Go Pro

WW International (WW) Financials

WW International logo
$15.40 +0.33 (+2.19%)
Closing price 07/10/2026 04:00 PM Eastern
Extended Trading
$15.36 -0.04 (-0.23%)
As of 07/10/2026 04:10 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 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 7/1/2023 9/30/2023 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
Net Income / (Loss) Attributable to Common Shareholders
51 44 -88 -348 23 -46 25 -73 1,191 -56 -52
Consolidated Net Income / (Loss)
51 44 -88 -348 23 -46 25 -73 1,191 -56 -52
Net Income / (Loss) Continuing Operations
51 44 -88 -348 23 -46 25 -73 1,191 -56 -52
Total Pre-Tax Income
2.76 5.28 -31 -292 7.43 -74 13 -50 1,170 -3.63 -41
Total Operating Income
26 31 -6.01 -269 36 -39 36 -20 41 11 -30
Total Gross Profit
143 142 125 138 137 129 129 133 131 133 119
Total Revenue
227 215 206 207 202 193 184 187 177 184 168
Operating Revenue
227 215 206 207 202 193 184 187 177 184 168
Total Cost of Revenue
84 73 81 69 65 63 56 54 46 51 50
Operating Cost of Revenue
84 73 81 69 65 63 56 54 46 51 50
Total Operating Expenses
117 111 131 407 101 169 92 153 89 122 149
Selling, General & Admin Expense
66 63 76 59 37 57 44 36 43 63 48
Marketing Expense
51 48 51 90 54 44 48 79 32 51 93
Research & Development Expense
- - - - 11 10 - 11 14 8.24 8.09
Impairment Charge
0.00 0.00 3.63 258 0.00 57 - 28 0.00 0.00 0.00
Total Other Income / (Expense), net
-24 -25 -25 -23 -28 -34 -23 -30 1,128 -14 -11
Interest & Investment Income
- - - - - - - -28 - - -11
Other Income / (Expense), net
0.52 -0.82 -0.11 1.61 0.08 -5.87 4.19 -2.21 1,139 -1.27 0.74
Income Tax Expense
-48 -38 58 55 -16 -27 -12 23 -21 53 11
Basic Earnings per Share
$0.65 $0.55 ($0.98) ($4.39) $0.29 ($0.58) $0.34 ($0.91) $14.81 ($5.63) ($5.20)
Weighted Average Basic Shares Outstanding
78.01M 78.98M 76.68M 79.21M 79.48M 79.73M 79.58M 80.13M 80.42M 9.99M 10.00M
Diluted Earnings per Share
$0.65 $0.54 ($0.97) ($4.39) $0.29 ($0.58) $0.34 ($0.91) $14.67 ($5.63) ($5.20)
Weighted Average Diluted Shares Outstanding
78.59M 80.64M 76.68M 79.21M 79.83M 79.73M 79.58M 80.13M 81.17M 9.99M 10.00M
Weighted Average Basic & Diluted Shares Outstanding
78.97M 79.08M 79.20M 79.27M 79.73M 79.86M 80.13M 80.28M 9.99M 9.99M 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 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q1 2026
Period end date 4/1/2023 7/1/2023 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
Net Change in Cash & Equivalents
-37 -49 16 1.87 -43 -24 14 -0.66 185 -68 -40
Net Cash From Operating Activities
-27 -0.34 26 7.84 -36 -1.94 17 4.61 15 -49 -34
Net Cash From Continuing Operating Activities
-27 -0.34 26 7.84 -36 -1.94 17 4.61 15 -49 -34
Net Income / (Loss) Continuing Operations
-119 51 44 -88 -348 23 -46 25 -73 1,191 -52
Consolidated Net Income / (Loss)
-119 51 44 -88 -348 23 -46 25 -73 1,191 -52
Depreciation Expense
12 13 15 13 10 9.55 9.16 8.68 6.91 7.29 26
Amortization Expense
1.25 1.26 1.25 1.26 1.25 1.26 1.25 1.26 1.25 0.51 -0.03
Non-Cash Adjustments To Reconcile Net Income
4.41 7.56 3.34 14 261 7.15 68 -14 31 -1,170 -0.24
Changes in Operating Assets and Liabilities, net
74 -73 -37 69 40 -43 -15 -17 49 -78 -7.16
Net Cash From Investing Activities
-10 -48 -8.69 -7.99 -4.81 -5.30 -3.11 -3.19 -3.18 -3.17 -5.80
Net Cash From Continuing Investing Activities
-10 -48 -8.69 -7.99 -4.81 -5.30 -3.11 -3.19 -3.18 -3.17 -5.80
