Free Trial

WW International (WW) Financials

WW International logo
$10.37 -1.90 (-15.48%)
Closing price 11/13/2026 04:00 PM Eastern
Extended Trading
$10.15 -0.22 (-2.12%)
As of 11/13/2026 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for WW International

Annual Income Statements for WW International

This table shows WW International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 1/3/2015 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024
Net Income / (Loss) Attributable to Common Shareholders
118 33 68 164 224 120 75 67 -257 -112 -346
Consolidated Net Income / (Loss)
118 33 67 163 224 119 75 67 -257 -112 -346
Net Income / (Loss) Continuing Operations
118 33 67 163 224 119 75 67 -257 -112 -346
Total Pre-Tax Income
184 56 84 145 244 151 93 77 -367 -74 -345
Total Operating Income
299 168 201 267 389 288 216 197 -284 22 -236
Total Gross Profit
803 574 586 693 866 787 778 727 621 529 533
Total Revenue
1,480 1,164 1,165 1,307 1,514 1,413 1,378 1,211 1,040 890 786
Operating Revenue
1,480 1,164 1,165 1,307 1,514 1,413 1,378 1,211 1,040 890 786
Total Cost of Revenue
677 590 579 614 648 627 600 484 418 360 253
Operating Cost of Revenue
677 590 579 614 648 627 600 484 418 360 253
Total Operating Expenses
503 406 385 425 477 499 562 530 905 507 769
Selling, General & Admin Expense
241 205 190 211 251 255 297 269 264 218 176
Marketing Expense
262 201 194 201 226 244 261 261 245 238 236
Research & Development Expense
- - - - - - - - - 47 42
Impairment Charge
- 0.00 0.00 13 0.00 0.00 3.67 0.00 397 3.63 315
Total Other Income / (Expense), net
-116 -112 -117 -122 -145 -137 -124 -120 -83 -96 -109
Interest & Investment Income
11 - - - - - - - - -96 -109
Other Income / (Expense), net
-3.21 -2.03 -1.52 -0.47 -2.58 -1.76 -0.35 -1.36 -1.69 -0.07 0.00
Income Tax Expense
66 23 17 -18 20 32 17 9.85 -110 39 0.53
Basic Earnings per Share
$2.08 $0.56 $1.06 $2.54 $3.38 $1.78 $1.11 $0.96 ($3.65) ($1.46) ($4.34)
Weighted Average Basic Shares Outstanding
56.61M 58.37M 63.74M 64.33M 66.28M 67.19M 67.85M 69.64M 70.32M 76.68M 79.58M
Diluted Earnings per Share
$2.08 $0.56 $1.03 $2.40 $3.19 $1.72 $1.07 $0.95 ($3.65) ($1.46) ($4.34)
Weighted Average Diluted Shares Outstanding
56.71M 58.97M 65.90M 68.25M 70.12M 69.55M 70.02M 70.74M 70.32M 76.68M 79.58M
Weighted Average Basic & Diluted Shares Outstanding
56.60M 58.80M 63.90M 64.40M 66.20M 67.43M 68.98M 70.08M 70.59M 79.20M 80.13M

Quarterly Income Statements for WW International

This table shows WW International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/24/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-88 -348 23 -46 25 -73 1,191 -56 -52 14 15
Consolidated Net Income / (Loss)
-88 -348 23 -46 25 -73 1,191 -56 -52 14 15
Net Income / (Loss) Continuing Operations
-88 -348 23 -46 25 -73 1,191 -56 -52 14 15
Total Pre-Tax Income
-31 -292 7.43 -74 13 -50 1,170 -3.63 -41 2.92 26
Total Operating Income
-6.01 -269 36 -39 36 -20 41 11 -30 9.47 37
Total Gross Profit
125 138 137 129 129 133 131 133 119 114 109
Total Revenue
206 207 202 193 184 187 177 184 168 162 153
Operating Revenue
206 207 202 193 184 187 177 184 168 162 153
Total Cost of Revenue
81 69 65 63 56 54 46 51 50 48 44
Operating Cost of Revenue
81 69 65 63 56 54 46 51 50 48 44
Total Operating Expenses
131 407 101 169 92 153 89 122 149 105 72
Selling, General & Admin Expense
76 59 37 57 44 36 43 63 48 50 34
Marketing Expense
51 90 54 44 48 79 32 51 93 48 33
Research & Development Expense
- - 11 10 - 11 14 8.24 8.09 6.44 5.24
Impairment Charge
3.63 258 0.00 57 - 28 0.00 0.00 0.00 0.00 0.00
Total Other Income / (Expense), net
-25 -23 -28 -34 -23 -30 1,128 -14 -11 -6.56 -11
Interest Expense
24 25 29 29 27 - 0.00 0.00 - -4.61 0.00
Interest & Investment Income
- - - - - -28 -11 -13 -11 -12 -11
Other Income / (Expense), net
-0.11 1.61 0.08 -5.87 4.19 -2.21 1,139 -1.27 0.74 0.42 0.15
Income Tax Expense
58 55 -16 -27 -12 23 -21 53 11 -11 11
Basic Earnings per Share
($0.98) ($4.39) $0.29 ($0.58) $0.34 ($0.91) $14.81 ($5.63) ($5.20) $1.41 $1.51
Weighted Average Basic Shares Outstanding
76.68M 79.21M 79.48M 79.73M 79.58M 80.13M 80.42M 9.99M 10.00M 10.00M 10.00M
Diluted Earnings per Share
($0.97) ($4.39) $0.29 ($0.58) $0.34 ($0.91) $14.67 ($5.63) ($5.20) $1.41 $1.51
Weighted Average Diluted Shares Outstanding
76.68M 79.21M 79.83M 79.73M 79.58M 80.13M 81.17M 9.99M 10.00M 10.00M 10.02M
Weighted Average Basic & Diluted Shares Outstanding
79.20M 79.27M 79.73M 79.86M 80.13M 80.28M 9.99M 9.99M 10.00M 10.00M 10.00M

