WW
WW International, Inc.
NASDAQ · Consumer Cyclical · Personal Products & Services · US
$18.02
+1.75%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 676.7M | 710.6M | 785.9M | 889.6M | 1.0B |
| Cost of Revenue | 217.7M | 200.1M | 252.8M | 360.2M | 418.5M |
| Gross Profit | 459.1M | 510.5M | 533.1M | 529.3M | 621.4M |
| Operating Expenses | |||||
| R&D Expense | 31.6M | 42.4M | 42.2M | 47.4M | — |
| SG&A Expense | 402.0M | 421.7M | 412.1M | 455.9M | 508.6M |
| General & Admin Expense | 166.0M | — | 175.7M | 217.6M | 263.8M |
| Selling & Marketing Expense | 235.9M | 421.7M | 236.5M | 238.4M | 244.8M |
| Other Expenses | 47.9M | — | — | — | 396.7M |
| Total Operating Expenses | 481.5M | 464.1M | 454.3M | 503.3M | 905.4M |
| Cost and Expenses | 699.1M | 664.2M | 707.1M | 863.6M | 1.3B |
| Operating Income (EBIT) | (22.4M) | 46.4M | 78.8M | 26.0M | (284.0M) |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 47.8M | 63.4M | 109.0M | 95.9M | 81.1M |
| Net Interest Income | (47.8M) | (63.4M) | (109.0M) | (95.9M) | (81.1M) |
| Other Non-Op Income/Expense | (44.2M) | 1.0B | (424.0M) | (99.6M) | (82.8M) |
| Non-Operating Income (excl Interest) | 6.4M | (1.1B) | 315.0M | 3.7M | 1.7M |
| EBT (Pre-Tax Income) | (66.6M) | 1.1B | (345.2M) | (73.6M) | (366.8M) |
| Income Tax Expense | 33.4M | 35.4M | 526.0K | 38.6M | (109.9M) |
| Bottom Line | |||||
| Net Income | (100.0M) | 1.1B | (345.7M) | (112.3M) | (256.9M) |
| Earnings from Cont. Ops | (100.0M) | 1.1B | (345.7M) | (112.3M) | (256.9M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (100.0M) | 1.1B | (345.7M) | (112.3M) | (256.9M) |
| Per Share | |||||
| Basic EPS | ($10.00) | $105.69 | ($404.20) | ($135.97) | ($333.42) |
| Diluted EPS | ($10.00) | $105.69 | ($404.20) | ($135.97) | ($333.42) |
| Revenue Per Share | $67.68 | $71.12 | $919.79 | $1,080.46 | $1,377.16 |
| Shares | |||||
| Basic Shares Outstanding | 10.0M | 10.0M | 854455 | 823306 | 755060 |
| Diluted Shares Outstanding | 10.0M | 10.0M | 854455 | 823306 | 755060 |
| Profitability Metrics | |||||
| EBITDA | 102.4M | 1.2B | (198.4M) | 74.7M | (241.9M) |
| D&A | 131.2M | 67.7M | 37.8M | 52.5M | 43.8M |
| EBIT | (28.8M) | 1.2B | (236.2M) | 22.3M | (285.7M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026