Purchase of Property, Plant & Equipment
-10 -9.31 -8.68 -7.97 -4.81 -5.30 -3.11 -3.19 -3.18 -3.17 -5.80
Other Investing Activities, net
-0.01 - -0.01 -0.02 -0.00 -0.00 - - 0.00 -0.00 0.00
Net Cash From Financing Activities
-0.72 -1.62 0.41 -0.82 -0.62 -17 -0.00 -0.21 171 -17 0.00
Net Cash From Continuing Financing Activities
-0.72 -1.62 0.41 -0.82 -0.62 -17 -0.00 -0.21 171 -17 0.00
Issuance of Debt
- - - - 0.00 - - - 171 - 0.00
Other Financing Activities, net
-0.20 -1.04 0.53 -0.82 -0.11 -0.52 -0.00 -0.21 -0.09 -0.05 0.00
Effect of Exchange Rate Changes
0.32 0.23 -1.58 2.84 -1.29 -0.15 1.06 -1.87 1.53 2.44 -0.57

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
Short-Term Debt
213 21 83 77 96 77 20 1.17 17 16 0.00
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 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 10/1/2022 4/1/2023 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
Total Assets
1,093 974 1,001 1,032 654 614 562 697 1,024 969 881
Total Current Assets
290 235 178 219 117 88 101 281 252 219 168
Cash & Equivalents
188 141 91 107 67 43 57 236 141 170 121
Restricted Cash
- - - - - - - - 33 7.42 5.80
Accounts Receivable
28 31 26 19 13 13 13 14 12 15 17
Prepaid Expenses
32 37 22 28 23 19 20 27 26 21 21
Current Deferred & Refundable Income Taxes
15 15 17 54 14 13 11 4.45 41 6.29 3.33
Plant, Property, & Equipment, net
30 26 24 23 19 18 17 15 9.74 8.89 7.49
Total Noncurrent Assets
773 713 800 791 518 508 444 401 761 741 705
Goodwill
156 156 246 245 242 242 243 240 199 200 200
Intangible Assets
63 64 71 67 58 54 49 42 529 508 472
Noncurrent Deferred & Refundable Income Taxes
16 23 22 21 20 17 17 18 17 16 16
Other Noncurrent Operating Assets
538 469 460 459 198 195 135 101 17 17 17
Total Liabilities & Shareholders' Equity
1,093 974 1,001 1,032 654 614 562 697 1,024 969 881
Total Liabilities
1,752 1,776 1,718 1,707 1,767 1,702 1,691 1,880 645 646 616
Total Current Liabilities
200 267 201 194 249 200 189 1,822 133 133 141
Short-Term Debt
0.00 - - - 16 15 15 1,619 0.00 1.00 27
Accounts Payable
17 22 22 20 23 25 17 37 9.78 11 17
Accrued Expenses
112 121 121 120 92 77 93 82 81 74 58
Current Deferred Revenue
40 36 36 32 36 34 31 32 30 28 27
Current Deferred & Payable Income Tax Liabilities
1.85 62 7.20 0.99 62 35 6.71 19 3.00 16 10
Other Current Liabilities
18 15 9.95 9.80 9.66 9.49 8.98 7.39 9.09 1.26 1.18
Other Current Nonoperating Liabilities
11 11 5.33 11 11 5.35 17 25 0.00 0.98 1.09
Total Noncurrent Liabilities
1,552 1,509 1,516 1,513 1,518 1,501 1,502 58 512 513 474
Long-Term Debt
1,421 1,423 1,424 1,425 1,428 1,429 1,430 0.00 466 465 439
Noncurrent Deferred & Payable Income Tax Liabilities
58 20 18 16 23 22 23 14 43 44 34
Other Noncurrent Operating Liabilities
73 66 74 72 67 51 49 44 3.25 2.85 2.07
Total Equity & Noncontrolling Interests
-660 -802 -716 -675 -1,112 -1,087 -1,129 -1,183 379 323 266
Total Preferred & Common Equity
-660 -802 -716 -675 -1,112 -1,087 -1,129 -1,183 379 323 266
Total Common Equity
-660 -802 -716 -675 -1,112 -1,087 -1,129 -1,183 379 323 266
Common Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 379 379 379
Retained Earnings
2,458 2,299 2,370 2,410 1,967 1,971 1,925 1,855 0.00 -56 -114
Treasury Stock
-3,106 -3,093 -3,079 -3,073 -3,062 -3,041 -3,039 -3,015 0.00 0.00 0.00
Accumulated Other Comprehensive Income / (Loss)
-11 -7.73 -7.53 -12 -17 -17 -15 -23 0.00 0.72 0.36

