WW International Inc
NASDAQ:WW

Watchlist Manager
WW International Inc Logo
WW International Inc
NASDAQ:WW
Watchlist
Price: 0.2789 USD -9.74% Market Closed
Market Cap: 22.4m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

0
Revenue
+0%
3Y
-35%
5Y
-47%
10Y
-45%
0
Operating Income
+0%
3Y
-33%
5Y
-61%
10Y
-63%
0
Net Income
+0%
3Y
-
5Y
-
10Y
-

Earnings Waterfall
WW International Inc

Revenue
765.9m USD
Cost of Revenue
-235.6m USD
Gross Profit
530.4m USD
Operating Expenses
-415.2m USD
Operating Income
115.1m USD
Other Expenses
-185.5m USD
Net Income
-70.4m USD

Income Statement
WW International Inc

Rotate your device to view
Income Statement
Currency: USD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Interest Expense
122
128
125
122
121
119
117
115
113
112
110
113
121
129
138
142
142
141
138
135
132
128
125
123
121
110
100
88
77
76
78
81
85
90
94
96
98
102
106
109
112
Revenue
1 393
N/A
1 305
-6%
1 233
-6%
1 164
-6%
1 149
-1%
1 149
N/A
1 157
+1%
1 165
+1%
1 187
+2%
1 219
+3%
1 262
+4%
1 307
+4%
1 386
+6%
1 454
+5%
1 496
+3%
1 514
+1%
1 469
-3%
1 428
-3%
1 411
-1%
1 413
+0%
1 451
+3%
1 415
-2%
1 387
-2%
1 378
-1%
1 310
-5%
1 287
-2%
1 260
-2%
1 211
-4%
1 178
-3%
1 137
-4%
1 093
-4%
1 040
-5%
985
-5%
942
-4%
908
-4%
890
-2%
854
-4%
829
-3%
807
-3%
786
-3%
766
-3%
Gross Profit
Cost of Revenue
(656)
(634)
(614)
(590)
(583)
(581)
(581)
(579)
(587)
(591)
(601)
(614)
(637)
(649)
(653)
(648)
(623)
(611)
(614)
(627)
(654)
(640)
(616)
(600)
(549)
(536)
(521)
(484)
(465)
(447)
(428)
(417)
(404)
(381)
(356)
(339)
(302)
(284)
(271)
(248)
(236)
Gross Profit
737
N/A
671
-9%
620
-8%
574
-7%
567
-1%
568
+0%
576
+1%
586
+2%
600
+2%
628
+5%
661
+5%
693
+5%
750
+8%
805
+7%
844
+5%
866
+3%
846
-2%
817
-3%
797
-3%
787
-1%
797
+1%
776
-3%
771
-1%
778
+1%
760
-2%
752
-1%
740
-2%
727
-2%
713
-2%
690
-3%
664
-4%
623
-6%
581
-7%
561
-3%
551
-2%
550
0%
552
+0%
546
-1%
537
-2%
538
+0%
530
-1%
Operating Income
Operating Expenses
(422)
(352)
(284)
(208)
(253)
(300)
(349)
(385)
(382)
(388)
(396)
(412)
(459)
(461)
(472)
(477)
(493)
(486)
(489)
(494)
(502)
(531)
(527)
(548)
(556)
(543)
(541)
(530)
(541)
(489)
(485)
(497)
(461)
(468)
(483)
(471)
(472)
(456)
(452)
(433)
(415)
Selling, General & Administrative
(371)
(252)
(137)
(3)
(50)
(99)
(147)
(194)
(242)
(293)
(349)
(412)
(437)
(461)
(472)
(477)
(493)
(486)
(489)
(494)
(502)
(531)
(527)
(548)
(556)
(543)
(541)
(530)
(506)
(489)
(485)
(497)
(461)
(468)
(483)
(471)
(472)
(456)
(452)
(433)
(415)
Other Operating Expenses
(52)
(101)
(147)
(205)
(203)
(200)
(201)
(190)
(141)
(95)
(47)
0
(22)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(35)
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
315
N/A
319
+1%
335
+5%
366
+9%
313
-14%
269
-14%
227
-15%
201
-12%
217
+8%
240
+10%
265
+10%
281
+6%
290
+3%
344
+18%
