WW International Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	710.64	785.92	889.55	1,040	1,211
Revenue Growth (YoY)	-9.58%	-11.65%	-14.45%	-14.15%	-12.11%
Cost of Revenue	200.14	252.82	360.25	418.46	484.5
Gross Profit	510.5	533.1	529.3	621.38	726.67
Selling, General & Admin	194.14	217.83	264.95	263.84	268.61
Research & Development	42.39	42.16	47.39	-	-
Other Operating Expenses	255.08	866.53	242.02	641.51	261.46
Total Operating Expenses	491.61	1,127	554.36	905.35	530.07
Operating Income	18.89	-236.22	22.33	-283.97	196.6
Interest Expense	-63.41	-108.95	-95.89	-81.14	-87.91
Other Non-Operating Income (Expense)	-7.94	0	-0.07	-1.69	-31.71
Total Non-Operating Income (Expense)	-71.35	-108.95	-95.97	-82.83	-119.62
Pretax Income	1,091	-690.35	-220.9	-366.8	76.98
Provision for Income Taxes	35.45	1.58	115.87	-109.94	9.85
Net Income	1,056	-345.7	-112.26	-256.87	67.13
Net Income to Common	1,056	-345.7	-112.26	-256.87	67.13
Net Income Growth	-	-	-	-	-10.59%
Shares Outstanding (Basic)	10	80	77	70	70
Shares Outstanding (Diluted)	10	80	77	70	71
Shares Change (YoY)	-87.44%	3.78%	9.04%	-0.60%	1.03%
EPS (Basic)	105.69	-4.34	-1.46	-3.65	0.96
EPS (Diluted)	105.69	-4.34	-1.46	-3.65	0.95
EPS Growth	-	-	-	-	-11.21%
Shares Outstanding	9.99	80.05	79.19	70.56	70.06
Free Cash Flow	-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	-2.90	-0.22	0.05	1.06	2.19
Gross Margin	71.84%	67.83%	59.50%	59.76%	60.00%
Operating Margin	2.66%	-30.06%	2.51%	-27.31%	16.23%
Profit Margin	148.60%	-43.99%	-25.24%	-24.70%	5.54%
FCF Margin	-4.08%	-2.23%	0.47%	7.17%	12.78%
EBITDA	86.57	-198.44	74.8	-240.17	245.15
EBITDA Margin	12.18%	-25.25%	8.41%	-23.10%	20.24%
EBIT	18.89	-236.22	22.33	-283.97	196.6
EBIT Margin	2.66%	-30.06%	2.51%	-27.31%	16.23%
Effective Tax Rate	3.25%	-0.23%	-52.45%	29.97%	12.80%

Updated Mar 16, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q