vs
Side-by-side financial comparison of EDGEWELL PERSONAL CARE Co (EPC) and OLYMPIC STEEL INC (ZEUS). Click either name above to swap in a different company.
OLYMPIC STEEL INC is the larger business by last-quarter revenue ($490.7M vs $422.8M, roughly 1.2× EDGEWELL PERSONAL CARE Co). OLYMPIC STEEL INC runs the higher net margin — 0.4% vs -15.5%, a 16.0% gap on every dollar of revenue. On growth, OLYMPIC STEEL INC posted the faster year-over-year revenue change (4.4% vs -11.6%). OLYMPIC STEEL INC produced more free cash flow last quarter ($-12.9M vs $-137.5M). Over the past eight quarters, OLYMPIC STEEL INC's revenue compounded faster (0.1% 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..
Olympic Steel, Inc. is a metals service center based in Cleveland, Ohio. The company processes and distributes carbon, coated and stainless flat-rolled sheet, coil and plate steel, aluminium alloy, tin plate, and metal-intensive branded products primarily in the United States. Metals processing and value added services include tempering, stretch leveling, cutting-to-length, slitting, edging, shearing, blanking, burning, forming, shot blasting, laser punching, plate rolling, fabricating, machi...
EPC vs ZEUS — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $422.8M | $490.7M |
| Net Profit | $-65.7M | $2.2M |
| Gross Margin | 38.1% | — |
| Operating Margin | -4.5% | 1.5% |
| Net Margin | -15.5% | 0.4% |
| Revenue YoY | -11.6% | 4.4% |
| Net Profit YoY | -3028.6% | -21.2% |
| EPS (diluted) | $-1.41 | $0.18 |
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 | — | ||
| Q3 25 | $600.5M | $490.7M | ||
| Q2 25 | $627.2M | $496.5M | ||
| Q1 25 | $580.7M | $492.9M | ||
| Q4 24 | $415.1M | $418.8M | ||
| Q3 24 | $517.6M | $470.0M | ||
| Q2 24 | $647.8M | $526.3M | ||
| Q1 24 | $599.4M | $526.6M |
| Q4 25 | $-65.7M | — | ||
| Q3 25 | $-30.6M | $2.2M | ||
| Q2 25 | $29.1M | $5.2M | ||
| Q1 25 | $29.0M | $2.5M | ||
| Q4 24 | $-2.1M | $3.9M | ||
| Q3 24 | $8.8M | $2.7M | ||
| Q2 24 | $49.0M | $7.7M | ||
| Q1 24 | $36.0M | $8.7M |
| 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% | — | ||
| Q3 25 | -4.2% | 1.5% | ||
| Q2 25 | 8.6% | 2.3% | ||
| Q1 25 | 10.1% | 1.6% | ||
| Q4 24 | 2.2% | 2.1% | ||
| Q3 24 | 3.9% | 1.7% | ||
| Q2 24 | 12.8% | 2.9% | ||
| Q1 24 | 11.7% | 3.0% |
| Q4 25 | -15.5% | — | ||
| Q3 25 | -5.1% | 0.4% | ||
| Q2 25 | 4.6% | 1.1% | ||
| Q1 25 | 5.0% | 0.5% | ||
| Q4 24 | -0.5% | 0.9% | ||
| Q3 24 | 1.7% | 0.6% | ||
| Q2 24 | 7.6% | 1.5% | ||
| Q1 24 | 6.0% | 1.7% |
| Q4 25 | $-1.41 | — | ||
| Q3 25 | $-0.65 | $0.18 | ||
| Q2 25 | $0.62 | $0.45 | ||
| Q1 25 | $0.60 | $0.21 | ||
| Q4 24 | $-0.04 | $0.33 | ||
| Q3 24 | $0.18 | $0.23 | ||
| Q2 24 | $0.98 | $0.66 | ||
| Q1 24 | $0.72 | $0.75 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $7.5M |
| Total DebtLower is stronger | $1.5B | $240.9M |
| Stockholders' EquityBook value | $1.5B | $579.1M |
| Total Assets | $3.8B | $1.1B |
