vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and TEAM INC (TISI). 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 $224.8M, roughly 1.9× TEAM INC). TEAM INC runs the higher net margin — -1.7% vs -15.5%, a 13.9% gap on every dollar of revenue. On growth, TEAM INC posted the faster year-over-year revenue change (5.4% vs -11.6%). TEAM INC produced more free cash flow last quarter ($14.6M vs $-137.5M). Over the past eight quarters, TEAM INC's revenue compounded faster (6.1% 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..
TeamViewer SE is an international technology company headquartered in Göppingen, Germany. The company became known for the TeamViewer remote access and support software of the same name. Within the TeamViewer software, customers can connect, monitor, and control computers, machines, and other devices. It can be used in various industries, for example, to digitalize processes along the industrial value chain. The company is listed on the stock exchange and is a member of MDAX and TecDAX.
EPC vs TISI — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $224.8M |
| Net Profit | $-65.7M | $-3.8M |
| Gross Margin | 38.1% | 25.9% |
| Operating Margin | -4.5% | 2.9% |
| Net Margin | -15.5% | -1.7% |
| Revenue YoY | -11.6% | 5.4% |
| Net Profit YoY | -3028.6% | 47.4% |
| EPS (diluted) | $-1.41 | $-1.46 |
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 | $224.8M | ||
| Q3 25 | $600.5M | $225.0M | ||
| Q2 25 | $627.2M | $248.0M | ||
| Q1 25 | $580.7M | $198.7M | ||
| Q4 24 | $415.1M | $213.3M | ||
| Q3 24 | $517.6M | $210.8M | ||
| Q2 24 | $647.8M | $228.6M | ||
| Q1 24 | $599.4M | $199.6M |
| Q4 25 | $-65.7M | $-3.8M | ||
| Q3 25 | $-30.6M | $-11.4M | ||
| Q2 25 | $29.1M | $-4.3M | ||
| Q1 25 | $29.0M | $-29.7M | ||
| Q4 24 | $-2.1M | $-7.2M | ||
| Q3 24 | $8.8M | $-11.1M | ||
| Q2 24 | $49.0M | $-2.8M | ||
| Q1 24 | $36.0M | $-17.2M |
| Q4 25 | 38.1% | 25.9% | ||
| Q3 25 | 37.9% | 25.8% | ||
| Q2 25 | 42.8% | 27.5% | ||
| Q1 25 | 44.1% | 23.8% | ||
| Q4 24 | 41.6% | 26.9% | ||
| Q3 24 | 41.1% | 25.4% | ||
| Q2 24 | 44.3% | 27.8% | ||
| Q1 24 | 43.1% | 24.4% |
| Q4 25 | -4.5% | 2.9% | ||
| Q3 25 | -4.2% | 0.6% | ||
| Q2 25 | 8.6% | 4.9% | ||
| Q1 25 | 10.1% | -3.0% | ||
| Q4 24 | 2.2% | 1.0% | ||
| Q3 24 | 3.9% | 1.5% | ||
| Q2 24 | 12.8% | 4.9% | ||
| Q1 24 | 11.7% | -3.2% |
| Q4 25 | -15.5% | -1.7% | ||
| Q3 25 | -5.1% | -5.1% | ||
| Q2 25 | 4.6% | -1.7% | ||
| Q1 25 | 5.0% | -15.0% | ||
| Q4 24 | -0.5% | -3.4% | ||
| Q3 24 | 1.7% | -5.3% | ||
| Q2 24 | 7.6% | -1.2% | ||
| Q1 24 | 6.0% | -8.6% |
| Q4 25 | $-1.41 | $-1.46 | ||
| Q3 25 | $-0.65 | $-2.68 | ||
| Q2 25 | $0.62 | $-0.95 | ||
| Q1 25 | $0.60 | $-6.61 | ||
| Q4 24 | $-0.04 | $-1.60 | ||
| Q3 24 | $0.18 | $-2.52 | ||
| Q2 24 | $0.98 | $-0.63 | ||
| Q1 24 | $0.72 | $-3.89 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $18.1M |
| Total DebtLower is stronger | $1.5B | $293.3M |