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 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 7/1/2023 9/30/2023 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
DEI Shares Outstanding
- - - - - - - - 80,280,308.00 9,986,928.00 9,996,468.00
DEI Adjusted Shares Outstanding
- - - - - - - - 80,280,308.00 9,986,928.00 9,996,468.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 14.83 -5.63 -5.20
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-15.82% -13.95% -7.60% -14.61% -10.91% -10.23% -10.46% -9.67% -12.41% -10.78% -9.81%
EBITDA Growth
63.62% 118.84% 120.28% -1,606.00% 14.25% -175.04% 544.97% 94.44% 2,439.24% 122.29% 73.02%
EBIT Growth
128.34% 111.64% 87.81% -847.61% 34.18% -250.76% 760.83% 91.63% 3,179.12% 117.13% -32.56%
NOPAT Growth
5,076.26% 242.17% 88.40% -842.28% -76.78% -110.79% 1,717.37% 92.50% -62.53% 120.58% -50.68%
Net Income Growth
1,199.46% 121.22% -132.14% -193.15% -54.22% -205.63% 128.51% 79.14% 5,017.06% -24.52% 28.36%
EPS Growth
1,028.57% 118.43% -83.02% -161.31% -55.38% -207.41% 135.05% 79.27% 4,958.62% -893.10% -471.43%
Operating Cash Flow Growth
-100.91% -52.15% 301.00% -34.85% -479.40% -36.19% -41.23% 141.62% -2,446.16% 0.00% -323.68%
Free Cash Flow Firm Growth
948.19% 394.07% -105.61% -93.85% -46.31% 90.43% 2,142.16% 38.55% -174.49% -194.54% -1,182.47%
Invested Capital Growth
-31.83% 11.88% 2.34% -43.85% -48.79% -57.75% -49.80% -18.60% 110.50% 121.88% 169.68%
Revenue Q/Q Growth
-6.23% -5.27% -4.15% 0.29% -2.17% -4.55% -4.39% 1.17% -5.13% -2.77% 0.00%
EBITDA Q/Q Growth
372.96% 12.23% -83.02% -3,380.43% 118.28% -173.71% 245.91% -128.28% 8,447.80% -99.35% 0.00%
EBIT Q/Q Growth
194.99% 11.01% -120.53% -4,278.20% 113.45% -224.73% 189.97% -155.45% 5,369.98% -99.35% 0.00%
NOPAT Q/Q Growth
2,520.53% -47.70% -101.66% -4,382.89% 159.66% -124.30% 348.87% -120.79% 398.03% -86.65% 0.00%
Net Income Q/Q Growth
142.83% -13.96% -301.54% -294.74% 106.69% -298.51% 154.39% -388.91% 1,740.41% -104.83% 0.00%
EPS Q/Q Growth
138.69% -16.92% -279.63% -352.58% 106.61% -300.00% 158.62% -367.65% 1,712.09% -139.26% 0.00%
Operating Cash Flow Q/Q Growth
98.75% 7,832.54% -69.74% -559.69% 94.61% 951.57% -72.13% 225.55% -429.52% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
77.55% -76.27% -109.48% 253.94% 1,450.95% -15.82% 1.61% -89.56% -933.78% -6.85% 0.00%
Invested Capital Q/Q Growth
26.64% 5.10% -11.61% -52.27% 15.49% -13.28% 5.01% -22.61% 198.66% -8.59% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
63.12% 65.97% 60.62% 66.72% 67.94% 67.14% 69.69% 71.22% 73.73% 72.12% 70.53%
EBITDA Margin
18.06% 21.40% 3.79% -123.98% 23.17% -17.89% 27.30% -7.63% 671.56% 4.47% -2.28%
Operating Margin
11.60% 14.24% -2.92% -130.40% 17.78% -20.24% 19.64% -10.83% 23.39% 4.67% -18.09%
EBIT Margin
11.83% 13.87% -2.97% -129.62% 17.82% -23.29% 21.91% -12.01% 667.15% 4.47% -17.65%
Profit (Net Income) Margin
22.41% 20.35% -42.79% -168.44% 11.52% -23.95% 13.62% -38.90% 672.72% -33.42% -30.90%
Tax Burden Percent
1,840.26% 827.61% 288.22% 118.96% 313.01% 62.82% 187.79% 145.14% 101.79% 1,319.48% 126.28%
Interest Burden Percent
10.29% 17.74% 500.07% 109.24% 20.64% 163.72% 33.11% 223.19% 99.06% -56.66% 138.63%
Effective Tax Rate
-1,740.26% -727.61% 0.00% 0.00% -213.01% 0.00% -87.79% 0.00% -1.79% 0.00% 0.00%
Return on Invested Capital (ROIC)