| Debt / EquityLower = less leverage | 1.03× | 0.42× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | — | $7.5M | ||
| Q2 25 | — | $14.8M | ||
| Q1 25 | — | $13.3M | ||
| Q4 24 | — | $11.9M | ||
| Q3 24 | $209.1M | $11.1M | ||
| Q2 24 | — | $9.4M | ||
| Q1 24 | — | $10.3M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.4B | $240.9M | ||
| Q2 25 | $1.4B | $233.2M | ||
| Q1 25 | $1.4B | $235.4M | ||
| Q4 24 | $1.4B | $272.5M | ||
| Q3 24 | $1.3B | $197.3M | ||
| Q2 24 | $1.3B | $209.2M | ||
| Q1 24 | $1.4B | $196.8M |
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.6B | $579.1M | ||
| Q2 25 | $1.6B | $578.2M | ||
| Q1 25 | $1.5B | $574.2M | ||
| Q4 24 | $1.5B | $573.9M | ||
| Q3 24 | $1.6B | $570.6M | ||
| Q2 24 | $1.6B | $569.5M | ||
| Q1 24 | $1.6B | $563.0M |
| Q4 25 | $3.8B | — | ||
| Q3 25 | $3.8B | $1.1B | ||
| Q2 25 | $3.8B | $1.1B | ||
| Q1 25 | $3.8B | $1.1B | ||
| Q4 24 | $3.7B | $1.0B | ||
| Q3 24 | $3.7B | $1.0B | ||
| Q2 24 | $3.7B | $1.0B | ||
| Q1 24 | $3.8B | $1.0B |
| Q4 25 | 1.03× | — | ||
| Q3 25 | 0.89× | 0.42× | ||
| Q2 25 | 0.88× | 0.40× | ||
| Q1 25 | 0.95× | 0.41× | ||
| Q4 24 | 0.97× | 0.47× | ||
| Q3 24 | 0.81× | 0.35× | ||
| Q2 24 | 0.82× | 0.37× | ||
| Q1 24 | 0.88× | 0.35× |
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 | $-5.4M |
| Free Cash FlowOCF − Capex | $-137.5M | $-12.9M |
| FCF MarginFCF / Revenue | -32.5% | -2.6% |
| Capex IntensityCapex / Revenue | 2.7% | 1.5% |
| Cash ConversionOCF / Net Profit | — | -2.50× |
| TTM Free Cash FlowTrailing 4 quarters | $36.3M | $41.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-125.9M | — | ||
| Q3 25 | $74.1M | $-5.4M | ||
| Q2 25 | $114.8M | $15.5M | ||
| Q1 25 | $45.1M | $49.4M | ||
| Q4 24 | $-115.6M | $14.6M | ||
| Q3 24 | $-388.3M | $24.6M | ||
| Q2 24 | $101.2M | $-2.9M | ||
| Q1 24 | $129.0M | $-2.6M |
| Q4 25 | $-137.5M | — | ||
| Q3 25 | $46.5M | $-12.9M | ||
| Q2 25 | $99.3M | $6.8M | ||
| Q1 25 | $28.0M | $40.6M | ||
| Q4 24 | $-132.4M | $7.4M | ||
| Q3 24 | $-414.2M | $15.6M | ||
| Q2 24 | $88.6M | $-11.3M | ||
| Q1 24 | $117.5M | $-7.4M |
| Q4 25 | -32.5% | — | ||
| Q3 25 | 7.7% | -2.6% | ||
| Q2 25 | 15.8% | 1.4% | ||
| Q1 25 | 4.8% | 8.2% | ||
| Q4 24 | -31.9% | 1.8% | ||
| Q3 24 | -80.0% | 3.3% | ||
| Q2 24 | 13.7% | -2.2% | ||
| Q1 24 | 19.6% | -1.4% |
| Q4 25 | 2.7% | — | ||
| Q3 25 | 4.6% | 1.5% | ||
| Q2 25 | 2.5% | 1.7% | ||
| Q1 25 | 2.9% | 1.8% | ||
| Q4 24 | 4.0% | 1.7% | ||
| Q3 24 | 5.0% | 1.9% | ||
| Q2 24 | 1.9% | 1.6% | ||
| Q1 24 | 1.9% | 0.9% |
| Q4 25 | — | — | ||
| Q3 25 | — | -2.50× | ||
| Q2 25 | 3.95× | 2.96× | ||
| Q1 25 | 1.56× | 19.70× | ||
| Q4 24 | — | 3.75× | ||
| Q3 24 | -44.13× | 9.01× | ||
| Q2 24 | 2.07× | -0.38× | ||
| Q1 24 | 3.58× | -0.30× |
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% |
ZEUS
| Carbon Flat Products | $268.2M | 55% |
| Specialty Metals Flat Products | $140.9M | 29% |
| Tubular And Pipe Products | $81.6M | 17% |