Annual Cash Flow Statements for WW International

This table details how cash moves in and out of WW International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 1/3/2015 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024
Net Change in Cash & Equivalents
127 -60 -133 -26 157 -54 -17 -12 25 -69 -53
Net Cash From Operating Activities
232 55 119 222 296 182 136 157 77 6.69 -17
Net Cash From Continuing Operating Activities
232 55 119 222 296 182 136 157 77 6.69 -17
Net Income / (Loss) Continuing Operations
118 33 67 163 224 119 75 67 -257 -112 -346
Consolidated Net Income / (Loss)
118 33 67 163 224 119 75 67 -257 -112 -346
Depreciation Expense
49 53 53 51 44 45 51 49 44 52 38
Amortization Expense
9.31 6.89 6.12 6.11 8.54 9.32 8.85 6.14 5.02 5.02 5.02
Non-Cash Adjustments To Reconcile Net Income
16 23 14 45 30 31 78 60 422 29 323
Changes in Operating Assets and Liabilities, net
40 -61 -21 -43 -11 -22 -76 -25 -137 33 -37
Net Cash From Investing Activities
-69 -40 -38 -41 -64 -53 -66 -53 -43 -75 -16
Net Cash From Continuing Investing Activities
-69 -40 -38 -41 -64 -53 -66 -53 -43 -75 -16
Purchase of Property, Plant & Equipment
-52 -36 -34 -41 -47 -48 -50 -38 -38 -36 -16
Acquisitions
-17 -3.11 -2.90 0.00 -7.10 -4.06 -10 -13 -4.35 -38 0.00
Other Investing Activities, net
-0.63 -0.94 -0.29 -0.14 -10 -0.58 -5.12 -2.27 -0.04 -0.03 -0.01
Net Cash From Financing Activities
-29 -69 -212 -211 -74 -183 -96 -112 -4.72 -2.75 -17
Net Cash From Continuing Financing Activities
-29 -69 -212 -211 -74 -183 -96 -112 -4.72 -2.75 -17
Repayment of Debt
-30 -158 -213 -2,072 -83 -177 -97 -1,602 -0.11 -0.05 -0.00
Payment of Dividends
-0.08 -0.04 -0.01 - - 0.00 0.00 -6.45 -2.41 -1.18 -17
Issuance of Debt
0.00 48 0.00 1,865 - 0.00 0.00 1,500 0.00 0.00 0.00
Other Financing Activities, net
0.66 0.10 1.11 -4.07 8.40 -5.51 1.38 -3.03 -2.20 -1.52 -0.84
Effect of Exchange Rate Changes
-6.55 -5.61 - - - -1.01 8.34 -5.09 -4.75 1.80 -2.25

Quarterly Cash Flow Statements for WW International

This table details how cash moves in and out of WW International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/24/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
16 1.87 -43 -24 14 -0.66 185 -68 -40 -19 25
Net Cash From Operating Activities
26 7.84 -36 -1.94 17 4.61 15 -49 -34 24 32
Net Cash From Continuing Operating Activities
26 7.84 -36 -1.94 17 4.61 15 -49 -34 24 32
Net Income / (Loss) Continuing Operations
44 -88 -348 23 -46 25 -73 1,191 -52 14 15
Consolidated Net Income / (Loss)
44 -88 -348 23 -46 25 -73 1,191 -52 14 15
Depreciation Expense
15 13 10 9.55 9.16 8.68 6.91 7.29 26 26 13
Amortization Expense
1.25 1.26 1.25 1.26 1.25 1.26 1.25 0.51 -0.03 -0.03 -0.03
Non-Cash Adjustments To Reconcile Net Income
3.34 14 261 7.15 68 -14 31 -1,170 -0.24 -4.56 0.36
Changes in Operating Assets and Liabilities, net
-37 69 40 -43 -15 -17 49 -78 -7.16 -11 3.82
Net Cash From Investing Activities
-8.69 -7.99 -4.81 -5.30 -3.11 -3.19 -3.18 -3.17 -5.80 -6.14 -6.96
Net Cash From Continuing Investing Activities
-8.69 -7.99 -4.81 -5.30 -3.11 -3.19 -3.18 -3.17 -5.80 -6.14 -6.96
Purchase of Property, Plant & Equipment
-8.68 -7.97 -4.81 -5.30 -3.11 -3.19 -3.18 -3.17 -5.80 -6.14 -6.96
Effect of Exchange Rate Changes
-1.58 2.84 -1.29 -0.15 1.06 -1.87 1.53 2.44 -0.57 -0.70 -0.41

Annual Balance Sheets for WW International

This table presents WW International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 12/31/2025
Total Assets
1,394 1,271 1,246 1,415 1,498 1,481 1,429 1,028 982 550 947
Total Current Assets
351 235 209 366 295 299 271 281 179 103 214
Cash & Equivalents
242 109 83 237 183 166 154 178 109 53 160
Restricted Cash
- - - - - - - - - 3.00 6.30
Accounts Receivable
29 28 24 27 31 35 29 24 15 14 16
Prepaid Expenses
37 31 27 42 47 39 27 39 30 21 23
Current Deferred & Refundable Income Taxes
15 36 43 34 8.40 20 30 19 25 12 8.10
Plant, Property, & Equipment, net
58 50 48 52 54 52 37 28 20 16 8.12
Total Noncurrent Assets
985 986 989 996 1,149 1,130 1,121 719 783 432 725
Goodwill
159 166 156 153 158 156 157 156 243 240 200
Intangible Assets
66 59 47 57 59 60 846 63 63 116 491
Noncurrent Deferred & Refundable Income Taxes
- - 12 16 14 14 11 22 20 17 16
Other Noncurrent Operating Assets
759 761 774 770 918 901 106 477 456 60 18
Total Liabilities & Shareholders' Equity
1,394 1,271 1,246 1,415 1,498 1,481 1,429 1,028 982 550 947
Total Liabilities
2,680 2,474 2,258 2,220 2,180 2,029 1,885 1,714 1,743 1,665 629
Total Current Liabilities
503 292 343 341 394 340 229 197 205 173 127
Accounts Payable
38 41 24 27 29 23 22 19 19 18 9.21
Accrued Expenses
125 119 133 127 125 122 119 119 120 87 80
Current Deferred Revenue
62 63 74 54 61 50 46 32 34 32 29
Current Deferred & Payable Income Tax Liabilities
- - 5.74 23 3.64 7.81 1.75 1.65 1.61 2.34 6.01
Other Current Liabilities
44 32 12 5.58 55 57 15 18 9.61 8.17 1.26
Other Current Nonoperating Liabilities
21 17 11 29 25 2.71 5.09 5.29 5.35 11 1.08
Total Noncurrent Liabilities
2,177 2,181 1,914 1,878 1,786 1,689 1,656 1,518 1,538 1,491 502
Long-Term Debt
1,996 1,981 1,741 1,670 1,480 1,409 1,418 1,422 1,426 1,431 465
Noncurrent Deferred & Payable Income Tax Liabilities
157 175 144 190 175 174 158 25 42 15 34
Other Noncurrent Operating Liabilities
24 25 30 18 131 107 2.23 70 69 46 2.66
Total Equity & Noncontrolling Interests
-1,290 -1,208 -1,016 -809 -686 -548 -456 -686 -761 -1,114 318
Total Preferred & Common Equity
-1,290 -1,208 -1,016 -809 -686 -548 -456 -686 -761 -1,114 318
Total Common Equity
-1,290 -1,208 -1,016 -809 -686 -548 -456 -686 -761 -1,114 318
Common Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 379
Retained Earnings
1,995 2,057 2,203 2,382 2,500 2,618 2,682 2,417 2,315 1,936 -62
Treasury Stock
-3,247 -3,237 -3,209 -3,176 -3,158 -3,141 -3,120 -3,097 -3,065 -3,025 0.00
Accumulated Other Comprehensive Income / (Loss)
-37 -27 -10 -16 -27 -25 -19 -5.47 -11 -26 1.39