261.97% 172.64% -3.18% -203.32% 98.17% -24.61% 66.80% -23.21% 35.67% 5.38% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
229.94% 156.35% -9.66% -215.21% 91.67% -25.99% 63.67% -27.39% 170.98% -2.07% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-530.89% -301.37% 17.29% 301.42% -139.48% 39.38% -93.14% 33.36% -409.56% 4.35% 0.00%
Return on Equity (ROE)
-268.92% -128.73% 14.11% 98.10% -41.30% 14.78% -26.34% 10.15% -373.88% 9.73% 0.00%
Cash Return on Invested Capital (CROIC)
9.70% -13.87% 0.42% 16.29% 33.46% 39.27% 28.21% 24.12% -67.33% -61.00% -91.80%
Operating Return on Assets (OROA)
9.31% 11.83% -2.63% -136.02% 18.30% -23.58% 22.48% -13.62% 603.58% 4.28% 0.00%
Return on Assets (ROA)
17.64% 17.36% -37.87% -176.76% 11.82% -24.25% 13.98% -44.11% 608.61% -31.97% 0.00%
Return on Common Equity (ROCE)
-268.92% -128.73% 14.11% 98.10% -41.30% 14.78% -26.34% 10.15% -373.88% 9.73% 0.00%
Return on Equity Simple (ROE_SIMPLE)
43.54% 9.20% 0.00% 30.70% 33.94% 40.66% 0.00% 5.95% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
484 253 -4.21 -189 112 -27 68 -14 42 7.43 -21
NOPAT Margin
213.51% 117.89% -2.04% -91.28% 55.66% -14.17% 36.88% -7.58% 23.81% 3.27% -12.66%
Net Nonoperating Expense Percent (NNEP)
32.03% 16.29% 6.48% 11.89% 6.50% 1.38% 3.13% 4.18% -135.30% 7.45% 3.51%
Return On Investment Capital (ROIC_SIMPLE)
- - -0.62% -56.92% - - 20.50% -3.24% 4.99% 0.94% -2.91%
Cost of Revenue to Revenue
36.88% 34.03% 39.38% 33.28% 32.06% 32.86% 30.31% 28.78% 26.27% 27.88% 29.47%
SG&A Expenses to Revenue
28.98% 29.34% 37.05% 28.56% 23.59% 34.78% 23.91% 25.06% 24.21% 34.94% 28.58%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.00% 4.39% 4.81%
Operating Expenses to Revenue
51.52% 51.73% 63.54% 197.11% 50.16% 87.38% 50.05% 82.05% 50.34% 67.45% 88.62%
Earnings before Interest and Taxes (EBIT)
27 30 -6.12 -268 36 -45 40 -22 1,181 9.35 -30
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
41 46 7.81 -256 47 -35 50 -14 1,189 9.35 -3.84
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 0.85 0.52
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)
0.56 0.96 0.78 0.17 0.11 0.08 0.13 0.05 0.00 0.37 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.25 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% 0.00% 0.00% 397.80% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.99 3.35 3.51 5.52 4.69 5.26 5.16 6.34 0.00 0.92 0.79
Enterprise Value to Revenue (EV/Rev)
1.98 2.42 2.28 1.78 1.80 1.80 1.90 1.86 0.00 0.77 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 65.51 25.40 0.00 0.00 0.00 0.00 29.39 0.00 0.47 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 90.99 0.00 0.00 0.00 0.00 156.35 0.00 0.47 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 129.57 0.00 0.00 0.00 0.00 157.44 0.00 8.59 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
80.32 0.00 302.96 0.00 0.00 0.00 0.00 41.61 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
25.02 0.00 838.36 24.39 9.49 7.96 12.21 23.58 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-1.99 -2.11 -1.90 -1.30 -1.33 -1.28 -1.30 -1.37 1.23 1.44 1.75
Long-Term Debt to Equity
-1.99 -2.11 -1.87 -1.28 -1.31 -1.27 -1.28 0.00 1.23 1.44 1.65
Financial Leverage
-2.31 -1.93 -1.79 -1.40 -1.52 -1.52 -1.46 -1.22 -2.40 -2.10 -1.90
Leverage Ratio
-2.04 -1.59 -1.39 -0.85 -0.90 -0.88 -0.82 -0.59 -2.31 -1.90 -1.72
Compound Leverage Factor
-0.21 -0.28 -6.95 -0.93 -0.18 -1.45 -0.27 -1.31 -2.29 1.08 -2.38
