Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
WW International Inc banner

WW International Inc
NASDAQ:WW

Watchlist Manager
WW International Inc Logo
WW International Inc
NASDAQ:WW
Watchlist
Price: 22.67 USD -4.55% Market Closed
Market Cap: $226.5m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Cash Flow Statement

Operating Cash Flow
+
3Y
-
5Y
-
10Y
-
Investing Cash Flow
+
3Y
+67%
5Y
+78%
10Y
+74%
Financing Cash Flow
+
3Y
-
5Y
-
10Y
-

Cash Flow Statement
WW International Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Jan-2004 Apr-2004 Jul-2004 Oct-2004 Jan-2005 Apr-2005 Jul-2005 Oct-2005 Dec-2005 Apr-2006 Jul-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Jan-2009 Apr-2009 Jul-2009 Oct-2009 Jan-2010 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Dec-2016 Apr-2017 Jul-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
147
0
0
0
144
0
0
0
144
0
0
0
183
0
0
0
174
0
0
0
210
0
0
0
201
0
0
0
204
0
0
0
175
0
0
0
193
0
0
0
304
55
132
199
257
252
239
232
203
175
165
142
118
91
64
48
33
28
30
43
68
89
104
114
163
192
217
243
224
174
157
134
119
124
84
92
75
63
58
50
67
77
63
(189)
(251)
(362)
(306)
(57)
(112)
(341)
(369)
(459)
(346)
(70)
1 098
1 087
Depreciation & Amortization
13
0
0
0
5
0
0
0
6
0
0
0
9
0
0
0
13
0
0
0
13
0
0
0
19
0
0
0
25
0
0
0
28
0
0
0
29
0
0
0
31
9
18
27
37
39
41
43
48
49
50
51
49
52
54
54
53
52
51
52
53
53
52
52
51
49
47
45
44
44
45
45
45
46
47
49
51
52
52
51
49
46
45
45
44
45
46
50
52
51
48
42
38
34
34
50
Change in Deffered Taxes
(71)
0
0
0
5
0
0
0
17
0
0
0
22
0
0
0
11
0
0
0
29
0
0
0
18
0
0
0
11
0
0
0
38
0
0
0
22
0
0
0
25
8
16
23
27
25
25
26
34
39
40
39
29
22
18
13
12
9
4
11
11
15
21
8
(48)
(53)
(58)
(53)
(14)
(14)
(17)
(21)
(9)
6
0
2
(1)
(17)
(11)
(17)
(16)
(21)
(34)
(113)
(151)
(147)
(136)
(51)
20
5
11
11
(27)
(11)
(16)
(14)
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
0
0
0
12
0
0
0
11
0
0
0
9
0
0
0
9
0
0
0
9
11
13
15
9
9
7
5
4
4
6
9
11
11
11
11
25
26
25
22
7
6
6
12
15
17
20
21
20
21
20
20
20
20
53
54
55
56
26
23
21
21
15
15
13
11
16
15
15
15
11
9
8
6
7
2
Other Non-Cash Items
26
0
0
0
28
0
0
0
64
6
0
0
26
0
0
0
85
0
0
0
20
0
0
0
23
0
0
0
20
0
0
0
19
0
0
0
24
0
0
0
33
8
18
23
29
29
47
45
51