Quarterly Balance Sheets for WW International

This table presents WW International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 7/1/2023 9/30/2023 3/30/2024 6/29/2024 9/28/2024 3/29/2025 6/24/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
1,001 1,032 654 614 562 697 1,024 969 881 840 847
Total Current Assets
178 219 117 88 101 281 252 219 168 147 161
Cash & Equivalents
91 107 67 43 57 236 141 170 121 101 126
Restricted Cash
- - - - - - 33 7.42 5.80 5.80 5.80
Accounts Receivable
26 19 13 13 13 14 12 15 17 16 12
Prepaid Expenses
22 28 23 19 20 27 26 21 21 17 14
Current Deferred & Refundable Income Taxes
17 54 14 13 11 4.45 41 6.29 3.33 6.57 3.73
Plant, Property, & Equipment, net
24 23 19 18 17 15 9.74 8.89 7.49 6.89 6.32
Total Noncurrent Assets
800 791 518 508 444 401 761 741 705 687 680
Goodwill
246 245 242 242 243 240 199 200 200 200 200
Intangible Assets
71 67 58 54 49 42 529 508 472 453 447
Noncurrent Deferred & Refundable Income Taxes
22 21 20 17 17 18 17 16 16 16 16
Other Noncurrent Operating Assets
460 459 198 195 135 101 17 17 17 17 17
Total Liabilities & Shareholders' Equity
1,001 1,032 654 614 562 697 1,024 969 881 840 847
Total Liabilities
1,718 1,707 1,767 1,702 1,691 1,880 645 646 616 562 554
Total Current Liabilities
201 194 249 200 189 1,822 133 133 141 106 92
Accounts Payable
22 20 23 25 17 37 9.78 11 17 23 20
Accrued Expenses
121 120 92 77 93 82 81 74 58 54 47
Current Deferred Revenue
36 32 36 34 31 32 30 28 27 25 22
Current Deferred & Payable Income Tax Liabilities
7.20 0.99 62 35 6.71 19 3.00 16 10 2.33 1.64
Other Current Liabilities
9.95 9.80 9.66 9.49 8.98 7.39 9.09 1.26 1.18 0.99 0.92
Other Current Nonoperating Liabilities
5.33 11 11 5.35 17 25 0.00 0.98 1.09 0.87 0.89
Total Noncurrent Liabilities
1,516 1,513 1,518 1,501 1,502 58 512 513 474 456 462
Long-Term Debt
1,424 1,425 1,428 1,429 1,430 0.00 466 465 439 424 424
Noncurrent Deferred & Payable Income Tax Liabilities
18 16 23 22 23 14 43 44 34 30 36
Other Noncurrent Operating Liabilities
74 72 67 51 49 44 3.25 2.85 2.07 1.87 1.74
Total Equity & Noncontrolling Interests
-716 -675 -1,112 -1,087 -1,129 -1,183 379 323 266 279 293
Total Preferred & Common Equity
-716 -675 -1,112 -1,087 -1,129 -1,183 379 323 266 279 293
Total Common Equity
-716 -675 -1,112 -1,087 -1,129 -1,183 379 323 266 279 293
Common Stock
0.00 0.00 0.00 0.00 0.00 0.00 379 379 379 380 380
Retained Earnings
2,370 2,410 1,967 1,971 1,925 1,855 0.00 -56 -114 -100 -85
Treasury Stock
-3,079 -3,073 -3,062 -3,041 -3,039 -3,015 0.00 0.00 0.00 0.00 0.00
Accumulated Other Comprehensive Income / (Loss)
-7.53 -12 -17 -17 -15 -23 0.00 0.72 0.36 -1.02 -1.96