Debt to Total Capital
201.15% 189.99% 211.62% 435.83% 405.52% 457.27% 435.88% 371.28% 55.15% 59.09% 63.67%
Short-Term Debt to Total Capital
0.00% 0.00% 2.42% 4.83% 4.10% 4.77% 4.67% 371.28% 0.00% 0.13% 3.67%
Long-Term Debt to Total Capital
201.15% 189.99% 209.20% 431.00% 401.42% 452.50% 431.21% 0.00% 55.15% 58.96% 60.00%
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
-101.15% -89.99% -111.62% -335.83% -305.52% -357.27% -335.88% -271.28% 44.85% 40.91% 36.33%
Debt to EBITDA
-5.55 42.60 18.09 -8.95 -9.28 -6.12 -7.48 33.44 0.39 0.39 0.00
Net Debt to EBITDA
-5.20 39.39 16.72 -8.54 -9.01 -5.88 -7.20 28.56 0.25 0.24 0.00
Long-Term Debt to EBITDA
-5.55 42.60 17.89 -8.85 -9.19 -6.06 -7.40 0.00 0.39 0.39 0.00
Debt to NOPAT
-6.59 -86.88 92.30 -9.44 -9.87 -7.41 -8.75 179.16 24.46 7.12 0.00
Net Debt to NOPAT
-6.17 -80.33 85.31 -9.01 -9.58 -7.12 -8.43 153.01 15.34 4.41 0.00
Long-Term Debt to NOPAT
-6.59 -86.88 91.25 -9.34 -9.77 -7.33 -8.65 0.00 24.46 7.11 0.00
Altman Z-Score
4.50 4.58 4.39 3.97 5.85 5.80 6.48 2.08 0.00 1.06 -0.12
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
0.88 1.13 0.87 0.47 0.44 0.53 0.59 0.15 1.90 1.65 1.19
Quick Ratio
0.58 0.65 0.61 0.32 0.28 0.37 0.39 0.14 1.15 1.39 0.98
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
775 184 -17 27 416 350 356 37 -310 -329 -402
Operating Cash Flow to CapEx
-3.60% 298.43% 98.38% -749.32% -36.64% 531.14% 144.33% 472.38% -1,561.49% 0.00% -578.70%
Free Cash Flow to Firm to Interest Expense
32.18 7.50 -0.71 1.08 14.56 12.24 13.16 1.35 -28.01 -27.47 0.00
Operating Cash Flow to Interest Expense
-0.01 1.06 0.32 -1.46 -0.07 0.58 0.17 0.54 -4.47 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-0.40 0.70 -0.01 -1.65 -0.25 0.47 0.05 0.43 -4.75 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.79 0.85 0.88 1.05 1.03 1.01 1.03 1.13 0.90 0.96 0.00
Accounts Receivable Turnover
32.41 38.27 45.37 38.62 42.29 50.80 53.53 56.77 58.05 53.22 0.00
Inventory Turnover
18.55 20.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
33.93 34.39 37.09 38.24 39.71 40.87 44.23 45.41 53.02 56.78 0.00
Accounts Payable Turnover
17.21 20.27 19.27 13.87 12.21 15.25 13.93 7.94 12.58 14.77 0.00
Days Sales Outstanding (DSO)
11.26 9.54 8.04 9.45 8.63 7.19 6.82 6.43 6.29 6.86 0.00
Days Inventory Outstanding (DIO)
19.68 17.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
21.21 18.01 18.95 26.32 29.88 23.94 26.21 45.95 29.02 24.72 0.00
Cash Conversion Cycle (CCC)
9.73 9.25 -10.90 -16.86 -21.25 -16.76 -19.39 -39.52 -22.73 -17.86 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
622 654 578 276 319 276 290 224 670 613 605
Invested Capital Turnover
1.23 1.46 1.56 2.23 1.76 1.74 1.81 3.06 1.50 1.65 0.00
Increase / (Decrease) in Invested Capital
-290 69 13 -215 -303 -377 -288 -51 352 337 381
Enterprise Value (EV)
1,862 2,192 2,026 1,523 1,493 1,454 1,495 1,423 0.00 562 476
Market Capitalization
529 874 692 146 93 66 102 40 0.00 273 137
Book Value per Share
($9.11) ($8.55) ($9.62) ($14.04) ($13.68) ($14.16) ($13.95) ($14.76) $4.72 $32.34 $26.57
Tangible Book Value per Share
($13.14) ($12.49) ($13.50) ($17.83) ($17.40) ($17.82) ($17.51) ($18.28) ($4.35) ($38.52) ($40.61)
Total Capital
708 750 682 331 356 316 332 436 844 789 731
Total Debt
1,424 1,425 1,443 1,444 1,443 1,445 1,446 1,619 466 466 465
Total Long-Term Debt
1,424 1,425 1,426 1,428 1,429 1,430 1,431 0.00 466 465 439
