vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and Bristow Group Inc. (VTOL). 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 $377.3M, roughly 1.1× Bristow Group Inc.). Bristow Group Inc. runs the higher net margin — 4.9% vs -15.5%, a 20.4% gap on every dollar of revenue. On growth, Bristow Group Inc. posted the faster year-over-year revenue change (6.7% vs -11.6%). Bristow Group Inc. produced more free cash flow last quarter ($47.8M vs $-137.5M). Over the past eight quarters, Bristow Group Inc.'s revenue compounded faster (5.8% 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..
Bristow Helicopters Limited is a British civil helicopter operator originally based at Aberdeen Airport, Scotland, which is currently a part of the U.S.-based Bristow Group which in turn has its corporate headquarters in Houston, Texas, U.S. In 2020, Bristow Group was merged with Era Helicopters, a large U.S.-based commercial helicopter operator that was previously a division of Era Aviation, with the two companies then continuing to use the Bristow name.
EPC vs VTOL — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $377.3M |
| Net Profit | $-65.7M | $18.4M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 8.5% |
| Net Margin | -15.5% | 4.9% |
| Revenue YoY | -11.6% | 6.7% |
| Net Profit YoY | -3028.6% | -42.1% |
| EPS (diluted) | $-1.41 | $0.61 |
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 | $377.3M | ||
| Q3 25 | $600.5M | $386.3M | ||
| Q2 25 | $627.2M | $376.4M | ||
| Q1 25 | $580.7M | $350.5M | ||
| Q4 24 | $415.1M | $353.5M | ||
| Q3 24 | $517.6M | $365.1M | ||
| Q2 24 | $647.8M | $359.7M | ||
| Q1 24 | $599.4M | $337.1M |
| Q4 25 | $-65.7M | $18.4M | ||
| Q3 25 | $-30.6M | $51.5M | ||
| Q2 25 | $29.1M | $31.7M | ||
| Q1 25 | $29.0M | $27.4M | ||
| Q4 24 | $-2.1M | $31.8M | ||
| Q3 24 | $8.8M | $28.2M | ||
| Q2 24 | $49.0M | $28.2M | ||
| Q1 24 | $36.0M | $6.6M |
| 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 24 | 43.1% | — |
| Q4 25 | -4.5% | 8.5% | ||
| Q3 25 | -4.2% | 13.1% | ||
| Q2 25 | 8.6% | 11.3% | ||
| Q1 25 | 10.1% | 9.6% | ||
| Q4 24 | 2.2% | 9.0% | ||
| Q3 24 | 3.9% | 9.1% | ||
| Q2 24 | 12.8% | 12.4% | ||
| Q1 24 | 11.7% | 6.8% |
| Q4 25 | -15.5% | 4.9% | ||
| Q3 25 | -5.1% | 13.3% | ||
| Q2 25 | 4.6% | 8.4% | ||
| Q1 25 | 5.0% | 7.8% | ||
| Q4 24 | -0.5% | 9.0% | ||
| Q3 24 | 1.7% | 7.7% | ||
| Q2 24 | 7.6% | 7.8% | ||
| Q1 24 | 6.0% | 2.0% |
| Q4 25 | $-1.41 | $0.61 | ||
| Q3 25 | $-0.65 | $1.72 | ||
| Q2 25 | $0.62 | $1.07 | ||
| Q1 25 | $0.60 | $0.92 | ||
| Q4 24 | $-0.04 | $1.07 | ||
| Q3 24 | $0.18 | $0.95 | ||
| Q2 24 | $0.98 | $0.96 | ||
| Q1 24 | $0.72 | $0.23 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $286.2M |
| Total DebtLower is stronger | $1.5B | $671.5M |
| Stockholders' EquityBook value | $1.5B | $1.1B |
| Total Assets | $3.8B | $2.3B |
| Debt / EquityLower = less leverage | 1.03× | 0.63× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $286.2M | ||