Annual Metrics And Ratios for WW International

This table displays calculated financial ratios and metrics derived from WW International's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 1/3/2015 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-14.16% -21.32% 0.04% 12.19% 15.85% -6.66% -2.49% -12.11% -14.15% -14.45% -11.65%
EBITDA Growth
-30.83% -36.25% 14.13% 25.50% 35.57% -22.42% -19.15% -9.23% -194.77% 133.67% -342.53%
EBIT Growth
-35.23% -43.93% 20.03% 33.89% 44.81% -25.93% -24.60% -9.53% -246.31% 107.79% -1,161.14%
NOPAT Growth
-31.29% -48.37% 62.64% 86.78% 18.42% -36.05% -23.04% -2.24% -215.95% 107.86% -1,157.73%
Net Income Growth
-41.93% -72.16% 105.90% 141.98% 36.89% -46.57% -37.18% -10.55% -482.67% 56.30% -207.96%
EPS Growth
-42.22% -73.08% 83.93% 133.01% 32.92% -46.08% -37.79% -11.22% -484.21% 60.00% -197.26%
Operating Cash Flow Growth
-28.41% -76.33% 117.17% 86.72% 32.99% -38.30% -25.46% 15.70% -51.27% -91.28% -351.87%
Free Cash Flow Firm Growth
4.82% -67.18% 107.44% 71.86% 34.80% -37.95% -39.02% -74.93% 330.31% -98.37% 4,966.95%
Invested Capital Growth
-5.30% 3.47% 0.65% 4.51% -0.85% 0.39% 5.18% 17.70% -38.05% 2.34% -49.80%
Revenue Q/Q Growth
-2.52% -5.56% 0.71% 3.57% 1.20% -20.61% 35.34% -3.88% -4.73% -1.87% -2.67%
EBITDA Q/Q Growth
-9.34% -10.63% 13.60% 0.96% 7.27% -3.72% -5.88% 1.42% -79.68% 138.34% 18.03%
EBIT Q/Q Growth
-10.45% -13.62% 17.73% 1.40% 8.56% -4.48% -8.01% 3.37% -57.32% 202.15% 16.45%
NOPAT Q/Q Growth
-8.90% -17.35% 14.71% 54.47% -14.90% -9.03% -10.34% 9.23% -59.69% 195.29% 15.17%
Net Income Q/Q Growth
-17.22% -32.28% 56.99% 43.76% -7.90% -10.69% -18.32% 35.43% -36.10% -80.81% 24.68%
EPS Q/Q Growth
-17.13% -34.12% 68.85% 42.01% -8.60% -10.42% -18.32% 37.68% -36.19% -43.14% 23.19%
Operating Cash Flow Q/Q Growth
-4.83% -13.26% 24.18% 5.88% 1.19% -5.32% -14.03% 17.47% -31.84% 232.32% -23.75%
Free Cash Flow Firm Q/Q Growth
14.54% -44.56% 49.55% 22.36% -3.65% -11.37% -12.45% -68.41% 62.83% 102.81% -32.95%
Invested Capital Q/Q Growth
0.04% 6.05% 1.28% 9.78% 2.41% 3.30% 3.03% 13.98% -3.36% -11.61% 5.01%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
54.23% 49.30% 50.26% 53.00% 57.22% 55.66% 56.44% 60.00% 59.76% 59.50% 67.83%
EBITDA Margin
23.96% 19.42% 22.15% 24.78% 28.99% 24.10% 19.98% 20.64% -22.78% 8.97% -24.61%
Operating Margin
20.23% 14.43% 17.24% 20.45% 25.69% 20.38% 15.69% 16.23% -27.31% 2.51% -30.06%
EBIT Margin
20.01% 14.26% 17.11% 20.42% 25.52% 20.25% 15.66% 16.12% -27.47% 2.50% -30.06%
Profit (Net Income) Margin
7.96% 2.82% 5.79% 12.50% 14.77% 8.45% 5.45% 5.54% -24.70% -12.62% -43.99%
Tax Burden Percent
64.10% 58.94% 80.23% 112.57% 91.60% 79.12% 81.12% 87.20% 70.03% 152.45% 100.15%
Interest Burden Percent
62.03% 33.50% 42.21% 54.37% 63.16% 52.74% 42.86% 39.43% 128.40% -330.77% 146.12%
Effective Tax Rate
35.90% 41.06% 19.77% -12.57% 8.40% 20.88% 18.88% 12.80% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
27.47% 14.33% 22.84% 41.58% 48.38% 31.01% 23.22% 20.34% -26.93% 2.74% -38.10%
ROIC Less NNEP Spread (ROIC-NNEP)
23.97% 11.04% 18.04% 34.07% 40.31% 23.68% 15.90% 12.58% -31.37% -7.14% -51.25%
Return on Net Nonoperating Assets (RNNOA)
-35.75% -16.80% -28.26% -56.33% -73.00% -47.08% -35.42% -33.70% 71.91% 12.78% 74.97%
Return on Equity (ROE)
-8.28% -2.47% -5.42% -14.75% -24.61% -16.07% -12.20% -13.36% 44.98% 15.52% 36.87%
Cash Return on Invested Capital (CROIC)
32.91% 10.91% 22.19% 37.17% 49.23% 30.62% 18.16% 4.08% 20.06% 0.42% 28.21%
Operating Return on Assets (OROA)
20.14% 11.34% 14.95% 21.20% 29.05% 19.65% 14.49% 13.42% -23.25% 2.21% -30.83%
Return on Assets (ROA)
8.01% 2.24% 5.06% 12.98% 16.81% 8.20% 5.04% 4.61% -20.91% -11.17% -45.12%
Return on Common Equity (ROCE)
-8.30% -2.48% -5.44% -14.81% -24.73% -16.15% -12.24% -13.36% 44.98% 15.52% 36.87%
Return on Equity Simple (ROE_SIMPLE)
-8.57% -2.54% -5.59% -16.07% -27.64% -17.42% -13.69% -14.71% 37.46% 14.75% 31.02%
Net Operating Profit after Tax (NOPAT)
192 99 161 301 356 228 175 171 -199 16 -165
NOPAT Margin
12.96% 8.51% 13.83% 23.02% 23.53% 16.12% 12.72% 14.15% -19.12% 1.76% -21.04%
Net Nonoperating Expense Percent (NNEP)
3.50% 3.28% 4.80% 7.52% 8.07% 7.33% 7.32% 7.75% 4.44% 9.88% 13.15%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -26.95% 2.29% -49.84%
Cost of Revenue to Revenue
45.77% 50.70% 49.74% 47.00% 42.78% 44.34% 43.56% 40.00% 40.24% 40.50% 32.17%
SG&A Expenses to Revenue
16.28% 17.61% 16.34% 16.16% 16.58% 18.02% 21.57% 22.18% 25.37% 29.78% 27.72%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
34.00% 34.87% 33.02% 32.55% 31.53% 35.29% 40.76% 43.77% 87.07% 56.99% 97.89%
Earnings before Interest and Taxes (EBIT)
296 166 199 267 386 286 216 195 -286 22 -236
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
355 226 258 324 439 341 275 250 -237 80 -193
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.82 1.25 0.63 2,186.38 1.82 1.79 1.21 0.93 0.26 0.78 0.13
Price to Earnings (P/E)
10.36 44.03 10.80 17,474.94 12.33 21.17 22.13 16.83 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
9.65% 2.27% 9.26% 0.01% 8.11% 4.72% 4.52% 5.94% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
4.83 4.87 3.72 3,865.68 5.83 5.34 3.85 2.73 2.69 3.51 5.16
Enterprise Value to Revenue (EV/Rev)
2.22 2.94 2.26 2,187.71 2.82 2.78 2.16 2.06 1.46 2.28 1.90
Enterprise Value to EBITDA (EV/EBITDA)
9.26 15.14 10.19 8,829.28 9.73 11.54 10.83 9.97 0.00 25.40 0.00
Enterprise Value to EBIT (EV/EBIT)
11.09 20.62 13.20 10,715.10 11.06 13.73 13.81 12.76 0.00 90.99 0.00
Enterprise Value to NOPAT (EV/NOPAT)
17.11 34.56 16.32 9,501.78 11.99 17.25 17.00 14.54 0.00 129.57 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
14.17 62.45 22.09 12,863.14 14.46 21.55 21.93 15.85 19.80 302.96 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
14.28 45.37 16.80 10,629.14 11.79 17.47 21.73 72.44 10.25 838.36 12.21
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-1.72 -1.72 -1.66 -1.80 -2.17 -2.31 -2.71 -3.32 -2.08 -1.90 -1.30
Long-Term Debt to Equity
-1.67 -1.55 -1.65 -1.72 -2.07 -2.17 -2.57 -3.28 -2.07 -1.87 -1.28
Financial Leverage
-1.49 -1.52 -1.57 -1.65 -1.81 -1.99 -2.23 -2.68 -2.29 -1.79 -1.46
Leverage Ratio
-1.03 -1.10 -1.07 -1.14 -1.46 -1.96 -2.42 -2.90 -2.15 -1.39 -0.82
Compound Leverage Factor