372
+8%
389
+5%
354
-9%
332
-6%
307
-7%
293
-5%
295
+1%
245
-17%
244
0%
230
-6%
204
-11%
209
+2%
198
-5%
197
-1%
172
-12%
201
+17%
180
-11%
126
-30%
120
-5%
93
-22%
68
-27%
80
+17%
80
+0%
90
+12%
85
-5%
105
+24%
115
+10%
Pre-Tax Income
Interest Income Expense
(129)
(128)
(125)
(122)
(121)
(119)
(117)
(115)
(113)
(112)
(110)
(113)
(121)
(129)
(138)
(142)
(142)
(141)
(138)
(135)
(132)
(128)
(125)
(123)
(121)
(110)
(100)
(88)
(77)
(76)
(78)
(81)
(85)
(90)
(94)
(96)
(98)
(102)
(106)
(109)
(112)
Non-Reccuring Items
9
16
17
18
10
3
2
0
0
2
2
(22)
0
(24)
(24)
0
(5)
(5)
(5)
(5)
(4)
(8)
(10)
(14)
(10)
(35)
(38)
(30)
0
(46)
(359)
(410)
(440)
(401)
(91)
(57)
(298)
(298)
(363)
(341)
(102)
Total Other Income
(4)
(3)
(2)
(2)
(1)
(2)
(1)
(2)
(2)
(1)
(1)
(1)
0
(1)
(2)
(3)
(3)
(2)
(3)
(2)
(2)
(2)
0
(0)
(0)
(0)
(1)
(1)
(2)
(3)
(4)
(2)
(1)
1
2
(0)
1
1
(4)
0
(4)
Pre-Tax Income
191
N/A
203
+7%
225
+11%
261
+16%
201
-23%
151
-25%
110
-27%
84
-24%
102
+21%
129
+26%
154
+20%
145
-6%
170
+17%
189
+11%
208
+10%
244
+18%
204
-16%
184
-10%
162
-12%
151
-7%
158
+5%
107
-32%
110
+3%
93
-16%
73
-21%
63
-13%
60
-5%
77
+28%
93
+20%
75
-19%
(261)
N/A
(367)
-40%
(407)
-11%
(397)
+3%
(115)
+71%
(74)
+36%
(315)
-328%
(310)
+1%
(389)
-25%
(345)
+11%
(103)
+70%
Net Income
Tax Provision
(48)
(38)
(30)
(23)
(21)
(16)
(9)
(17)
(13)
(25)
(41)
(56)
(53)
(46)
(39)
(23)
(33)
(30)
(30)
(32)
(34)
(23)
(18)
(18)
(10)
(6)
(10)
(10)
(16)
(12)
72
110
45
90
58
(39)
(26)
(59)
(70)
(1)
32
Income from Continuing Operations
143
165
195
238
180
135
101
68
89
104
114
89
118
143
169
221
171
154
131
119
124
84
92
75
63
58
50
67
77
63
(189)
(257)
(362)
(306)
(57)
(112)
(341)
(369)
(459)
(346)
(70)
Income to Minority Interest
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
Net Income (Common)
143
N/A
165
+16%
195
+18%
238
+22%
181
-24%
135
-25%
101
-25%
68
-33%
89
+32%
104
+16%
114
+10%
164
+44%
192
+17%
218
+13%
243
+12%
224
-8%
174
-22%
157
-10%
134
-15%
120
-11%
124
+4%
84
-32%
92
+9%
75
-18%
63
-16%
58
-8%
50
-14%
67
+35%
77
+15%
63
-18%
(189)
N/A
(257)
-36%
(362)
-41%
(306)
+15%
(57)
+82%
(112)
-98%
(341)
-204%
(369)
-8%
(459)
-24%
(346)
+25%
(70)
+80%
EPS (Diluted)
2.52
N/A
2.88
+14%
3.4
+18%
4.04
+19%
2.84
-30%
2.04
-28%
1.53
-25%
1.03
-33%
1.35
+31%
1.53
+13%
1.65
+8%
2.39
+45%
2.76
+15%
3.09
+12%
3.45
+12%
3.19
-8%
2.59
-19%
2.27
-12%
1.92
-15%
1.72
-10%
1.84
+7%
1.21
-34%
1.31
+8%
1.07
-18%
0.9
-16%
0.82
-9%
0.7
-15%
0.95
+36%
1.09
+15%
0.9
-17%
-2.69
N/A
-3.65
-36%
-5.14
-41%
-3.89
+24%
-0.7
+82%
-1.46
-109%
-4.32
-196%
-4.62
-7%
-5.75
-24%
-4.34
+25%
-0.88
+80%

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 254,800+ value investors using Alpha Spread
Create a 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

© 2025 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.