| Stockholders' EquityBook value | $1.5B | $-24.5M |
| Total Assets | $3.8B | $485.5M |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $18.1M | ||
| Q3 25 | — | $14.8M | ||
| Q2 25 | — | $20.7M | ||
| Q1 25 | — | $16.8M | ||
| Q4 24 | — | $35.5M | ||
| Q3 24 | $209.1M | $19.1M | ||
| Q2 24 | — | $22.5M | ||
| Q1 24 | — | $24.2M |
| Q4 25 | $1.5B | $293.3M | ||
| Q3 25 | $1.4B | $298.8M | ||
| Q2 25 | $1.4B | $366.4M | ||
| Q1 25 | $1.4B | $349.8M | ||
| Q4 24 | $1.4B | $318.6M | ||
| Q3 24 | $1.3B | $314.2M | ||
| Q2 24 | $1.3B | $313.0M | ||
| Q1 24 | $1.4B | $300.0M |
| Q4 25 | $1.5B | $-24.5M | ||
| Q3 25 | $1.6B | $-17.7M | ||
| Q2 25 | $1.6B | $-22.9M | ||
| Q1 25 | $1.5B | $-26.0M | ||
| Q4 24 | $1.5B | $1.7M | ||
| Q3 24 | $1.6B | $17.9M | ||
| Q2 24 | $1.6B | $23.9M | ||
| Q1 24 | $1.6B | $26.3M |
| Q4 25 | $3.8B | $485.5M | ||
| Q3 25 | $3.8B | $531.0M | ||
| Q2 25 | $3.8B | $548.4M | ||
| Q1 25 | $3.8B | $515.2M | ||
| Q4 24 | $3.7B | $528.4M | ||
| Q3 24 | $3.7B | $545.4M | ||
| Q2 24 | $3.7B | $549.6M | ||
| Q1 24 | $3.8B | $535.5M |
| Q4 25 | 1.03× | — | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | 183.33× | ||
| Q3 24 | 0.81× | 17.55× | ||
| Q2 24 | 0.82× | 13.11× | ||
| Q1 24 | 0.88× | 11.41× |
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 | $16.8M |
| Free Cash FlowOCF − Capex | $-137.5M | $14.6M |
| FCF MarginFCF / Revenue | -32.5% | 6.5% |
| Capex IntensityCapex / Revenue | 2.7% | 0.9% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $-20.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $16.8M | ||
| Q3 25 | $74.1M | $3.9M | ||
| Q2 25 | $114.8M | $-3.3M | ||
| Q1 25 | $45.1M | $-28.7M | ||
| Q4 24 | $-115.6M | $21.6M | ||
| Q3 24 | $-388.3M | $5.6M | ||
| Q2 24 | $101.2M | $-6.4M | ||
| Q1 24 | $129.0M | $1.9M |
| Q4 25 | $-137.5M | $14.6M | ||
| Q3 25 | $46.5M | $1.0M | ||
| Q2 25 | $99.3M | $-6.3M | ||
| Q1 25 | $28.0M | $-30.1M | ||
| Q4 24 | $-132.4M | $19.6M | ||
| Q3 24 | $-414.2M | $3.9M | ||
| Q2 24 | $88.6M | $-9.1M | ||
| Q1 24 | $117.5M | $-1.1M |
| Q4 25 | -32.5% | 6.5% | ||
| Q3 25 | 7.7% | 0.5% | ||
| Q2 25 | 15.8% | -2.5% | ||
| Q1 25 | 4.8% | -15.1% | ||
| Q4 24 | -31.9% | 9.2% | ||
| Q3 24 | -80.0% | 1.9% | ||
| Q2 24 | 13.7% | -4.0% | ||
| Q1 24 | 19.6% | -0.6% |
| Q4 25 | 2.7% | 0.9% | ||
| Q3 25 | 4.6% | 1.3% | ||
| Q2 25 | 2.5% | 1.2% | ||
| Q1 25 | 2.9% | 0.7% | ||
| Q4 24 | 4.0% | 0.9% | ||
| Q3 24 | 5.0% | 0.8% | ||
| Q2 24 | 1.9% | 1.2% | ||
| Q1 24 | 1.9% | 1.5% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 3.95× | — | ||
| Q1 25 | 1.56× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -44.13× | — | ||
| Q2 24 | 2.07× | — | ||
| Q1 24 | 3.58× | — |
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% |
TISI
| Repairand Maintenance Services | $114.8M | 51% |
| Non Destructive Evaluation And Testing Services | $84.9M | 38% |
| Heat Treating | $14.2M | 6% |
| Other Services | $9.3M | 4% |