-0.64 -0.37 -0.45 -0.62 -0.93 -1.03 -1.04 -1.14 -2.76 4.60 -1.19
Debt to Total Capital
238.06% 239.16% 250.47% 224.60% 185.49% 176.24% 158.47% 143.05% 192.97% 211.62% 435.88%
Short-Term Debt to Total Capital
8.15% 23.09% 2.63% 10.19% 8.18% 10.76% 8.21% 1.91% 0.16% 2.42% 4.67%
Long-Term Debt to Total Capital
229.91% 216.07% 247.84% 214.40% 177.31% 165.47% 150.26% 141.14% 192.81% 209.20% 431.21%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.56% 0.48% 0.59% 0.55% 0.42% 0.42% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-138.62% -139.64% -151.06% -125.15% -85.90% -76.65% -58.47% -43.05% -92.97% -111.62% -335.88%
Debt to EBITDA
6.65 9.77 7.76 5.63 3.98 4.63 5.40 6.07 -6.01 18.09 -7.48
Net Debt to EBITDA
5.80 8.71 7.34 5.37 3.44 4.09 4.79 5.45 -5.26 16.72 -7.20
Long-Term Debt to EBITDA
6.42 8.83 7.68 5.38 3.80 4.35 5.12 5.99 -6.01 17.89 -7.40
Debt to NOPAT
12.29 22.31 12.43 6.06 4.90 6.92 8.47 8.85 -7.16 92.30 -8.75
Net Debt to NOPAT
10.72 19.87 11.75 5.78 4.24 6.12 7.53 7.95 -6.26 85.31 -8.43
Long-Term Debt to NOPAT
11.87 20.15 12.30 5.78 4.69 6.49 8.03 8.73 -7.16 91.25 -8.65
Altman Z-Score
3.58 3.43 3.82 763.54 5.10 4.53 4.34 4.32 3.58 4.49 4.82
Noncontrolling Interest Sharing Ratio
-0.20% -0.38% -0.37% -0.41% -0.46% -0.51% -0.30% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.99 0.70 0.80 0.61 1.07 0.75 0.88 1.18 1.43 0.87 0.59
Quick Ratio
0.77 0.54 0.47 0.31 0.77 0.54 0.59 0.80 1.03 0.61 0.39
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
230 75 157 269 363 225 137 34 148 2.42 122
Operating Cash Flow to CapEx
448.13% 151.18% 346.65% 546.83% 631.43% 380.10% 269.56% 417.73% 200.37% 18.42% -102.62%
Free Cash Flow to Firm to Interest Expense
1.87 0.68 1.36 2.21 2.55 1.66 1.11 0.29 1.82 0.03 1.12
Operating Cash Flow to Interest Expense
1.88 0.50 1.03 1.83 2.08 1.35 1.10 1.33 0.94 0.07 -0.15
Operating Cash Flow Less CapEx to Interest Expense
1.46 0.17 0.74 1.49 1.75 0.99 0.69 1.01 0.47 -0.31 -0.31
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.01 0.80 0.87 1.04 1.14 0.97 0.93 0.83 0.85 0.88 1.03
Accounts Receivable Turnover
43.39 38.03 41.02 50.82 59.19 48.93 42.36 37.92 38.80 45.37 53.53
Inventory Turnover
18.48 19.61 19.16 19.09 22.50 23.62 18.01 13.84 16.38 0.00 0.00
Fixed Asset Turnover
18.30 17.53 21.62 26.79 30.23 26.60 26.00 27.17 31.78 37.09 44.23
Accounts Payable Turnover
13.84 13.03 14.69 18.90 25.18 22.32 23.04 21.30 20.25 19.27 13.93
Days Sales Outstanding (DSO)
8.41 9.60 8.90 7.18 6.17 7.46 8.62 9.62 9.41 8.04 6.82
Days Inventory Outstanding (DIO)
19.75 18.62 19.05 19.12 16.22 15.45 20.27 26.38 22.28 0.00 0.00
Days Payable Outstanding (DPO)
26.38 28.02 24.84 19.31 14.50 16.36 15.84 17.14 18.03 18.95 26.21
Cash Conversion Cycle (CCC)
1.79 0.20 3.10 6.99 7.89 6.55 13.04 18.86 13.66 -10.90 -19.39
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
680 703 708 740 733 736 774 911 565 578 290
Invested Capital Turnover
2.12 1.68 1.65 1.81 2.06 1.92 1.82 1.44 1.41 1.56 1.81
Increase / (Decrease) in Invested Capital
-38 24 4.58 32 -6.27 2.90 38 137 -347 13 -288
Enterprise Value (EV)
3,283 3,423 2,630 2,859,143 4,273 3,930 2,981 2,492 1,517 2,026 1,495
Market Capitalization
1,220 1,451 731 2,857,398 2,760 2,533 1,661 1,129 272 692 102
Book Value per Share
($24.22) ($20.28) ($18.91) ($0.02) ($12.10) ($10.18) ($8.05) ($6.52) ($9.72) ($9.62) ($13.95)
Tangible Book Value per Share
($28.39) ($23.83) ($22.42) ($0.02) ($15.24) ($13.41) ($11.21) ($20.85) ($12.83) ($13.50) ($17.51)
Total Capital
991 924 799 812 942 894 938 1,060 738 682 332
Total Debt
2,358 2,210 2,002 1,823 1,747 1,576 1,486 1,517 1,423 1,443 1,446
Total Long-Term Debt
2,277 1,996 1,981 1,741 1,670 1,480 1,409 1,496 1,422 1,426 1,431
Net Debt
2,057 1,968 1,894 1,740 1,510 1,393 1,320 1,363 1,245 1,334 1,393
Capital Expenditures (CapEx)
52 36 34 41 47 48 50 38 38 36 16
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-227 -180 -145 -134 -135 -185 -130 -91 -92 -119 -108
Debt-free Net Working Capital (DFNWC)
75 62 -36 -51 102 -2.43 36 62 86 -9.49 -55
Net Working Capital (NWC)
-6.03 -152 -57 -134 25 -99 -41 42 85 -26 -71
Net Nonoperating Expense (NNE)
74 66 94 138 133 108 100 104 58 128 180
Net Nonoperating Obligations (NNO)
2,047 1,989 1,911 1,751 1,538 1,418 1,323 1,368 1,250 1,339 1,404
Total Depreciation and Amortization (D&A)
59 60 59 57 53 54 60 55 49 57 43
Debt-free, Cash-free Net Working Capital to Revenue
-15.31% -15.45% -12.43% -10.28% -8.91% -13.10% -9.42% -7.55% -8.88% -13.36% -13.77%
Debt-free Net Working Capital to Revenue
5.05% 5.29% -3.11% -3.92% 6.74% -0.17% 2.62% 5.15% 8.26% -1.07% -7.02%
Net Working Capital to Revenue
-0.41% -13.03% -4.91% -10.26% 1.66% -6.98% -2.97% 3.47% 8.15% -2.92% -8.99%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.74 $0.56 $1.06 $2.54 $3.38 $1.78 $0.00 $0.96 ($3.58) ($1.46) ($4.34)
Adjusted Weighted Average Basic Shares Outstanding
56.61M 58.37M 63.74M 64.33M 66.28M 67.19M 0.00 69.64M 70.32M 76.68M 79.58M
Adjusted Diluted Earnings per Share
$1.74 $0.56 $1.03 $2.40 $3.19 $1.72 $0.00 $0.95 ($3.58) ($1.46) ($4.34)
Adjusted Weighted Average Diluted Shares Outstanding
56.71M 58.97M 65.90M 68.25M 70.12M 69.55M 0.00 70.74M 70.32M 76.68M 79.58M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $3.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
56.71M 63.65M 63.95M 64.70B 66.96M 67.43M 0.00 70.08M 70.59M 79.20M 80.13M
Normalized Net Operating Profit after Tax (NOPAT)
192 99 161 196 356 228 178 171 79 18 55
Normalized NOPAT Margin
12.96% 8.51% 13.83% 15.03% 23.53% 16.12% 12.94% 14.15% 7.59% 2.04% 7.02%
Pre Tax Income Margin
12.41% 4.78% 7.22% 11.10% 16.12% 10.68% 6.71% 6.36% -35.28% -8.28% -43.92%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.41 1.50 1.73 2.19 2.71 2.12 1.75 1.65 -3.52 0.23 -2.17
NOPAT to Interest Expense
1.56 0.90 1.40 2.47 2.50 1.68 1.42 1.45 -2.45 0.16 -1.52
EBIT Less CapEx to Interest Expense
1.99 1.18 1.43 1.86 2.39 1.76 1.34 1.33 -3.99 -0.15 -2.32
NOPAT Less CapEx to Interest Expense
1.14 0.57 1.10 2.14 2.17 1.33 1.01 1.13 -2.92 -0.22 -1.67
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.07% 0.13% 0.02% 0.00% 0.00% 0.00% 0.00% 9.61% -0.94% -1.05% -4.77%
Augmented Payout Ratio
0.07% 0.13% 0.02% 0.00% 0.00% 0.00% 0.00% 9.61% -0.94% -1.05% -4.77%

