WW International, Inc. (WW)
NASDAQ: WW · Real-Time Price · USD
28.00
+0.50 (1.82%)
Nov 28, 2025, 1:00 PM EST - Market closed
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 | 2016 - 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 | 2016 - 2020 |
Operating Revenue | 725.69 | 776.99 | 822.76 | 919.06 | 1,211 | 1,378 | Upgrade |
Other Revenue | 6.55 | 8.93 | 66.8 | 120.78 | - | - | Upgrade |
| 732.24 | 785.92 | 889.55 | 1,040 | 1,211 | 1,378 | Upgrade | |
Revenue Growth (YoY) | -9.32% | -11.65% | -14.45% | -14.15% | -12.12% | -2.49% | Upgrade |
Cost of Revenue | 213.51 | 250.31 | 339.03 | 418.46 | 467.77 | 576.98 | Upgrade |
Gross Profit | 518.73 | 535.61 | 550.52 | 621.38 | 743.39 | 801.14 | Upgrade |
Selling, General & Admin | 413.08 | 451.68 | 462.11 | 508.62 | 525.26 | 515.54 | Upgrade |
Operating Expenses | 413.31 | 451.68 | 462.11 | 508.62 | 525.26 | 515.54 | Upgrade |
Operating Income | 105.42 | 83.93 | 88.41 | 112.76 | 218.13 | 285.61 | Upgrade |
Interest Expense | -78.67 | -108.95 | -95.89 | -81.14 | -87.91 | -123.31 | Upgrade |
Currency Exchange Gain (Loss) | -3.77 | - | - | - | -1.36 | -0.35 | Upgrade |
Other Non Operating Income (Expenses) | 0 | 0 | -0.07 | -1.69 | - | - | Upgrade |
EBT Excluding Unusual Items | 22.98 | -25.02 | -7.55 | 29.92 | 128.86 | 161.95 | Upgrade |
Merger & Restructuring Charges | 16.48 | -5.12 | -62.45 | - | -21.53 | -33.09 | Upgrade |
Impairment of Goodwill | - | - | -3.59 | - | - | -3.67 | Upgrade |
Asset Writedown | -27.55 | -315.03 | -0.05 | -396.73 | - | - | Upgrade |
Other Unusual Items | 1,118 | - | - | - | -30.35 | -32.69 | Upgrade |
Pretax Income | 1,130 | -345.18 | -73.63 | -366.8 | 76.98 | 92.5 | Upgrade |
Income Tax Expense | 42.56 | 0.53 | 38.62 | -109.94 | 9.85 | 17.46 | Upgrade |
Earnings From Continuing Operations | 1,087 | -345.7 | -112.26 | -256.87 | 67.13 | 75.04 | Upgrade |
Minority Interest in Earnings | - | - | - | - | - | 0.04 | Upgrade |
Net Income | 1,087 | -345.7 | -112.26 | -256.87 | 67.13 | 75.08 | Upgrade |
Net Income to Common | 1,087 | -345.7 | -112.26 | -256.87 | 67.13 | 75.08 | Upgrade |
Net Income Growth | - | - | - | - | -10.59% | -37.23% | Upgrade |
Shares Outstanding (Basic) | 61 | 80 | 77 | 70 | 70 | 68 | Upgrade |
Shares Outstanding (Diluted) | 62 | 80 | 77 | 70 | 71 | 70 | Upgrade |
Shares Change (YoY) | -22.14% | 3.78% | 9.04% | -0.60% | 1.03% | 0.68% | Upgrade |
EPS (Basic) | 17.69 | -4.34 | -1.46 | -3.65 | 0.96 | 1.11 | Upgrade |
EPS (Diluted) | 17.60 | -4.34 | -1.46 | -3.65 | 0.95 | 1.07 | Upgrade |
EPS Growth | - | - | - | - | -11.21% | -37.79% | Upgrade |
Free Cash Flow | -21.61 | -17.56 | 4.2 | 74.58 | 154.84 | 114.45 | Upgrade |
Free Cash Flow Per Share | -0.35 | -0.22 | 0.06 | 1.06 | 2.19 | 1.64 | Upgrade |
Gross Margin | 70.84% | 68.15% | 61.89% | 59.76% | 61.38% | 58.13% | Upgrade |
Operating Margin | 14.40% | 10.68% | 9.94% | 10.84% | 18.01% | 20.72% | Upgrade |
Profit Margin | 148.44% | -43.99% | -12.62% | -24.70% | 5.54% | 5.45% | Upgrade |
Free Cash Flow Margin | -2.95% | -2.23% | 0.47% | 7.17% | 12.78% | 8.30% | Upgrade |
EBITDA | 155.47 | 121.72 | 140.89 | 156.56 | 266.68 | 336.28 | Upgrade |
EBITDA Margin | 21.23% | 15.49% | 15.84% | 15.06% | 22.02% | 24.40% | Upgrade |
D&A For EBITDA | 50.06 | 37.78 | 52.47 | 43.8 | 48.55 | 50.68 | Upgrade |
EBIT | 105.42 | 83.93 | 88.41 | 112.76 | 218.13 | 285.61 | Upgrade |
EBIT Margin | 14.40% | 10.68% | 9.94% | 10.84% | 18.01% | 20.72% | Upgrade |
Effective Tax Rate | 3.77% | - | - | - | 12.80% | 18.88% | Upgrade |
Revenue as Reported | 732.24 | 785.92 | 889.55 | 1,040 | 1,211 | 1,378 | Upgrade |
Advertising Expenses | - | 234.32 | 235.23 | 238.98 | 252.75 | 248.47 | Upgrade |
Updated Nov 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.