WW International, Inc. (WW)
NASDAQ: WW · Real-Time Price · USD
15.69
-0.09 (-0.57%)
Jul 8, 2026, 4:00 PM EDT - 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 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 |
| 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 | 1,100 | 1,091 | -345.18 | -73.63 | -366.8 | 76.98 |
Provision for Income Taxes | 24.22 | 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 | 1,082 | 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) | 108.32 | 105.69 | -4.34 | -1.46 | -3.65 | 0.96 |
EPS (Diluted) | 108.32 | 105.69 | -4.34 | -1.46 | -3.65 | 0.95 |
EPS Growth | - | - | - | - | - | -11.21% |
Free Cash Flow | -25.21 | -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 | -2.52 | -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 | -3.64% | -4.08% | -2.23% | 0.47% | 7.17% | 12.78% |
EBITDA | 61.71 | 86.57 | -198.44 | 74.8 | -240.17 | 245.15 |
EBITDA Margin | 8.91% | 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 | 2.20% | 3.25% | -0.15% | -52.45% | 29.97% | 12.80% |