Quarterly Metrics And Ratios for WW International

This table displays calculated financial ratios and metrics derived from WW International's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/24/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - 80,280,308.00 9,986,928.00 9,996,468.00 9,998,760.00 9,998,760.00
DEI Adjusted Shares Outstanding
- - - - - - 80,280,308.00 9,986,928.00 9,996,468.00 9,998,760.00 9,998,760.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 14.83 -5.63 -5.20 1.41 1.51
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-7.60% -14.61% -10.91% -10.23% -10.46% -9.67% -12.41% -10.78% -9.81% -8.29% -17.02%
EBITDA Growth
120.28% -1,606.00% 14.25% -175.04% 544.97% 94.44% 2,439.24% 122.29% 73.02% -96.99% 431.56%
EBIT Growth
87.81% -847.61% 34.18% -250.76% 760.83% 91.63% 3,179.12% 117.13% -32.56% -99.16% 292.22%
NOPAT Growth
88.40% -842.28% -76.78% -110.79% 1,717.37% 92.50% -62.53% 120.58% -50.68% 8.39% 187.60%
Net Income Growth
-132.14% -193.15% -54.22% -205.63% 128.51% 79.14% 5,017.06% -24.52% 28.36% -98.82% 126.85%
EPS Growth
-83.02% -161.31% -55.38% -207.41% 135.05% 79.27% 4,958.62% -893.10% -471.43% -90.39% 126.82%
Operating Cash Flow Growth
301.00% -34.85% -479.40% -36.19% -41.23% 141.62% -2,446.16% 0.00% -323.68% 149.11% 0.00%
Free Cash Flow Firm Growth
-105.61% -93.85% -46.31% 90.43% 2,142.16% 38.55% -174.49% -194.54% -1,182.47% 138.71% 114.70%
Invested Capital Growth
2.34% -43.85% -48.79% -57.75% -49.80% -18.60% 110.50% 121.88% 169.68% -11.08% -4.41%
Revenue Q/Q Growth
-4.15% 0.29% -2.17% -4.55% -4.39% 1.17% -5.13% -2.77% 0.00% -3.53% -5.81%
EBITDA Q/Q Growth
-83.02% -3,380.43% 118.28% -173.71% 245.91% -128.28% 8,447.80% -99.35% 0.00% 1,031.44% 38.84%
EBIT Q/Q Growth
-120.53% -4,278.20% 113.45% -224.73% 189.97% -155.45% 5,369.98% -99.35% 0.00% 133.31% 270.50%
NOPAT Q/Q Growth
-101.66% -4,382.89% 159.66% -124.30% 348.87% -120.79% 398.03% -86.65% 0.00% 314.38% -53.19%
Net Income Q/Q Growth
-301.54% -294.74% 106.69% -298.51% 154.39% -388.91% 1,740.41% -104.83% 0.00% 127.07% 7.35%
EPS Q/Q Growth
-279.63% -352.58% 106.61% -300.00% 158.62% -367.65% 1,712.09% -139.26% 0.00% 127.12% 7.09%
Operating Cash Flow Q/Q Growth
-69.74% -559.69% 94.61% 951.57% -72.13% 225.55% -429.52% 0.00% 0.00% 172.35% 33.13%
Free Cash Flow Firm Q/Q Growth
-109.48% 253.94% 1,450.95% -15.82% 1.61% -89.56% -933.78% -6.85% 0.00% 129.82% -59.66%
Invested Capital Q/Q Growth
-11.61% -52.27% 15.49% -13.28% 5.01% -22.61% 198.66% -8.59% 0.00% -1.52% -1.73%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
60.62% 66.72% 67.94% 67.14% 69.69% 71.22% 73.73% 72.12% 70.53% 70.32% 71.09%
EBITDA Margin
3.79% -123.98% 23.17% -17.89% 27.30% -7.63% 671.56% 4.47% -2.28% 22.05% 32.49%
Operating Margin
-2.92% -130.40% 17.78% -20.24% 19.64% -10.83% 23.39% 4.67% -18.09% 5.84% 23.88%
EBIT Margin
-2.97% -129.62% 17.82% -23.29% 21.91% -12.01% 667.15% 4.47% -17.65% 6.10% 23.98%
Profit (Net Income) Margin
-42.79% -168.44% 11.52% -23.95% 13.62% -38.90% 672.72% -33.42% -30.90% 8.67% 9.88%
Tax Burden Percent
288.22% 118.96% 313.01% 62.82% 187.79% 145.14% 101.79% 1,319.48% 126.28% 482.15% 58.56%
Interest Burden Percent
500.07% 109.24% 20.64% 163.72% 33.11% 223.19% 99.06% -56.66% 138.63% 29.50% 70.37%
Effective Tax Rate
0.00% 0.00% -213.01% 0.00% -87.79% 0.00% -1.79% 0.00% 0.00% -382.15% 41.44%
Return on Invested Capital (ROIC)
-3.18% -203.32% 98.17% -24.61% 66.80% -23.21% 35.67% 5.38% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-9.66% -215.21% 91.67% -25.99% 63.67% -27.39% 170.98% -2.07% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
17.29% 301.42% -139.48% 39.38% -93.14% 33.36% -409.56% 4.35% 0.00% 0.00% 0.00%
Return on Equity (ROE)
14.11% 98.10% -41.30% 14.78% -26.34% 10.15% -373.88% 9.73% 0.00% 0.00% 0.00%
Cash Return on Invested Capital (CROIC)
0.42% 16.29% 33.46% 39.27% 28.21% 24.12% -67.33% -61.00% -91.80% 11.73% 4.50%
Operating Return on Assets (OROA)
-2.63% -136.02% 18.30% -23.58% 22.48% -13.62% 603.58% 4.28% 0.00% 0.00% 0.00%
Return on Assets (ROA)
-37.87% -176.76% 11.82% -24.25% 13.98% -44.11% 608.61% -31.97% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
14.11% 98.10% -41.30% 14.78% -26.34% 10.15% -373.88% 9.73% 0.00% 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)
0.00% 30.70% 33.94% 40.66% 0.00% 5.95% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-4.21 -189 112 -27 68 -14 42 7.43 -21 46 21
NOPAT Margin
-2.04% -91.28% 55.66% -14.17% 36.88% -7.58% 23.81% 3.27% -12.66% 28.14% 13.98%
Net Nonoperating Expense Percent (NNEP)
6.48% 11.89% 6.50% 1.38% 3.13% 4.18% -135.30% 7.45% 3.51% 10.37% 2.15%
Return On Investment Capital (ROIC_SIMPLE)
-0.62% -56.92% - - 20.50% -3.24% 4.99% 0.94% -2.91% 6.50% 2.98%
Cost of Revenue to Revenue
39.38% 33.28% 32.06% 32.86% 30.31% 28.78% 26.27% 27.88% 29.47% 29.68% 28.91%
SG&A Expenses to Revenue
37.05% 28.56% 23.59% 34.78% 23.91% 25.06% 24.21% 34.94% 28.58% 31.02% 22.14%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.00% 4.39% 4.81% 3.97% 3.42%
Operating Expenses to Revenue
63.54% 197.11% 50.16% 87.38% 50.05% 82.05% 50.34% 67.45% 88.62% 64.48% 47.21%
Earnings before Interest and Taxes (EBIT)
-6.12 -268 36 -45 40 -22 1,181 9.35 -30 9.90 37
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
7.81 -256 47 -35 50 -14 1,189 9.35 -3.84 36 50
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.85 0.52 0.57 0.53
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.78 0.17 0.11 0.08 0.13 0.05 0.00 0.37 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.25 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 397.80% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
3.51 5.52 4.69 5.26 5.16 6.34 0.00 0.92 0.79 0.80 0.76
Enterprise Value to Revenue (EV/Rev)
2.28 1.78 1.80 1.80 1.90 1.86 0.00 0.77 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
25.40 0.00 0.00 0.00 0.00 29.39 0.00 0.47 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
90.99 0.00 0.00 0.00 0.00 156.35 0.00 0.47 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
129.57 0.00 0.00 0.00 0.00 157.44 0.00 8.59 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
302.96 0.00 0.00 0.00 0.00 41.61 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
