Edgewell Personal Care Company
Consumer DefensiveNYSE:EPC · New York Stock Exchange
+$1.29 today
Vol 0.70M · 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.
Earnings Waterfall
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
$1.93B
Herbalife Nutrition Ltd.
NYSE:HLF
$1.25B
TreeHouse Foods, Inc.
THS
$1.23B
Seneca Foods Corporation
NASDAQ:SENEA
$1.21B
John B. Sanfilippo & Son, Inc.
NASDAQ:JBSS
$928.50M
Mission Produce, Inc.
NASDAQ:AVO
$791.37M
Natural Grocers by Vitamin Cottage, Inc.
NYSE:NGVC
$727.63M
Utz Brands, Inc.
NYSE:UTZ
$632.15M
Nu Skin Enterprises, Inc.
NYSE:NUS
$265.57M
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.