WW International, Inc. (WW)
NASDAQ: WW · Real-Time Price · USD
10.79
-0.18 (-1.64%)
Nov 10, 2026, 9:38 AM EST - Market open
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 | Sep '26 Sep 30, 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 |
Operating Revenue | 642.16 | 705.41 | 776.99 | 822.76 | 919.06 | 1,211 |
Other Revenue | 4.14 | 5.22 | 8.93 | 66.8 | 120.78 | - |
| 646.3 | 710.64 | 785.92 | 889.55 | 1,040 | 1,211 | |
Revenue Growth | -11.74% | -9.58% | -11.65% | -14.45% | -14.15% | -12.12% |
Cost of Revenue | 189.05 | 200.95 | 247.82 | 360.25 | 418.46 | 467.77 |
Gross Profit | 457.25 | 509.69 | 538.1 | 529.3 | 621.38 | 743.39 |
Selling, General & Admin | 412.74 | 386.58 | 391.13 | 455.95 | 508.62 | 525.26 |
Research & Development | 28.64 | 42.39 | 42.16 | 47.39 | - | - |
Operating Expenses | 441.38 | 428.97 | 433.29 | 503.34 | 508.62 | 525.26 |
Operating Income | 15.87 | 80.72 | 104.81 | 25.97 | 112.76 | 218.13 |
Interest Expense | -45.69 | -63.41 | -108.95 | -95.89 | -81.14 | -87.91 |
Currency Exchange Gain (Loss) | 0.02 | -7.94 | 0 | -0.07 | - | -1.36 |
Other Non Operating Income (Expenses) | 1.31 | - | - | - | -1.69 | - |
EBT Excluding Unusual Items | -28.5 | 9.37 | -4.14 | -70 | 29.92 | 128.86 |
Merger & Restructuring Charges | -4.66 | -4.58 | -22.1 | - | - | -21.53 |
Impairment of Goodwill | - | - | - | -3.59 | - | - |
Asset Writedown | - | -27.55 | -315.03 | -0.05 | -396.73 | - |
Other Unusual Items | -3.99 | 1,114 | -3.9 | - | - | -30.35 |
Pretax Income | -37.15 | 1,091 | -345.18 | -73.63 | -366.8 | 76.98 |
Income Tax Expense | -8.5 | 35.45 | 0.53 | 38.62 | -109.94 | 9.85 |
Earnings From Continuing Operations | -28.65 | 1,056 | -345.7 | -112.26 | -256.87 | 67.13 |
Net Income | -28.65 | 1,056 | -345.7 | -112.26 | -256.87 | 67.13 |
Net Income to Common | -28.65 | 1,056 | -345.7 | -112.26 | -256.87 | 67.13 |
Net Income Growth | - | - | - | - | - | -10.59% |
Shares Outstanding (Basic) | 10 | 44 | 80 | 77 | 70 | 70 |
Shares Outstanding (Diluted) | 10 | 44 | 80 | 77 | 70 | 71 |
Shares Change | -83.83% | -44.29% | 3.78% | 9.04% | -0.60% | 1.03% |
EPS (Basic) | -2.87 | 24.01 | -4.34 | -1.46 | -3.65 | 0.96 |
EPS (Diluted) | -2.87 | 23.82 | -4.34 | -1.46 | -3.65 | 0.95 |
EPS Growth | - | - | - | - | - | -11.21% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 20.15 | -28.98 | -17.56 | 4.2 | 74.58 | 154.84 |
Free Cash Flow Per Share | 2.02 | -0.65 | -0.22 | 0.06 | 1.06 | 2.19 |
Gross Margin | 70.75% | 71.72% | 68.47% | 59.50% | 59.76% | 61.38% |
Operating Margin | 2.46% | 11.36% | 13.34% | 2.92% | 10.84% | 18.01% |
Profit Margin | -4.43% | 148.60% | -43.99% | -12.62% | -24.70% | 5.54% |
Free Cash Flow Margin | 3.12% | -4.08% | -2.23% | 0.47% | 7.17% | 12.78% |
EBITDA | 107.03 | 148.4 | 142.6 | 78.44 | 156.56 | 266.68 |
EBITDA Margin | 16.56% | 20.88% | 18.14% | 8.82% | 15.06% | 22.02% |
D&A For EBITDA | 91.16 | 67.68 | 37.78 | 52.47 | 43.8 | 48.55 |
EBIT | 15.87 | 80.72 | 104.81 | 25.97 | 112.76 | 218.13 |
EBIT Margin | 2.46% | 11.36% | 13.34% | 2.92% | 10.84% | 18.01% |
Effective Tax Rate | - | 3.25% | - | - | - | 12.80% |
Revenue as Reported | 646.3 | 710.64 | 785.92 | 889.55 | 1,040 | 1,211 |
Advertising Expenses | - | 218.57 | 234.32 | 235.23 | 238.98 | 252.75 |