838.36 24.39 9.49 7.96 12.21 23.58 0.00 0.00 0.00 6.42 16.53
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-1.90 -1.30 -1.33 -1.28 -1.30 -1.37 1.23 1.44 1.75 1.52 1.45
Long-Term Debt to Equity
-1.87 -1.28 -1.31 -1.27 -1.28 0.00 1.23 1.44 1.65 1.52 1.45
Financial Leverage
-1.79 -1.40 -1.52 -1.52 -1.46 -1.22 -2.40 -2.10 -1.90 0.93 0.95
Leverage Ratio
-1.39 -0.85 -0.90 -0.88 -0.82 -0.59 -2.31 -1.90 -1.72 2.84 2.95
Compound Leverage Factor
-6.95 -0.93 -0.18 -1.45 -0.27 -1.31 -2.29 1.08 -2.38 0.84 2.07
Debt to Total Capital
211.62% 435.83% 405.52% 457.27% 435.88% 371.28% 55.15% 59.09% 63.67% 60.34% 59.11%
Short-Term Debt to Total Capital
2.42% 4.83% 4.10% 4.77% 4.67% 371.28% 0.00% 0.13% 3.67% 0.00% 0.00%
Long-Term Debt to Total Capital
209.20% 431.00% 401.42% 452.50% 431.21% 0.00% 55.15% 58.96% 60.00% 60.34% 59.11%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-111.62% -335.83% -305.52% -357.27% -335.88% -271.28% 44.85% 40.91% 36.33% 39.66% 40.89%
Debt to EBITDA
18.09 -8.95 -9.28 -6.12 -7.48 33.44 0.39 0.39 0.00 0.00 0.00
Net Debt to EBITDA
16.72 -8.54 -9.01 -5.88 -7.20 28.56 0.25 0.24 0.00 0.00 0.00
Long-Term Debt to EBITDA
17.89 -8.85 -9.19 -6.06 -7.40 0.00 0.39 0.39 0.00 0.00 0.00
Debt to NOPAT
92.30 -9.44 -9.87 -7.41 -8.75 179.16 24.46 7.12 0.00 0.00 0.00
Net Debt to NOPAT
85.31 -9.01 -9.58 -7.12 -8.43 153.01 15.34 4.41 0.00 0.00 0.00
Long-Term Debt to NOPAT
91.25 -9.34 -9.77 -7.33 -8.65 0.00 24.46 7.11 0.00 0.00 0.00
Altman Z-Score
4.39 3.97 5.85 5.80 6.48 2.08 0.00 1.06 -0.12 0.10 0.27
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.87 0.47 0.44 0.53 0.59 0.15 1.90 1.65 1.19 1.38 1.75
Quick Ratio
0.61 0.32 0.28 0.37 0.39 0.14 1.15 1.39 0.98 1.11 1.50
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-17 27 416 350 356 37 -310 -329 -402 120 48
Operating Cash Flow to CapEx
98.38% -749.32% -36.64% 531.14% 144.33% 472.38% -1,561.49% 0.00% -578.70% 395.44% 464.01%
Free Cash Flow to Firm to Interest Expense
-0.71 1.08 14.56 12.24 13.16 1.35 -28.01 -27.47 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.32 -1.46 -0.07 0.58 0.17 0.54 -4.47 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-0.01 -1.65 -0.25 0.47 0.05 0.43 -4.75 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.88 1.05 1.03 1.01 1.03 1.13 0.90 0.96 0.00 0.00 0.00
Accounts Receivable Turnover
45.37 38.62 42.29 50.80 53.53 56.77 58.05 53.22 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
37.09 38.24 39.71 40.87 44.23 45.41 53.02 56.78 0.00 0.00 0.00
Accounts Payable Turnover
19.27 13.87 12.21 15.25 13.93 7.94 12.58 14.77 0.00 0.00 0.00
Days Sales Outstanding (DSO)
8.04 9.45 8.63 7.19 6.82 6.43 6.29 6.86 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
18.95 26.32 29.88 23.94 26.21 45.95 29.02 24.72 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
-10.90 -16.86 -21.25 -16.76 -19.39 -39.52 -22.73 -17.86 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
578 276 319 276 290 224 670 613 605 596 586
Invested Capital Turnover
1.56 2.23 1.76 1.74 1.81 3.06 1.50 1.65 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
13 -215 -303 -377 -288 -51 352 337 381 -74 -27
Enterprise Value (EV)
2,026 1,523 1,493 1,454 1,495 1,423 0.00 562 476 476 446
Market Capitalization
692 146 93 66 102 40 0.00 273 137 160 155
Book Value per Share
($9.62) ($14.04) ($13.68) ($14.16) ($13.95) ($14.76) $4.72 $32.34 $26.57 $27.87 $29.33
Tangible Book Value per Share
($13.50) ($17.83) ($17.40) ($17.82) ($17.51) ($18.28) ($4.35) ($38.52) ($40.61) ($37.46) ($35.34)
Total Capital
682 331 356 316 332 436 844 789 731 703 717
Total Debt
1,443 1,444 1,443 1,445 1,446 1,619 466 466 465 424 424
Total Long-Term Debt
1,426 1,428 1,429 1,430 1,431 0.00 466 465 439 424 424
Net Debt
1,334 1,377 1,400 1,387 1,393 1,383 292 289 339 317 292
Capital Expenditures (CapEx)
7.97 4.81 5.30 3.11 3.19 3.18 3.17 0.00 5.80 6.14 6.96
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-119 -183 -140 -130 -108 -158 -54 -90 -73 -66 -63
Debt-free Net Working Capital (DFNWC)
-9.49 -116 -98 -73 -55 79 119 87 54 41 69
Net Working Capital (NWC)
-26 -132 -112 -88 -71 -1,540 119 86 27 41 69
Net Nonoperating Expense (NNE)
84 159 89 19 43 58 -1,149 64 31 32 6.27
Net Nonoperating Obligations (NNO)
1,339 1,388 1,406 1,405 1,404 1,407 292 290 340 318 293
Total Depreciation and Amortization (D&A)
14 12 11 10 9.94 8.17 7.80 0.00 26 26 13
Debt-free, Cash-free Net Working Capital to Revenue
-13.36% -21.39% -16.92% -16.14% -13.77% -20.59% -7.33% -12.32% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
-1.07% -13.59% -11.78% -9.06% -7.02% 10.27% 16.10% 11.93% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
-2.92% -15.46% -13.54% -10.93% -8.99% -201.10% 16.10% 11.79% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.98) ($4.39) $0.29 ($0.58) $0.34 ($0.91) $14.81 ($5.63) ($5.20) $1.41 $1.51
Adjusted Weighted Average Basic Shares Outstanding
76.68M 79.21M 79.48M 79.73M 79.58M 80.13M 80.42M 9.99M 10.00M 10.00M 10.00M
Adjusted Diluted Earnings per Share
($0.97) ($4.39) $0.29 ($0.58) $0.34 ($0.91) $14.67 ($5.63) ($5.20) $1.41 $1.51
Adjusted Weighted Average Diluted Shares Outstanding
76.68M 79.21M 79.83M 79.73M 79.58M 80.13M 81.17M 9.99M 10.00M 10.00M 10.02M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
79.20M 79.27M 79.73M 79.86M 80.13M 80.28M 9.99M 9.99M 10.00M 10.00M 10.00M
Normalized Net Operating Profit after Tax (NOPAT)
-1.66 -7.94 25 13 25 5.14 29 7.43 -21 6.63 21
Normalized NOPAT Margin
-0.81% -3.84% 12.45% 6.53% 13.75% 2.76% 16.37% 3.27% -12.66% 4.09% 13.98%
Pre Tax Income Margin
-14.85% -141.59% 3.68% -38.12% 7.25% -26.80% 660.91% -2.53% -24.47% 1.80% 16.87%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.25 -10.83 1.26 -1.57 1.50 -0.81 106.76 0.64 0.00 0.00 0.00
NOPAT to Interest Expense
-0.17 -7.62 3.94 -0.96 2.52 -0.51 3.81 0.47 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-0.58 -11.02 1.07 -1.68 1.38 -0.93 106.47 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-0.50 -7.82 3.75 -1.06 2.40 -0.63 3.52 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-1.05% -0.35% -4.50% -3.60% -4.77% -22.73% 1.46% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-1.05% -0.35% -4.50% -3.60% -4.77% -22.73% 1.46% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