40
20
31
25
30
25
16
30
35
37
33
20
20
20
25
52
57
64
63
39
36
35
40
40
44
80
81
87
83
78
72
67
65
58
373
427
425
400
82
34
291
291
355
328
97
(1 080)
(1 149)
Cash Taxes Paid
40
0
0
0
76
0
0
0
60
0
0
0
53
0
0
0
80
0
0
0
92
0
0
0
90
0
0
0
133
0
0
0
86
0
0
0
75
0
0
0
145
0
0
0
133
0
0
0
87
0
0
0
35
0
0
0
26
0
0
0
26
0
0
0
27
0
0
0
12
0
0
0
21
0
0
0
25
0
0
0
41
0
0
0
26
0
0
0
31
0
0
0
11
0
0
0
Cash Interest Paid
55
0
0
0
42
0
0
0
39
0
0
0
14
0
0
0
18
0
0
0
44
0
0
0
94
0
0
0
97
0
0
0
82
0
0
0
72
0
0
0
53
0
0
0
69
0
0
0
89
0
0
0
107
0
0
0
118
0
0
0
89
0
0
0
115
0
0
0
120
0
0
0
130
0
0
0
137
0
0
0
79
0
0
0
76
0
0
0
92
0
0
0
97
0
0
0
Change in Working Capital
6
139
142
168
(16)
193
191
209
3
217
246
244
18
281
288
293
13
290
284
275
(6)
267
294
297
57
322
300
287
(19)
245
225
249
5
220
248
258
14
402
392
422
14
247
146
49
(13)
3
(16)
1
(13)
(14)
16
(20)
11
(51)
(48)
(68)
(73)
(18)
(47)
(43)
(32)
(59)
(26)
11
5
8
22
(5)
3
(11)
(13)
(5)
(13)
(36)
(61)
(65)
(75)
(65)
(49)
(21)
(9)
(8)
13
(4)
8
100
19
(30)
13
(8)
16
37
(10)
(16)
(38)
5
Cash from Operating Activities
122
N/A
139
+15%
142
+2%
168
+18%
165
-2%
193
+17%
191
-1%
209
+10%
233
+12%
223
-5%
246
+11%
244
-1%
258
+6%
275
+7%
288
+4%
293
+2%
297
+1%
290
-2%
284
-2%
275
-3%
266
-3%
267
+0%
294
+10%
297
+1%
319
+7%
322
+1%
300
-7%
287
-4%
241
-16%
245
+2%
225
-8%
249
+11%
266
+6%
220
-17%
248
+12%
258
+4%
282
+9%
402
+43%
392
-2%
422
+7%
407
-3%
326
-20%
330
+1%
321
-3%
337
+5%
347
+3%
335
-3%
347
+4%
324
-7%
289
-11%
291
+1%
243
-16%
232
-5%
143
-38%
112
-22%
63
-44%
55
-13%
106
+93%
75
-29%
96
+28%
119
+24%
118
-1%
171
+45%
210
+23%
222
+6%
254
+14%
293
+16%
292
0%
296
+1%
229
-22%
207
-10%
193
-7%
182
-5%
184
+1%
150
-18%
158
+5%
136
-14%
116
-15%
127
+10%
134
+6%
157
+17%
159
+1%
145
-8%
112
-23%
77
-32%
60
-21%
23
-62%
(5)
N/A
7
N/A
(3)
N/A
(4)
-61%
(14)
-221%
(17)
-24%
34
N/A
(2)
N/A
(21)
-1 103%
Investing Cash Flow
Capital Expenditures
(4)
(4)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(6)
(7)
(8)
(10)
(14)
(18)
(22)
(28)
(30)
(31)
(34)
(31)
(30)
(32)
(32)
(32)
(35)
(32)
(32)
(31)
(27)
(23)
(20)
(19)
(20)
(22)
(25)
(33)
(37)
(45)
(59)
(63)
(69)
(79)
(81)
(82)
(78)
(62)
(45)
(36)
(36)
(52)
(57)
