Edgewell Personal Care Company
NYSE:EPC · New York Stock Exchange
+$1.26 today
Vol 1.12M · Avg 0.79M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:EPC · Revenue to Net Income
Key Ratios
Analysis
$2.1B of revenue converted into -$77.8M of net income for the selected period. Gross margin is 40.8% and net margin is -4.7%, showing how much revenue survives after costs and taxes. EPS is $-1.69, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.2B -1.3% | $2.3B +0.1% | $2.3B +3.7% | $2.2B +4.0% | $2.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B +0.0% | $1.3B -1.0% | $1.3B +1.5% | $1.3B +13.7% | $1.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $924.9M -3.2% | $955.7M +1.6% | $940.8M +6.8% | $880.5M -7.4% | $951.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 41.6% -0.8pp | 42.4% +0.6pp | 41.8% +1.2pp | 40.5% -5.0pp | 45.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $57.6M -1.4% | $58.4M -0.2% | $58.5M +5.4% | $55.5M -4.0% | $57.8M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $671.7M +1.4% | $662.1M +3.7% | $638.7M +1.8% | $627.4M -0.8% | $632.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $828.3M +9.5% | $756.4M +6.0% | $713.8M +2.2% | $698.2M -1.8% | $711.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $88.8M +0.9% | $88.0M -3.7% | $91.4M +1.7% | $89.9M +3.2% | $87.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $185.6M -35.0% | $285.4M -10.1% | $317.6M +11.3% | $285.4M -5.5% | $302.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 8.3% -4.3pp | 12.7% -1.4pp | 14.1% +1.0pp | 13.1% -1.3pp | 14.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $96.6M -51.5% | $199.3M -12.2% | $227.0M +24.5% | $182.3M -24.0% | $239.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.3% -4.5pp | 8.8% -1.2pp | 10.1% +1.7pp | 8.4% -3.1pp | 11.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $73.2M -4.3% | $76.5M -2.5% | $78.5M +9.9% | $71.4M +5.2% | $67.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$73.0M +6.9% | -$78.4M +1.1% | -$79.3M -36.3% | -$58.2M +37.3% | -$92.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $23.6M -80.5% | $120.9M -18.1% | $147.7M +19.0% | $124.1M -15.6% | $147.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 1.1% -4.3pp | 5.4% -1.2pp | 6.6% +0.8pp | 5.7% -1.3pp | 7.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$1.8M -108.1% | $22.3M -32.4% | $33.0M +34.1% | $24.6M -16.0% | $29.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $25.4M -74.2% | $98.6M -14.0% | $114.7M +15.3% | $99.5M -15.5% | $117.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 1.1% -3.2pp | 4.4% -0.7pp | 5.1% +0.5pp | 4.6% -1.1pp | 5.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -73.2% | $2 -11.6% | $2 +19.8% | $2 -13.0% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -73.1% | $2 -10.9% | $2 +18.8% | $2 -12.3% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $47.5M -4.4% | $49.7M -2.9% | $51.2M -3.6% | $53.1M -2.4% | $54.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $47.6M -5.0% | $50.1M -3.3% | $51.8M -3.4% | $53.6M -2.9% | $55.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Spectrum Brands Holdings, Inc.
NYSE:SPB
$1.95B
TreeHouse Foods, Inc.
THS
$1.23B
Herbalife Nutrition Ltd.
NYSE:HLF
$1.23B
Seneca Foods Corporation
NASDAQ:SENEA
$1.06B
John B. Sanfilippo & Son, Inc.
NASDAQ:JBSS
$914.71M
Mission Produce, Inc.
NASDAQ:AVO
$812.92M
Natural Grocers by Vitamin Cottage, Inc.
NYSE:NGVC
$696.41M
Utz Brands, Inc.
NYSE:UTZ
$625.51M
Nu Skin Enterprises, Inc.
NYSE:NUS
$248.82M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EPC generate?
Edgewell Personal Care Company (EPC) reported $2.22B of revenue in fiscal 2025.
Is EPC profitable?
Edgewell Personal Care Company (EPC) reported $25.40M of net income, with a net margin of 1.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.