vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and TRIMAS CORP (TRS). 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 $256.5M, roughly 1.6× TRIMAS CORP). TRIMAS CORP runs the higher net margin — 31.9% vs -15.5%, a 47.4% gap on every dollar of revenue. On growth, TRIMAS CORP posted the faster year-over-year revenue change (3.8% vs -11.6%). TRIMAS CORP produced more free cash flow last quarter ($36.8M vs $-137.5M). Over the past eight quarters, TRIMAS CORP's revenue compounded faster (3.3% 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..
Trimas Corp is a diversified industrial manufacturing enterprise that designs, produces and distributes a wide portfolio of engineered products, including specialized fasteners, aerospace components, custom packaging solutions, and consumer & industrial hardware. It primarily serves aerospace, automotive, construction, consumer goods and industrial sectors, with core operations across North America and selected global markets.
EPC vs TRS — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $256.5M |
| Net Profit | $-65.7M | $81.7M |
| Gross Margin | 38.1% | 12.8% |
| Operating Margin | -4.5% | 5.7% |
| Net Margin | -15.5% | 31.9% |
| Revenue YoY | -11.6% | 3.8% |
| Net Profit YoY | -3028.6% | 236.9% |
| EPS (diluted) | $-1.41 | $2.03 |
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 | — | $256.5M | ||
| Q4 25 | $422.8M | $-140.0M | ||
| Q3 25 | $600.5M | $269.3M | ||
| Q2 25 | $627.2M | $274.8M | ||
| Q1 25 | $580.7M | $241.7M | ||
| Q4 24 | $415.1M | $-66.2M | ||
| Q3 24 | $517.6M | $229.4M | ||
| Q2 24 | $647.8M | $240.5M |
| Q1 26 | — | $81.7M | ||
| Q4 25 | $-65.7M | $81.7M | ||
| Q3 25 | $-30.6M | $9.3M | ||
| Q2 25 | $29.1M | $16.7M | ||
| Q1 25 | $29.0M | $12.4M | ||
| Q4 24 | $-2.1M | $5.6M | ||
| Q3 24 | $8.8M | $2.5M | ||
| Q2 24 | $49.0M | $10.9M |
| Q1 26 | — | 12.8% | ||
| Q4 25 | 38.1% | — | ||
| Q3 25 | 37.9% | 12.8% | ||
| Q2 25 | 42.8% | 13.8% | ||
| Q1 25 | 44.1% | 13.6% | ||
| Q4 24 | 41.6% | — | ||
| Q3 24 | 41.1% | 15.4% | ||
| Q2 24 | 44.3% | 14.4% |
| Q1 26 | — | 5.7% | ||
| Q4 25 | -4.5% | — | ||
| Q3 25 | -4.2% | 6.2% | ||
| Q2 25 | 8.6% | 9.9% | ||
| Q1 25 | 10.1% | 9.0% | ||
| Q4 24 | 2.2% | — | ||
| Q3 24 | 3.9% | 3.6% | ||
| Q2 24 | 12.8% | 7.4% |
| Q1 26 | — | 31.9% | ||
| Q4 25 | -15.5% | -58.4% | ||
| Q3 25 | -5.1% | 3.5% | ||
| Q2 25 | 4.6% | 6.1% | ||
| Q1 25 | 5.0% | 5.1% | ||
| Q4 24 | -0.5% | -8.5% | ||
| Q3 24 | 1.7% | 1.1% | ||
| Q2 24 | 7.6% | 4.5% |
| Q1 26 | — | $2.03 | ||
| Q4 25 | $-1.41 | $2.01 | ||
| Q3 25 | $-0.65 | $0.23 | ||
| Q2 25 | $0.62 | $0.41 | ||
| Q1 25 | $0.60 | $0.30 | ||
| Q4 24 | $-0.04 | $0.14 | ||
| Q3 24 | $0.18 | $0.06 | ||
| Q2 24 | $0.98 | $0.27 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $30.0M |
| Total DebtLower is stronger | $1.5B | — |
| Stockholders' EquityBook value | $1.5B | $705.6M |
| Total Assets | $3.8B | $1.5B |
| Debt / EquityLower = less leverage | 1.03× | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $30.0M | ||
| Q4 25 | — | $30.0M | ||
| Q3 25 | — | $33.6M | ||
| Q2 25 | — | $30.3M | ||
| Q1 25 | — | $32.7M | ||
| Q4 24 | — | $23.1M | ||
| Q3 24 | $209.1M | $26.9M | ||
| Q2 24 | — | $35.0M |
| Q1 26 | — | — | ||
| Q4 25 | $1.5B | $469.2M | ||
| Q3 25 | $1.4B | $407.1M | ||
| Q2 25 | $1.4B | $424.5M | ||
| Q1 25 | $1.4B | $434.2M | ||
| Q4 24 | $1.4B | $398.1M | ||
| Q3 24 | $1.3B | $409.9M | ||
| Q2 24 | $1.3B | $427.4M |
| Q1 26 | — | $705.6M | ||
| Q4 25 | $1.5B | $705.6M | ||
| Q3 25 | $1.6B | $725.0M | ||
| Q2 25 | $1.6B | $715.3M | ||
| Q1 25 | $1.5B | $686.6M | ||
| Q4 24 | $1.5B | $667.3M | ||
| Q3 24 | $1.6B | $682.8M | ||
| Q2 24 | $1.6B | $675.9M |
| Q1 26 | — | $1.5B | ||
| Q4 25 | $3.8B | $1.5B | ||
| Q3 25 | $3.8B | $1.4B | ||
| Q2 25 | $3.8B | $1.4B | ||
| Q1 25 | $3.8B | $1.4B | ||
| Q4 24 | $3.7B | $1.3B | ||
| Q3 24 | $3.7B | $1.4B | ||
| Q2 24 | $3.7B | $1.4B |
| Q1 26 | — | — | ||
| Q4 25 | 1.03× | 0.66× | ||
| Q3 25 | 0.89× | 0.56× | ||
| Q2 25 | 0.88× | 0.59× | ||
| Q1 25 | 0.95× | 0.63× | ||
| Q4 24 | 0.97× | 0.60× | ||
| Q3 24 | 0.81× | 0.60× | ||
| Q2 24 | 0.82× | 0.63× |
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 | $117.5M |
| Free Cash FlowOCF − Capex | $-137.5M | $36.8M |
| FCF MarginFCF / Revenue | -32.5% | 14.4% |
| Capex IntensityCapex / Revenue | 2.7% | 18.9% |
| Cash ConversionOCF / Net Profit | — | 1.44× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $109.7M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $117.5M | ||
| Q4 25 | $-125.9M | $41.5M | ||
| Q3 25 | $74.1M | $36.5M | ||
| Q2 25 | $114.8M | $30.3M | ||
| Q1 25 | $45.1M | $9.2M | ||
| Q4 24 | $-115.6M | $27.1M | ||
| Q3 24 | $-388.3M | $22.0M | ||
| Q2 24 | $101.2M | $18.4M |
| Q1 26 | — | $36.8M | ||
| Q4 25 | $-137.5M | $36.8M | ||
| Q3 25 | $46.5M | $22.8M | ||
| Q2 25 | $99.3M | $13.2M | ||
| Q1 25 | $28.0M | $-3.8M | ||
| Q4 24 | $-132.4M | $12.1M | ||
| Q3 24 | $-414.2M | $10.2M | ||
| Q2 24 | $88.6M | $7.5M |
| Q1 26 | — | 14.4% | ||
| Q4 25 | -32.5% | -26.3% | ||
| Q3 25 | 7.7% | 8.5% | ||
| Q2 25 | 15.8% | 4.8% | ||
| Q1 25 | 4.8% | -1.6% | ||
| Q4 24 | -31.9% | -18.3% | ||
| Q3 24 | -80.0% | 4.4% | ||
| Q2 24 | 13.7% | 3.1% |
| Q1 26 | — | 18.9% | ||
| Q4 25 | 2.7% | -3.4% | ||
| Q3 25 | 4.6% | 5.1% | ||
| Q2 25 | 2.5% | 6.2% | ||
| Q1 25 | 2.9% | 5.4% | ||
| Q4 24 | 4.0% | -22.6% | ||
| Q3 24 | 5.0% | 5.2% | ||
| Q2 24 | 1.9% | 4.5% |
| Q1 26 | — | 1.44× | ||
| Q4 25 | — | 0.51× | ||
| Q3 25 | — | 3.92× | ||
| Q2 25 | 3.95× | 1.81× | ||
| Q1 25 | 1.56× | 0.74× | ||
| Q4 24 | — | 4.80× | ||
| Q3 24 | -44.13× | 8.71× | ||
| Q2 24 | 2.07× | 1.68× |
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% |
TRS
Segment breakdown not available.