Net Debt
1,333 1,318 1,334 1,377 1,400 1,387 1,393 1,383 292 289 339
Capital Expenditures (CapEx)
9.31 8.68 7.97 4.81 5.30 3.11 3.19 3.18 3.17 0.00 5.80
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-115 -83 -119 -183 -140 -130 -108 -158 -54 -90 -73
Debt-free Net Working Capital (DFNWC)
-23 25 -9.49 -116 -98 -73 -55 79 119 87 54
Net Working Capital (NWC)
-23 25 -26 -132 -112 -88 -71 -1,540 119 86 27
Net Nonoperating Expense (NNE)
433 210 84 159 89 19 43 58 -1,149 64 31
Net Nonoperating Obligations (NNO)
1,338 1,329 1,339 1,388 1,406 1,405 1,404 1,407 292 290 340
Total Depreciation and Amortization (D&A)
14 16 14 12 11 10 9.94 8.17 7.80 0.00 26
Debt-free, Cash-free Net Working Capital to Revenue
-12.21% -9.12% -13.36% -21.39% -16.92% -16.14% -13.77% -20.59% -7.33% -12.32% 0.00%
Debt-free Net Working Capital to Revenue
-2.50% 2.74% -1.07% -13.59% -11.78% -9.06% -7.02% 10.27% 16.10% 11.93% 0.00%
Net Working Capital to Revenue
-2.50% 2.74% -2.92% -15.46% -13.54% -10.93% -8.99% -201.10% 16.10% 11.79% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.65 $0.55 ($0.98) ($4.39) $0.29 ($0.58) $0.34 ($0.91) $14.81 ($5.63) ($5.20)
Adjusted Weighted Average Basic Shares Outstanding
78.01M 78.98M 76.68M 79.21M 79.48M 79.73M 79.58M 80.13M 80.42M 9.99M 10.00M
Adjusted Diluted Earnings per Share
$0.65 $0.54 ($0.97) ($4.39) $0.29 ($0.58) $0.34 ($0.91) $14.67 ($5.63) ($5.20)
Adjusted Weighted Average Diluted Shares Outstanding
78.59M 80.64M 76.68M 79.21M 79.83M 79.73M 79.58M 80.13M 81.17M 9.99M 10.00M
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
78.97M 79.08M 79.20M 79.27M 79.73M 79.86M 80.13M 80.28M 9.99M 9.99M 10.00M
Normalized Net Operating Profit after Tax (NOPAT)
18 21 -1.66 -7.94 25 13 25 5.14 29 7.43 -21
Normalized NOPAT Margin
8.12% 9.97% -0.81% -3.84% 12.45% 6.53% 13.75% 2.76% 16.37% 3.27% -12.66%
Pre Tax Income Margin
1.22% 2.46% -14.85% -141.59% 3.68% -38.12% 7.25% -26.80% 660.91% -2.53% -24.47%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.11 1.22 -0.25 -10.83 1.26 -1.57 1.50 -0.81 106.76 0.64 0.00
NOPAT to Interest Expense
20.12 10.34 -0.17 -7.62 3.94 -0.96 2.52 -0.51 3.81 0.47 0.00
EBIT Less CapEx to Interest Expense
0.73 0.86 -0.58 -11.02 1.07 -1.68 1.38 -0.93 106.47 0.00 0.00
NOPAT Less CapEx to Interest Expense
19.73 9.98 -0.50 -7.82 3.75 -1.06 2.40 -0.63 3.52 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-1.12% -5.60% -1.05% -0.35% -4.50% -3.60% -4.77% -22.73% 1.46% 0.00% 0.00%
Augmented Payout Ratio
-1.12% -5.60% -1.05% -0.35% -4.50% -3.60% -4.77% -22.73% 1.46% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

WW International’s latest quarter shows a much better operating cash picture than its reported earnings suggest, but the balance sheet remains highly leveraged and still carries negative shareholder equity. For Q1 2025, revenue was $186.6 million, down slightly from Q1 2024’s $206.5 million, while the company posted a net loss of $72.6 million versus a much larger loss of $347.9 million in the year-ago quarter. The quarter’s cash flow statement also showed $15.0 million of operating cash flow, a meaningful improvement from the prior quarter and from the negative cash burn seen earlier in 2024.