(60)
(53)
(36)
(34)
(30)
(34)
(34)
(36)
(36)
(39)
(41)
(38)
(43)
(42)
(47)
(50)
(50)
(49)
(48)
(58)
(58)
(56)
(50)
(40)
(35)
(37)
(38)
(37)
(38)
(38)
(38)
(39)
(39)
(37)
(36)
(31)
(27)
(21)
(16)
(15)
(13)
(13)
Other Items
(116)
(72)
(69)
(76)
(69)
(23)
(199)
(178)
(207)
(202)
(57)
(87)
(59)
(64)
(90)
(79)
(382)
(381)
(323)
(378)
(140)
(140)
(156)
(83)
(17)
(30)
(41)
(40)
(41)
(28)
(1)
(1)
(0)
(0)
0
(0)
(7)
(6)
(7)
(7)
(0)
(1)
(0)
(17)
(31)
(66)
(65)
(92)
(83)
(60)
(65)
(25)
(17)
(8)
(4)
(1)
(4)
(1)
(4)
(3)
(3)
(3)
(0)
(0)
(0)
(0)
(10)
(13)
(17)
(17)
(7)
(4)
(5)
(10)
(10)
(10)
(15)
(21)
(22)
(25)
(15)
(9)
(7)
(5)
(4)
(0)
(38)
(38)
(38)
(38)
(0)
(0)
(0)
(0)
(0)
(1)
Cash from Investing Activities
(120)
N/A
(76)
+37%
(74)
+2%
(81)
-10%
(74)
+9%
(28)
+63%
(205)
-638%
(183)
+10%
(212)
-16%
(206)
+3%
(62)
+70%
(93)
-50%
(66)
+29%
(72)
-9%
(100)
-39%
(92)
+8%
(400)
-333%
(403)
-1%
(350)
+13%
(408)
-16%
(171)
+58%
(174)
-1%
(187)
-8%
(113)
+40%
(49)
+57%
(62)
-26%
(73)
-18%
(74)
-2%
(72)
+3%
(60)
+18%
(32)
+46%
(28)
+13%
(24)
+15%
(21)
+13%
(19)
+6%
(20)
-5%
(29)
-41%
(31)
-9%
(40)
-28%
(44)
-10%
(45)
-3%
(60)
-32%
(63)
-6%
(86)
-36%
(110)
-28%
(147)
-34%
(148)
-1%
(169)
-15%
(145)
+14%
(105)
+28%
(101)
+4%
(61)
+39%
(69)
-13%
(65)
+6%
(64)
+1%
(54)
+15%
(40)
+26%
(36)
+11%
(34)
+6%
(37)
-10%
(38)
-1%
(39)
-4%
(37)
+6%
(39)
-7%
(41)
-4%
(38)
+7%
(52)
-37%
(55)
-5%
(64)
-17%
(68)
-5%
(57)
+15%
(53)
+7%
(53)
+1%
(67)
-28%
(68)
-1%
(66)
+3%
(66)
+1%
(61)
+7%
(57)
+6%
(61)
-7%
(53)
+14%
(45)
+14%
(45)
0%
(43)
+6%
(43)
+1%
(39)
+8%
(77)
-96%
(76)
+2%
(75)
+1%
(69)
+7%
(27)
+61%
(21)
+21%
(16)
+23%
(15)
+10%
(13)
+13%
(14)
-11%
Financing Cash Flow
Net Issuance of Common Stock
(26)
(51)
(38)
(23)
(23)
2
2
2
(27)
(69)
(92)
(148)
(175)
(147)
(141)
(94)
(171)
(162)
(258)
(281)
(146)
(1 170)
(1 054)
(1 014)
(1 015)
17
(38)
(107)
(108)
(113)
(61)
0
0
0
(28)
(77)
(107)
(123)
(72)
(23)
7
(692)
(1 494)
(1 493)
(1 492)
(773)
13
18
16
14
7
1
1
0
1
0
42
0
42
42
0
1
1
5
6
20
28
33
33
19
10
1
1
1
3
3
8
11
10
10
4
2
0
0
0
0
0
1
1
1
1
0
0
0
0
0
Net Issuance of Debt
10
(9)
(15)
(36)
(35)
(52)
8
12
(33)
(21)
(64)
(19)
(4)
(43)
51
(95)
278
281
266
455
103
1 146
1 016
870
799
(230)