WW International’s latest quarter showed a meaningful sequential improvement, but the longer-term trend remains challenging. Revenue declined to $162.3 million in Q2 2026 from $168.3 million in Q1 2026 and $177.0 million in Q2 2025. Revenue has generally trended lower from approximately $250 million in Q3 2022 and $227 million in Q2 2023. The latest year-over-year decline was approximately 8.3%.

Profitability improved sharply from the first quarter. WW generated $9.5 million of operating income in Q2 2026, compared with a $30.4 million operating loss in Q1. Net income was $14.1 million, or $1.41 per diluted share, versus a $52.0 million loss, or a $5.20 per-share loss, in the prior quarter. However, the comparison with Q2 2025 is distorted by that quarter’s unusually large reported gain from other income, which produced net income of approximately $1.19 billion.

Cash generation also improved sequentially. Operating cash flow was $24.3 million in Q2 2026, compared with negative operating cash flow of $33.5 million in Q1 and negative $49.4 million in Q2 2025. Even so, the company used $19.4 million of cash during the quarter after $36.8 million of cash outflow from financing activities and $6.1 million of capital spending.

The balance sheet remains mixed. Cash and equivalents declined to $101.5 million from $120.9 million at the end of Q1, while total debt consisted primarily of $424.0 million of long-term debt. Current assets of $146.9 million exceeded current liabilities of $106.1 million, but the company’s asset base is heavily concentrated in goodwill and intangible assets. Combined, those assets totaled approximately $653.2 million, or nearly 78% of total assets, creating potential impairment risk if operating performance weakens.

  • Sequential return to profitability: Operating income improved from a $30.4 million loss in Q1 2026 to $9.5 million of income in Q2, while net income turned positive at $14.1 million.
  • Improved operating cash flow: Q2 operating cash flow of $24.3 million represented a substantial recovery from the cash losses recorded in Q1 2026 and Q2 2025.
  • Lower operating expenses versus Q1: Total operating expenses fell to $104.7 million from $149.1 million in Q1, helped in part by a sharp reduction in marketing spending.
  • Current liquidity remains adequate: Current assets of $146.9 million exceeded current liabilities of $106.1 million, and cash plus restricted cash totaled approximately $107.3 million.
  • Gross margin remains relatively strong: Gross profit was $114.1 million, implying a gross margin of roughly 70.3%, although that was below approximately 73.7% in Q2 2025.
  • Capital spending remains controlled: Purchases of property, plant and equipment were $6.1 million in Q2, broadly consistent with the company’s recent quarterly investment levels.
  • Persistent revenue contraction: Revenue has declined year over year for the latest comparable periods and remains well below levels reported in 2022 and 2023.
  • Cash balance is shrinking: Cash and equivalents fell by $19.4 million from Q1 to Q2 2026, despite the quarter’s positive operating cash flow.
  • High debt burden: WW carried $424.0 million of long-term debt at quarter-end, while financing activities used $36.8 million of cash during Q2.
  • Asset-quality and equity risks: Goodwill and intangible assets make up most of the company’s assets, while retained earnings remained negative at approximately $100.0 million, leaving the balance sheet vulnerable to future impairments or additional losses.
11/14/26 06:08 PM ETAI Generated. May Contain Errors.

WW International Financials - Frequently Asked Questions

According to the most recent income statement we have on file, WW International's financial year ends in December. Their financial year 2024 ended on December 28, 2024.

WW International's net income appears to be on a downward trend, with a most recent value of -$345.70 million in 2024, compared with $117.73 million in 2014. The previous period was -$112.26 million in 2023. View WW International's forecast to see where analysts expect WW International to go next.

WW International's total operating income in 2024 was -$236.22 million, based on the following breakdown:
  • Total Gross Profit: $533.10 million
  • Total Operating Expenses: $769.33 million

Over the last 10 years, WW International's total revenue changed from $1.48 billion in 2014 to $785.92 million in 2024, a change of -46.9%.

In the past 13 quarters, WW International's cash and equivalents has ranged from $42.71 million in Q2 2024 to $236.35 million in Q1 2025, and is currently $126.44 million as of their latest financial filing in Q3 2026.

WW International had total debt of $1.45 billion at the end of 2024, a 0.2% increase from 2023, and a 38.7% decrease since 2014.

Over the last 10 years, WW International's book value per share changed from -24.22 in 2014 to -13.95 in 2024, a change of 42.4%.



Financial statements for NASDAQ:WW last updated on 11/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners