vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and TRUPANION, INC. (TRUP). 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 $376.9M, roughly 1.1× TRUPANION, INC.). On growth, TRUPANION, INC. posted the faster year-over-year revenue change (11.7% vs -11.6%). TRUPANION, INC. produced more free cash flow last quarter ($25.3M vs $-137.5M). Over the past eight quarters, TRUPANION, INC.'s revenue compounded faster (11.0% 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..
TRUPANION, INC.TRUPEarnings & Financial Report
Trupanion, Inc. is a pet insurance provider headquartered in Seattle, Washington. Established in 1998, Trupanion operates across the United States, Canada, Australia, and Puerto Rico. The company offers coverage for pets and is self-underwritten by the American Pet Insurance Company (APIC).
EPC vs TRUP — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $376.9M |
| Net Profit | $-65.7M | — |
| Gross Margin | 38.1% | 17.3% |
| Operating Margin | -4.5% | 1.9% |
| Net Margin | -15.5% | — |
| Revenue YoY | -11.6% | 11.7% |
| Net Profit YoY | -3028.6% | — |
| EPS (diluted) | $-1.41 | $0.13 |
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 | $376.9M | ||
| Q3 25 | $600.5M | $366.9M | ||
| Q2 25 | $627.2M | $353.6M | ||
| Q1 25 | $580.7M | $342.0M | ||
| Q4 24 | $415.1M | $337.3M | ||
| Q3 24 | $517.6M | $327.5M | ||
| Q2 24 | $647.8M | $314.8M | ||
| Q1 24 | $599.4M | $306.1M |
| Q4 25 | $-65.7M | — | ||
| Q3 25 | $-30.6M | — | ||
| Q2 25 | $29.1M | — | ||
| Q1 25 | $29.0M | — | ||
| Q4 24 | $-2.1M | — | ||
| Q3 24 | $8.8M | — | ||
| Q2 24 | $49.0M | — | ||
| Q1 24 | $36.0M | — |
| Q4 25 | 38.1% | 17.3% | ||
| Q3 25 | 37.9% | 16.4% | ||
| Q2 25 | 42.8% | 15.5% | ||
| Q1 25 | 44.1% | 14.9% | ||
| Q4 24 | 41.6% | 15.7% | ||
| Q3 24 | 41.1% | 15.1% | ||
| Q2 24 | 44.3% | 12.8% | ||
| Q1 24 | 43.1% | 11.8% |
| Q4 25 | -4.5% | 1.9% | ||
| Q3 25 | -4.2% | 1.6% | ||
| Q2 25 | 8.6% | 0.7% | ||
| Q1 25 | 10.1% | -0.4% | ||
| Q4 24 | 2.2% | 0.1% | ||
| Q3 24 | 3.9% | 0.5% | ||
| Q2 24 | 12.8% | -1.7% | ||
| Q1 24 | 11.7% | -2.0% |
| Q4 25 | -15.5% | — | ||
| Q3 25 | -5.1% | — | ||
| Q2 25 | 4.6% | — | ||
| Q1 25 | 5.0% | — | ||
| Q4 24 | -0.5% | — | ||
| Q3 24 | 1.7% | — | ||
| Q2 24 | 7.6% | — | ||
| Q1 24 | 6.0% | — |
| Q4 25 | $-1.41 | $0.13 | ||
| Q3 25 | $-0.65 | $0.13 | ||
| Q2 25 | $0.62 | $0.22 | ||
| Q1 25 | $0.60 | $-0.03 | ||
| Q4 24 | $-0.04 | $0.04 | ||
| Q3 24 | $0.18 | $0.03 | ||
| Q2 24 | $0.98 | $-0.14 | ||
| Q1 24 | $0.72 | $-0.16 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $370.7M |
| Total DebtLower is stronger | $1.5B | $101.8M |
| Stockholders' EquityBook value | $1.5B | $383.9M |
| Total Assets | $3.8B | $915.0M |
| Debt / EquityLower = less leverage | 1.03× | 0.27× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $370.7M | ||
| Q3 25 | — | $348.5M | ||
| Q2 25 | — | $319.6M | ||
| Q1 25 | — | $321.8M | ||
| Q4 24 | — | $307.4M | ||
| Q3 24 | $209.1M | $293.1M | ||
| Q2 24 | — | $277.2M | ||
| Q1 24 | — | $275.2M |
| Q4 25 | $1.5B | $101.8M | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | $127.5M | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.4B | — |
| Q4 25 | $1.5B | $383.9M | ||
| Q3 25 | $1.6B | $368.6M | ||
| Q2 25 | $1.6B | $355.5M | ||
| Q1 25 | $1.5B | $333.7M | ||
| Q4 24 | $1.5B | $323.3M | ||
| Q3 24 | $1.6B | $320.2M | ||
| Q2 24 | $1.6B | $305.8M | ||
| Q1 24 | $1.6B | $303.4M |
| Q4 25 | $3.8B | $915.0M | ||
| Q3 25 | $3.8B | $880.2M | ||
| Q2 25 | $3.8B | $847.8M | ||
| Q1 25 | $3.8B | $837.2M | ||
| Q4 24 | $3.7B | $806.9M | ||
| Q3 24 | $3.7B | $816.1M | ||
| Q2 24 | $3.7B | $795.9M | ||
| Q1 24 | $3.8B | $789.5M |
| Q4 25 | 1.03× | 0.27× | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.95× | — | ||
| Q4 24 | 0.97× | 0.39× | ||
| 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 | $29.3M |
| Free Cash FlowOCF − Capex | $-137.5M | $25.3M |
| FCF MarginFCF / Revenue | -32.5% | 6.7% |
| Capex IntensityCapex / Revenue | 2.7% | 1.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $75.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $29.3M | ||
| Q3 25 | $74.1M | $29.2M | ||
| Q2 25 | $114.8M | $15.0M | ||
| Q1 25 | $45.1M | $16.0M | ||
| Q4 24 | $-115.6M | $23.7M | ||
| Q3 24 | $-388.3M | $15.3M | ||
| Q2 24 | $101.2M | $6.9M | ||
| Q1 24 | $129.0M | $2.4M |
| Q4 25 | $-137.5M | $25.3M | ||
| Q3 25 | $46.5M | $23.9M | ||
| Q2 25 | $99.3M | $12.0M | ||
| Q1 25 | $28.0M | $14.0M | ||
| Q4 24 | $-132.4M | $21.8M | ||
| Q3 24 | $-414.2M | $13.4M | ||
| Q2 24 | $88.6M | $4.0M | ||
| Q1 24 | $117.5M | $-631.0K |
| Q4 25 | -32.5% | 6.7% | ||
| Q3 25 | 7.7% | 6.5% | ||
| Q2 25 | 15.8% | 3.4% | ||
| Q1 25 | 4.8% | 4.1% | ||
| Q4 24 | -31.9% | 6.5% | ||
| Q3 24 | -80.0% | 4.1% | ||
| Q2 24 | 13.7% | 1.3% | ||
| Q1 24 | 19.6% | -0.2% |
| Q4 25 | 2.7% | 1.0% | ||
| Q3 25 | 4.6% | 1.4% | ||
| Q2 25 | 2.5% | 0.8% | ||
| Q1 25 | 2.9% | 0.6% | ||
| Q4 24 | 4.0% | 0.6% | ||
| Q3 24 | 5.0% | 0.6% | ||
| Q2 24 | 1.9% | 0.9% | ||
| Q1 24 | 1.9% | 1.0% |
| 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% |
TRUP
| Subscriptionbusiness | $261.4M | 69% |
| Other | $115.4M | 31% |