| Q3 25 | — | $245.5M | ||
| Q2 25 | — | $251.8M | ||
| Q1 25 | — | $191.1M | ||
| Q4 24 | — | $247.5M | ||
| Q3 24 | $209.1M | $200.3M | ||
| Q2 24 | — | $178.6M | ||
| Q1 24 | — | $140.6M |
| Q4 25 | $1.5B | $671.5M | ||
| Q3 25 | $1.4B | $675.0M | ||
| Q2 25 | $1.4B | $705.2M | ||
| Q1 25 | $1.4B | $701.9M | ||
| Q4 24 | $1.4B | $689.8M | ||
| Q3 24 | $1.3B | $629.1M | ||
| Q2 24 | $1.3B | $594.2M | ||
| Q1 24 | $1.4B | $544.1M |
| Q4 25 | $1.5B | $1.1B | ||
| Q3 25 | $1.6B | $1.0B | ||
| Q2 25 | $1.6B | $984.4M | ||
| Q1 25 | $1.5B | $931.7M | ||
| Q4 24 | $1.5B | $891.7M | ||
| Q3 24 | $1.6B | $899.2M | ||
| Q2 24 | $1.6B | $849.1M | ||
| Q1 24 | $1.6B | $820.7M |
| Q4 25 | $3.8B | $2.3B | ||
| Q3 25 | $3.8B | $2.3B | ||
| Q2 25 | $3.8B | $2.3B | ||
| Q1 25 | $3.8B | $2.2B | ||
| Q4 24 | $3.7B | $2.1B | ||
| Q3 24 | $3.7B | $2.1B | ||
| Q2 24 | $3.7B | $2.0B | ||
| Q1 24 | $3.8B | $1.9B |
| Q4 25 | 1.03× | 0.63× | ||
| Q3 25 | 0.89× | 0.65× | ||
| Q2 25 | 0.88× | 0.72× | ||
| Q1 25 | 0.95× | 0.75× | ||
| Q4 24 | 0.97× | 0.77× | ||
| Q3 24 | 0.81× | 0.70× | ||
| Q2 24 | 0.82× | 0.70× | ||
| Q1 24 | 0.88× | 0.66× |
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 | $76.9M |
| Free Cash FlowOCF − Capex | $-137.5M | $47.8M |
| FCF MarginFCF / Revenue | -32.5% | 12.7% |
| Capex IntensityCapex / Revenue | 2.7% | 7.7% |
| Cash ConversionOCF / Net Profit | — | 4.17× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $56.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | $76.9M | ||
| Q3 25 | $74.1M | $23.1M | ||
| Q2 25 | $114.8M | $99.0M | ||
| Q1 25 | $45.1M | $-603.0K | ||
| Q4 24 | $-115.6M | $51.1M | ||
| Q3 24 | $-388.3M | $66.0M | ||
| Q2 24 | $101.2M | $33.7M | ||
| Q1 24 | $129.0M | $26.7M |
| Q4 25 | $-137.5M | $47.8M | ||
| Q3 25 | $46.5M | $-6.2M | ||
| Q2 25 | $99.3M | $67.4M | ||
| Q1 25 | $28.0M | $-52.7M | ||
| Q4 24 | $-132.4M | $-32.4M | ||
| Q3 24 | $-414.2M | $9.0M | ||
| Q2 24 | $88.6M | $-16.7M | ||
| Q1 24 | $117.5M | $-37.9M |
| Q4 25 | -32.5% | 12.7% | ||
| Q3 25 | 7.7% | -1.6% | ||
| Q2 25 | 15.8% | 17.9% | ||
| Q1 25 | 4.8% | -15.0% | ||
| Q4 24 | -31.9% | -9.2% | ||
| Q3 24 | -80.0% | 2.5% | ||
| Q2 24 | 13.7% | -4.6% | ||
| Q1 24 | 19.6% | -11.2% |
| Q4 25 | 2.7% | 7.7% | ||
| Q3 25 | 4.6% | 7.6% | ||
| Q2 25 | 2.5% | 8.4% | ||
| Q1 25 | 2.9% | 14.9% | ||
| Q4 24 | 4.0% | 23.6% | ||
| Q3 24 | 5.0% | 15.6% | ||
| Q2 24 | 1.9% | 14.0% | ||
| Q1 24 | 1.9% | 19.2% |
| Q4 25 | — | 4.17× | ||
| Q3 25 | — | 0.45× | ||
| Q2 25 | 3.95× | 3.12× | ||
| Q1 25 | 1.56× | -0.02× | ||
| Q4 24 | — | 1.61× | ||
| Q3 24 | -44.13× | 2.34× | ||
| Q2 24 | 2.07× | 1.20× | ||
| Q1 24 | 3.58× | 4.04× |
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% |
VTOL
| Offshore Energy Services | $247.5M | 66% |
| Government Services | $100.1M | 27% |
| Other | $21.9M | 6% |
| Related Party | $7.8M | 2% |
