WW International Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year Ending	TTM	Dec 30, 2023	Dec 31, 2022	Jan 1, 2022	Jan 2, 2021	Dec 28, 2019	2018 - 1998
Revenue	854.21	889.55	1,040	1,211	1,378	1,413	Upgrade
Revenue Growth (YoY)	-13.19%	-14.45%	-14.15%	-12.11%	-2.49%	-6.66%	Upgrade
Cost of Revenue	306.61	360.25	418.46	484.5	600.28	626.66	Upgrade
Gross Profit	547.59	529.3	621.38	726.67	777.84	786.68	Upgrade
Selling, General & Admin	504.39	503.34	508.62	530.07	558.01	498.7	Upgrade
Other Operating Expenses	261.62	3.63	396.73	0	3.67	0	Upgrade
Operating Expenses	766.01	506.97	905.35	530.07	561.68	498.7	Upgrade
Operating Income	-218.42	22.33	-283.97	196.6	216.16	287.99	Upgrade
Interest Expense / Income	97.77	95.89	81.14	87.91	123.31	135.27	Upgrade
Other Expense / Income	-1.2	0.07	1.69	31.71	0.31	1.59	Upgrade
Pretax Income	-314.99	-73.63	-366.8	76.98	92.54	151.13	Upgrade
Income Tax	26.49	38.62	-109.94	9.85	17.46	31.51	Upgrade
Net Income	-341.48	-112.26	-256.87	67.13	75.08	119.62	Upgrade
Net Income Growth	-	-	-	-10.59%	-37.23%	-46.54%	Upgrade
Shares Outstanding (Basic)	79	77	70	70	68	67	Upgrade
Shares Outstanding (Diluted)	79	77	70	71	70	70	Upgrade
Shares Change	12.20%	9.04%	-0.60%	1.03%	0.68%	-0.81%	Upgrade
EPS (Basic)	-4.33	-1.46	-3.65	0.96	1.11	1.78	Upgrade
EPS (Diluted)	-4.34	-1.46	-3.65	0.95	1.07	1.72	Upgrade
EPS Growth	-	-	-	-11.21%	-37.79%	-46.08%	Upgrade
Free Cash Flow	-33.4	-29.62	38.39	119.63	85.51	134.4	Upgrade
Free Cash Flow Per Share	-0.42	-0.39	0.55	1.72	1.26	2.00	Upgrade
Gross Margin	64.11%	59.50%	59.76%	60.00%	56.44%	55.66%	Upgrade
Operating Margin	-25.57%	2.51%	-27.31%	16.23%	15.69%	20.38%	Upgrade
Profit Margin	-39.98%	-12.62%	-24.70%	5.54%	5.45%	8.46%	Upgrade
Free Cash Flow Margin	-3.91%	-3.33%	3.69%	9.88%	6.20%	9.51%	Upgrade
Effective Tax Rate	-	-	-	12.80%	18.87%	20.85%	Upgrade
EBITDA	-166.33	74.73	-241.86	213.44	266.53	331.41	Upgrade
EBITDA Margin	-19.47%	8.40%	-23.26%	17.62%	19.34%	23.45%	Upgrade
Depreciation & Amortization	50.89	52.47	43.8	48.55	50.68	45.02	Upgrade
EBIT	-217.21	22.26	-285.66	164.89	215.85	286.4	Upgrade
EBIT Margin	-25.43%	2.50%	-27.47%	13.61%	15.66%	20.26%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).