WW International Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022	Jan '21 Jan 2, 2021
Revenue	555.24	785.92	889.55	1,040	1,211	1,378
Revenue Growth (YoY)	-31.24%	-11.65%	-14.45%	-14.15%	-12.12%	-2.49%
Cost of Revenue	160.83	252.82	360.25	418.46	484.5	600.28
Gross Profit	394.41	533.1	529.3	621.38	726.67	777.84
Selling, General & Admin	153.81	217.83	264.95	263.84	268.61	297.29
Research & Development	8.24	-	-	-	-	-
Other Operating Expenses	1,350	551.5	242.02	641.51	261.46	264.39
Total Operating Expenses	1,512	769.33	506.97	905.35	530.07	561.68
Operating Income	26.64	-236.22	22.33	-283.97	196.6	216.16
Interest Expense	-67.61	-108.95	-95.89	-81.14	-87.91	-123.31
Other Non-Operating Income (Expense)	0.71	0	-0.07	-1.69	-31.71	-0.35
Total Non-Operating Income (Expense)	-66.9	-108.95	-95.97	-82.83	-119.62	-123.66
Pretax Income	-40.26	-345.18	-73.63	-366.8	76.98	92.5
Provision for Income Taxes	63.47	0.53	38.62	-109.94	9.85	17.46
Net Income	-103.72	-345.7	-112.26	-256.87	67.13	75.08
Minority Interest in Earnings	-	-	-	-	-	0.04
Net Income to Common	-103.72	-345.7	-112.26	-256.87	67.13	75.08
Net Income Growth	-	-	-	-	-10.59%	-37.23%
Shares Outstanding (Basic)	45	80	77	70	70	68
Shares Outstanding (Diluted)	45	80	77	70	71	70
Shares Change (YoY)	-43.02%	3.78%	9.04%	-0.60%	1.03%	0.68%
EPS (Basic)	-6.23	-4.34	-1.46	-3.65	0.96	1.11
EPS (Diluted)	-6.23	-4.34	-1.46	-3.65	0.95	1.07
EPS Growth	-	-	-	-	-11.21%	-37.79%
Free Cash Flow	-4.36	-17.56	4.2	74.58	154.84	114.45
Free Cash Flow Growth	-	-	-94.37%	-51.83%	35.29%	-30.73%
Free Cash Flow Per Share	-0.10	-0.22	0.05	1.06	2.19	1.63
Gross Margin	71.03%	67.83%	59.50%	59.76%	60.00%	56.44%
Operating Margin	4.80%	-30.06%	2.51%	-27.31%	16.23%	15.69%
Profit Margin	-18.68%	-43.99%	-12.62%	-24.70%	5.54%	5.45%
FCF Margin	-0.78%	-2.23%	0.47%	7.17%	12.78%	8.30%
EBITDA	69.6	-198.44	74.8	-240.17	245.15	266.84
EBITDA Margin	12.53%	-25.25%	8.41%	-23.10%	20.24%	19.36%
EBIT	26.64	-236.22	22.33	-283.97	196.6	216.16
EBIT Margin	4.80%	-30.06%	2.51%	-27.31%	16.23%	15.69%
Effective Tax Rate	-157.64%	-0.15%	-52.45%	29.97%	12.80%	18.88%

Updated Nov 6, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q