(134)
(44)
(1)
(20)
(100)
(168)
(195)
(155)
(124)
(86)
(88)
(163)
(244)
(322)
(313)
500
1 331
1 348
1 355
649
(94)
(21)
(18)
(18)
(24)
(24)
(30)
(89)
(166)
(117)
(110)
(195)
(117)
(213)
(213)
(69)
(142)
(94)
(154)
(193)
(134)
(148)
(83)
(77)
(127)
(108)
(177)
(10)
(108)
(127)
(96)
(244)
(67)
(50)
(64)
(45)
(55)
(53)
0
0
0
0
0
0
0
0
0
171
171
171
Cash Paid for Dividends
(2)
(3)
(3)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
(18)
(35)
(52)
(69)
(65)
(62)
(59)
(55)
(56)
(56)
(55)
(55)
(54)
(54)
(54)
(54)
(54)
(54)
(53)
(53)
(52)
(52)
(52)
(52)
(48)
(45)
(52)
(39)
(39)
(39)
(30)
(30)
(20)
(10)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other
(3)
0
0
(4)
(1)
0
(2)
(43)
0
(46)
(45)
(3)
(2)
(0)
0
(0)
(4)
(3)
(4)
(3)
4
(1)
0
8
6
10
10
5
4
6
1
0
2
(1)
(6)
(9)
(9)
(8)
5
7
6
(18)
(22)
(23)
(22)
1
(43)
(42)
(43)
(43)
0
0
0
0
0
0
0
0
1
1
1
(0)
(4)
(5)
(63)
(64)
(71)
(79)
(25)
(23)
(18)
(10)
(7)
(7)
(7)
(8)
(8)
(7)
(44)
(51)
(52)
(52)
(12)
(5)
(5)
(5)
(5)
(5)
(3)
(3)
(18)
(18)
(17)
(17)
(18)
(18)
Cash from Financing Activities
(21)
N/A
(66)
-210%
(60)
+10%
(64)
-7%
(61)
+5%
(51)
+17%
8
N/A
(29)
N/A
(60)
-104%
(135)
-127%
(201)
-49%
(169)
+16%
(180)
-6%
(191)
-6%
(90)
+53%
(189)
-111%
103
N/A
116
+13%
(13)
N/A
137
N/A
(91)
N/A
(94)
-3%
(103)
-10%
(198)
-92%
(269)
-36%
(258)
+4%
(217)
+16%
(201)
+7%
(160)
+20%
(182)
-13%
(214)
-18%
(222)
-3%
(247)
-11%
(210)
+15%
(212)
-1%
(225)
-6%
(257)
-14%
(347)
-35%
(363)
-5%
(391)
-7%
(352)
+10%
(262)
+26%
(233)
+11%
(214)
+8%
(211)
+1%
(161)
+24%
(163)
-1%
(85)
+48%
(74)
+12%
(77)
-4%
(37)
+53%
(33)
+10%
(29)
+11%
(88)
-201%
(165)
-87%
(117)
+29%
(69)
+41%
(153)
-123%
(75)
+51%
(171)
-128%
(212)
-24%
(68)
+68%
(144)
-111%
(94)
+35%
(212)
-126%
(237)
-12%
(177)
+25%
(194)
-9%
(74)
+62%
(82)
-10%
(135)
-66%
(116)
+14%
(183)
-58%
(16)
+91%
(112)
-601%
(132)
-17%
(96)
+27%
(241)
-152%
(101)
+58%
(90)
+10%
(112)
-23%
(95)
+15%
(67)
+29%
(58)
+14%
(5)
+92%
(5)
-7%
(5)
-1%
(5)
+11%
(3)
+39%
(3)
+4%
(18)
-564%
(18)
-2%
(17)
+3%
155
N/A
154
-1%
154
+0%
Change in Cash
Effect of Foreign Exchange Rates
(1)
1
2
2
4
3
2
3
4
3
3
2
(0)
0
(2)
(3)
(3)
(1)
(0)
1
3
1
3
4
2
4
3
(3)
(1)
(4)
(0)
5
4
1
(4)
(2)
(2)
3
6
1
0
0
(0)
