WW INTERNATIONAL, INC. Income Statement
WW|15 years of annual SEC 10-K data (FY2011-FY2025)
Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 15 fiscal years. All figures from audited SEC 10-K filings.
WW INTERNATIONAL, INC. reported $890M in revenue and $112M in net loss for FY2025. Revenue has declined at a 3.2% compound annual rate over the past 14 years.
Based on SEC 10-K filings.
Key Data Points
- Altman Z-Score 0.80 (distress zone, below 1.8 threshold)
- High earnings quality (cash-backed earnings)
Data sourced from SEC EDGAR filings. Not investment advice.
| Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $889.6M | $1.0B | $1.2B | $1.4B | $1.4B | $1.5B | $1.3B | $1.2B | $1.2B | $1.5B | $1.7B | $1.8B | $1.8B | $1.5B | $1.4B |
| Cost of Revenue | $360.2M | $418.5M | $484.5M | $600.3M | $626.7M | $647.7M | $614.3M | $579.4M | $112.4M | $142.0M | $164.6M | $186.3M | $718.3M | $621.7M | $634.9M |
| Gross Profit | $529.3M | $621.4M | $726.7M | $777.8M | $786.7M | $866.4M | $692.6M | $585.5M | $574.1M | $802.6M | $1.0B | $1.1B | $1.1B | $790.6M | $728.0M |
| SG&A Expense | $217.6M | $263.8M | $268.6M | $297.3M | $254.7M | $251.1M | $211.2M | $190.3M | $205.0M | $241.0M | $247.7M | $229.3M | $209.3M | $183.2M | $170.8M |
| Operating Income | $22.3M | -$284.0M | $196.6M | $216.2M | $288.0M | $389.0M | $267.3M | $200.8M | $168.1M | $299.3M | $457.8M | $510.8M | $546.3M | $390.3M | $356.6M |
| Interest Expense | $108.8M | $81.1M | $87.9M | $123.3M | $135.3M | $142.3M | $112.8M | - | - | - | - | - | - | - | - |
| Income Tax | $38.6M | -$109.9M | $9.9M | $17.5M | $31.5M | $20.5M | -$18.2M | $16.6M | $22.8M | $65.9M | $129.6M | $159.5M | $178.7M | $120.7M | $115.6M |
| Net Income | -$112.3M | -$256.9M | $67.1M | $75.1M | $119.6M | $223.7M | $163.5M | $67.7M | $32.9M | $117.8M | $202.7M | $257.4M | $304.9M | $194.2M | $177.3M |
| EPS (Basic) | -$1.46 | -$3.65 | $0.96 | $1.11 | $1.78 | $3.38 | $2.54 | $1.06 | $0.56 | $2.08 | $3.61 | $4.27 | $4.16 | $2.57 | $2.30 |
| EPS (Diluted) | -$1.46 | -$3.65 | $0.95 | $1.07 | $1.72 | $3.19 | $2.40 | $1.03 | $0.56 | $2.08 | $3.60 | $4.23 | $4.11 | $2.56 | $2.30 |
| Shares Outstanding | 76.7M | 70.3M | 70.7M | 70.0M | 69.5M | 70.1M | 68.2M | 65.9M | 59.0M | 56.7M | 56.4M | 60.9M | 74.1M | 75.9M | 77.1M |
| Gross Margin | 59.5% | 59.8% | 60.0% | 56.4% | 55.7% | 57.2% | 53.0% | 50.3% | 49.3% | 54.2% | 58.1% | 59.5% | 57.8% | 54.4% | 52.0% |
| Operating Margin | 2.5% | -27.3% | 16.2% | 15.7% | 20.4% | 25.7% | 20.4% | 17.2% | 14.4% | 20.2% | 26.6% | 27.8% | 29.8% | 26.9% | 25.5% |
| Profit Margin | -12.6% | -24.7% | 5.5% | 5.5% | 8.5% | 14.8% | 12.5% | 5.8% | 2.8% | 8.0% | 11.8% | 14.0% | 16.6% | 13.4% | 12.7% |