3.3B | ||
| Q2 24 | $1.6B | $3.3B |
| Q1 26 | — | $7.2B | ||
| Q4 25 | $3.8B | $7.2B | ||
| Q3 25 | $3.8B | $6.9B | ||
| Q2 25 | $3.8B | $6.8B | ||
| Q1 25 | $3.8B | $6.8B | ||
| Q4 24 | $3.7B | $6.8B | ||
| Q3 24 | $3.7B | $6.6B | ||
| Q2 24 | $3.7B | $6.4B |
| Q1 26 | — | — | ||
| Q4 25 | 1.03× | 0.91× | ||
| Q3 25 | 0.89× | 0.91× | ||
| Q2 25 | 0.88× | 0.88× | ||
| Q1 25 | 0.95× | 0.87× | ||
| Q4 24 | 0.97× | 0.88× | ||
| Q3 24 | 0.81× | 0.89× | ||
| Q2 24 | 0.82× | 0.84× |
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% | 3.9% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $-125.9M | $104.5M | ||
| Q3 25 | $74.1M | $143.5M | ||
| Q2 25 | $114.8M | $111.9M | ||
| Q1 25 | $45.1M | $103.5M | ||
| Q4 24 | $-115.6M | $104.9M | ||
| Q3 24 | $-388.3M | $128.0M | ||
| Q2 24 | $101.2M | $122.2M |
| Q1 26 | — | — | ||
| Q4 25 | $-137.5M | $43.8M | ||
| Q3 25 | $46.5M | $95.5M | ||
| Q2 25 | $99.3M | $62.3M | ||
| Q1 25 | $28.0M | $57.2M | ||
| Q4 24 | $-132.4M | $37.6M | ||
| Q3 24 | $-414.2M | $86.7M | ||
| Q2 24 | $88.6M | $105.0M |
| Q1 26 | — | — | ||
| Q4 25 | -32.5% | 19.8% | ||
| Q3 25 | 7.7% | 45.2% | ||
| Q2 25 | 15.8% | 30.0% | ||
| Q1 25 | 4.8% | 27.8% | ||
| Q4 24 | -31.9% | 18.8% | ||
| Q3 24 | -80.0% | 45.5% | ||
| Q2 24 | 13.7% | 55.3% |
| Q1 26 | — | 3.9% | ||
| Q4 25 | 2.7% | 27.4% | ||
| Q3 25 | 4.6% | 22.7% | ||
| Q2 25 | 2.5% | 23.9% | ||
| Q1 25 | 2.9% | 22.5% | ||
| Q4 24 | 4.0% | 33.8% | ||
| Q3 24 | 5.0% | 21.6% | ||
| Q2 24 | 1.9% | 9.1% |
| Q1 26 | — | — | ||
| Q4 25 | — | 1.25× | ||
| Q3 25 | — | 2.95× | ||
| Q2 25 | 3.95× | 2.24× | ||
| Q1 25 | 1.56× | 1.13× | ||
| Q4 24 | — | 2.06× | ||
| Q3 24 | -44.13× | 3.06× | ||
| Q2 24 | 2.07× | 2.04× |
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% |
STAG
Segment breakdown not available.
