WW International, Inc. (WW)
NASDAQ: WW · Real-Time Price · USD
0.3800
+0.0100 (2.70%)
At close: May 12, 2025, 4:00 PM
0.3804
+0.0004 (0.11%)
After-hours: May 12, 2025, 6:00 PM EDT
WW International Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 29, 2025 | Dec '24 Dec 28, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Jan '21 Jan 2, 2021 | 2015 - 2019 |
| Operating Revenue | 758.12 | 776.99 | 822.76 | 919.06 | 1,211 | 1,378 | Upgrade
|
| Other Revenue | 7.83 | 8.93 | 66.8 | 120.78 | - | - | Upgrade
|
| Revenue | 765.94 | 785.92 | 889.55 | 1,040 | 1,211 | 1,378 | Upgrade
|
| Revenue Growth (YoY) | -10.33% | -11.65% | -14.45% | -14.15% | -12.12% | -2.49% | Upgrade
|
| Cost of Revenue | 235.26 | 250.31 | 339.03 | 418.46 | 467.77 | 576.98 | Upgrade
|
| Gross Profit | 530.69 | 535.61 | 550.52 | 621.38 | 743.39 | 801.14 | Upgrade
|
| Selling, General & Admin | 428.06 | 451.68 | 462.11 | 508.62 | 525.26 | 515.54 | Upgrade
|
| Operating Expenses | 428.06 | 451.68 | 462.11 | 508.62 | 525.26 | 515.54 | Upgrade
|
| Operating Income | 102.63 | 83.93 | 88.41 | 112.76 | 218.13 | 285.61 | Upgrade
|
| Interest Expense | -111.83 | -108.95 | -95.89 | -81.14 | -87.91 | -123.31 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | - | -1.36 | -0.35 | Upgrade
|
| Other Non Operating Income (Expenses) | -3.81 | 0 | -0.07 | -1.69 | - | - | Upgrade
|
| EBT Excluding Unusual Items | -13.02 | -25.02 | -7.55 | 29.92 | 128.86 | 161.95 | Upgrade
|
| Merger & Restructuring Charges | -5.12 | -5.12 | -62.45 | - | -21.53 | -33.09 | Upgrade
|
| Impairment of Goodwill | - | - | -3.59 | - | - | -3.67 | Upgrade
|
| Asset Writedown | -84.59 | -315.03 | -0.05 | -396.73 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | -30.35 | -32.69 | Upgrade
|
| Pretax Income | -102.73 | -345.18 | -73.63 | -366.8 | 76.98 | 92.5 | Upgrade
|
| Income Tax Expense | -32.35 | 0.53 | 38.62 | -109.94 | 9.85 | 17.46 | Upgrade
|
| Earnings From Continuing Operations | -70.38 | -345.7 | -112.26 | -256.87 | 67.13 | 75.04 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | 0.04 | Upgrade
|
| Net Income | -70.38 | -345.7 | -112.26 | -256.87 | 67.13 | 75.08 | Upgrade
|
| Net Income to Common | -70.38 | -345.7 | -112.26 | -256.87 | 67.13 | 75.08 | Upgrade
|
| Net Income Growth | - | - | - | - | -10.59% | -37.23% | Upgrade
|
| Shares Outstanding (Basic) | 80 | 80 | 77 | 70 | 70 | 68 | Upgrade
|
| Shares Outstanding (Diluted) | 80 | 80 | 77 | 70 | 71 | 70 | Upgrade
|
| Shares Change (YoY) | 1.24% | 3.78% | 9.04% | -0.60% | 1.03% | 0.68% | Upgrade
|
| EPS (Basic) | -0.88 | -4.34 | -1.46 | -3.65 | 0.96 | 1.11 | Upgrade
|
| EPS (Diluted) | -0.88 | -4.34 | -1.46 | -3.65 | 0.95 | 1.07 | Upgrade
|
| EPS Growth | - | - | - | - | -11.21% | -37.79% | Upgrade
|
| Free Cash Flow | 33.95 | -17.56 | 4.2 | 74.58 | 154.84 | 114.45 | Upgrade
|
| Free Cash Flow Per Share | 0.42 | -0.22 | 0.06 | 1.06 | 2.19 | 1.64 | Upgrade
|
| Gross Margin | 69.29% | 68.15% | 61.89% | 59.76% | 61.38% | 58.13% | Upgrade
|
| Operating Margin | 13.40% | 10.68% | 9.94% | 10.84% | 18.01% | 20.72% | Upgrade
|
| Profit Margin | -9.19% | -43.99% | -12.62% | -24.70% | 5.54% | 5.45% | Upgrade
|
| Free Cash Flow Margin | 4.43% | -2.23% | 0.47% | 7.17% | 12.78% | 8.30% | Upgrade
|
| EBITDA | 136.92 | 121.72 | 140.89 | 156.56 | 266.68 | 336.28 | Upgrade
|
| EBITDA Margin | 17.88% | 15.49% | 15.84% | 15.06% | 22.02% | 24.40% | Upgrade
|
| D&A For EBITDA | 34.3 | 37.78 | 52.47 | 43.8 | 48.55 | 50.68 | Upgrade
|
| EBIT | 102.63 | 83.93 | 88.41 | 112.76 | 218.13 | 285.61 | Upgrade
|
| EBIT Margin | 13.40% | 10.68% | 9.94% | 10.84% | 18.01% | 20.72% | Upgrade
|
| Effective Tax Rate | - | - | - | - | 12.80% | 18.88% | Upgrade
|
| Revenue as Reported | 765.94 | 785.92 | 889.55 | 1,040 | 1,211 | 1,378 | Upgrade
|
| Advertising Expenses | - | 234.32 | 235.23 | 238.98 | 252.75 | 248.47 | Upgrade
|
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.