2
1
(2)
(1)
0
1
4
3
(3)
(7)
(11)
(10)
(8)
(6)
0
(2)
(1)
(2)
(3)
0
2
4
5
(0)
(2)
(3)
(5)
(2)
(4)
(1)
(1)
0
5
8
7
6
2
(5)
(4)
(10)
(12)
(5)
(3)
2
4
2
0
(0)
2
(2)
1
4
2
Net Change in Cash
(21)
N/A
(2)
+89%
11
N/A
24
+127%
34
+41%
118
+247%
(4)
N/A
(1)
+76%
(34)
-3 310%
(116)
-239%
(14)
+88%
(17)
-21%
12
N/A
13
+11%
96
+646%
9
-90%
(4)
N/A
3
N/A
(80)
N/A
6
N/A
6
+5%
1
-87%
7
+725%
(10)
N/A
2
N/A
6
+139%
13
+138%
9
-31%
8
-18%
1
-93%
(21)
N/A
5
N/A
(1)
N/A
(8)
-583%
12
N/A
10
-18%
(5)
N/A
26
N/A
(5)
N/A
(11)
-129%
10
N/A
4
-59%
33
+720%
23
-29%
17
-27%
37
+119%
24
-36%
94
+292%
104
+12%
110
+6%
157
+42%
146
-7%
127
-13%
(21)
N/A
(127)
-516%
(115)
+9%
(60)
+48%
(83)
-40%
(35)
+58%
(113)
-221%
(133)
-17%
7
N/A
(10)
N/A
79
N/A
(26)
N/A
(17)
+32%
63
N/A
41
-34%
154
+271%
76
-51%
13
-83%
19
+53%
(54)
N/A
99
N/A
(30)
N/A
(35)
-16%
(17)
+51%
(179)
-959%
(25)
+86%
(16)
+35%
(12)
+25%
14
N/A
23
+60%
0
-100%
25
+40 116%
13
-46%
(57)
N/A
(81)
-41%
(69)
+15%
(74)
-8%
(49)
+34%
(50)
-3%
(53)
-5%
175
N/A
143
-18%
120
-16%
Free Cash Flow
Free Cash Flow
118
N/A
135
+15%
137
+1%
163
+19%
160
-2%
188
+18%
186
-1%
204
+10%
228
+12%
218
-5%
241
+11%
237
-2%
251
+6%
268
+6%
277
+4%
279
+1%
279
0%
268
-4%
256
-4%
245
-4%
235
-4%
233
-1%
263
+13%
267
+2%
287
+7%
290
+1%
268
-7%
253
-6%
210
-17%
214
+2%
195
-9%
223
+14%
242
+9%
200
-17%
228
+14%
238
+4%
260
+9%
377
+45%
359
-5%
385
+7%
362
-6%
266
-26%
267
+0%
252
-6%
258
+2%
266
+3%
253
-5%
270
+7%
262
-3%
245
-7%
256
+4%
208
-19%
180
-13%
87
-52%
53
-39%
10
-81%
19
+83%
71
+284%
45
-37%
62
+38%
85
+37%
82
-3%
134
+64%
171
+27%
182
+6%
216
+19%
250
+16%
251
+0%
249
-1%
179
-28%
157
-12%
143
-9%
134
-6%
126
-6%
92
-27%
102
+11%
86
-16%
76
-11%
92
+21%
97
+5%
120
+23%
122
+2%
107
-12%
75
-30%
38
-49%
21
-45%
(16)
N/A
(42)
-170%
(30)
+30%
(33)
-13%
(31)
+7%
(35)
-12%
(33)
+4%
19
N/A
(15)
N/A
(35)
-137%

See Also

Summary
WW intrinsic value, competitors valuation, and company profile.
DCF Valuation
WW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WW stock valuation using valuation multiples.
Wall Street Estimates
WW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 317,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.