Looking across the last four years, the main story is one of revenue decline from 2023 levels, repeated restructuring/impairment charges, and heavy debt loads. WW generated over $200 million in several 2023 quarters, but revenue has generally trended lower into 2024 and early 2025. At the same time, the company has continued to report large impairment charges, high marketing spend, and substantial interest expense, all of which have weighed on profitability.

  • Q1 2025 operating cash flow improved to $15.0 million, a solid rebound from Q4 2024’s $4.6 million and a big swing from the negative operating cash flow in Q2 2024.
  • The company generated positive gross profit of $132.9 million in Q1 2025, showing the core business still produces healthy gross margin before overhead and interest.
  • Q1 2025 net income improved sharply versus Q1 2024, narrowing the loss from -$347.9 million to -$72.6 million.
  • Cash and equivalents rose to $236.3 million at the end of Q1 2025, up from $57.2 million in Q3 2024 and $66.6 million in Q1 2024.
  • The company had strong operating cash generation in some earlier quarters, including $25.9 million in Q3 2023 and $7.8 million in Q4 2023, showing the business can still produce cash in better periods.
  • Revenue in Q1 2025 was $186.6 million, modestly above Q4 2024 but still below the $200 million+ range seen in several quarters of 2023 and mid-2024.
  • Marketing and SG&A remain large expense categories, with Q1 2025 marketing expense at $78.8 million and SG&A at $46.8 million.
  • The company continued to invest modestly in the business, with Q1 2025 capital spending of $3.2 million, similar to recent quarters.
  • Weighted average shares outstanding have been relatively stable around 80 million, so dilution appears controlled over the most recent quarters.
  • WW still reported a net loss of $72.6 million in Q1 2025, or -$0.91 per share.
  • The balance sheet remains extremely stretched: total liabilities were $1.88 billion versus total assets of only $696.9 million, leaving negative common equity of $1.18 billion.
  • Short-term debt was very high at $1.62 billion in Q1 2025, while long-term debt was shown at $0, suggesting a large near-term refinancing or classification risk.
  • Interest expense remains a major burden, totaling $27.6 million in Q1 2025 and pressuring the bottom line even when operations improve.
  • The company has posted repeated impairment charges over the last four years, including $27.5 million in Q1 2025 and much larger charges in earlier periods, which is a sign of ongoing balance-sheet and asset-value pressure.

Bottom line: WW International is showing signs of improved cash generation, which is encouraging, but investors should not ignore the still-heavy debt load, negative equity, and the fact that profits remain elusive. The near-term story looks more like a turnaround in progress than a fully repaired business.

07/11/26 01:23 AM 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, falling from $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%.

WW International's total liabilities were at $628.69 million at the end of 2025, a 62.2% decrease from 2024, and a 76.5% decrease since 2015.

In the past 10 years, WW International's cash and equivalents has ranged from $53.02 million in 2024 to $241.53 million in 2015, and is currently $160.28 million as of their latest financial filing in 2025.

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 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners