WW International Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022
Revenue	692.33	710.64	785.92	889.55	1,040	1,211
Revenue Growth (YoY)	-9.61%	-9.58%	-11.65%	-14.45%	-14.15%	-12.11%
Cost of Revenue	196.03	200.14	252.82	360.25	418.46	484.5
Gross Profit	496.3	510.5	533.1	529.3	621.38	726.67
Selling, General & Admin	206.6	194.14	175.67	217.56	263.84	268.61
Research & Development	39.36	42.39	42.16	47.39	-	-
Other Operating Expenses	241.69	255.08	551.5	242.02	641.51	261.46
Total Operating Expenses	487.65	491.61	769.33	506.97	905.35	530.07
Operating Income	8.65	18.89	-236.22	22.33	-283.97	196.6
Interest Expense	-47.28	-63.41	-108.95	-95.89	-81.14	-87.91
Other Non-Operating Income (Expense)	-5	-7.94	0	-0.07	-1.69	-31.71
Total Non-Operating Income (Expense)	-52.28	-71.35	-108.95	-95.97	-82.83	-119.62
Pretax Income	1,071	1,091	-345.18	-73.63	-366.8	76.98
Provision for Income Taxes	58	35.45	0.53	38.62	-109.94	9.85
Net Income	1,082	1,056	-345.7	-112.26	-256.87	67.13
Net Income to Common	-63.35	1,056	-345.7	-112.26	-256.87	67.13
Net Income Growth	-	-	-	-	-	-10.59%
Shares Outstanding (Basic)	10	10	80	77	70	70
Shares Outstanding (Diluted)	10	10	80	77	70	71
Shares Change (YoY)	-87.54%	-87.44%	3.78%	9.04%	-0.60%	1.03%
EPS (Basic)	-6.34	105.69	-4.34	-1.46	-3.65	0.96
EPS (Diluted)	-6.34	105.69	-4.34	-1.46	-3.65	0.95
EPS Growth	-	-	-	-	-	-11.21%
Free Cash Flow	-39.66	-28.98	-17.56	4.2	74.58	154.84
Free Cash Flow Growth	-	-	-	-94.37%	-51.83%	35.29%
Free Cash Flow Per Share	-3.97	-2.90	-0.22	0.05	1.06	2.19
Gross Margin	71.69%	71.84%	67.83%	59.50%	59.76%	60.00%
Operating Margin	1.25%	2.66%	-30.06%	2.51%	-27.31%	16.23%
Profit Margin	156.35%	148.60%	-43.99%	-12.62%	-24.70%	5.54%
FCF Margin	-5.73%	-4.08%	-2.23%	0.47%	7.17%	12.78%
EBITDA	95.55	86.57	-198.44	74.8	-240.17	245.15
EBITDA Margin	13.80%	12.18%	-25.25%	8.41%	-23.10%	20.24%
EBIT	8.65	18.89	-236.22	22.33	-283.97	196.6
EBIT Margin	1.25%	2.66%	-30.06%	2.51%	-27.31%	16.23%
Effective Tax Rate	5.41%	3.25%	-0.15%	-52.45%	29.97%	12.80%

SEC Filings: 10-K · 10-Q