WW International, Inc.
Consumer CyclicalNASDAQ:WW · NASDAQ Global Select
-$1.03 today
Vol 0.14M · Avg 0.38M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$692.3M of revenue converted into $1.1B of net income for the selected period. Gross margin is 68.5% and net margin is 151.9%, showing how much revenue survives after costs and taxes. EPS is $3.26, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $710.6M -9.6% | $785.9M -11.6% | $889.6M -14.5% | $1.0B -14.1% | $1.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $200.1M -20.8% | $252.8M -29.8% | $360.2M -13.9% | $418.5M -13.6% | $484.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $510.5M -4.2% | $533.1M +0.7% | $529.3M -14.8% | $621.4M -14.5% | $726.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 71.8% +4.0pp | 67.8% +8.3pp | 59.5% -0.3pp | 59.8% -0.2pp | 60.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $42.4M +0.5% | $42.2M -11.0% | $47.4M | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $421.7M +2.3% | $412.1M -9.6% | $455.9M -10.4% | $508.6M -4.0% | $530.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $464.1M +2.2% | $454.3M -9.7% | $503.3M -44.4% | $905.4M +70.8% | $530.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $67.7M +79.1% | $37.8M -28.0% | $52.5M +19.8% | $43.8M -9.8% | $48.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.2B +716.1% | -$198.4M -365.5% | $74.7M +130.9% | -$241.9M -213.3% | $213.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 172.0% +197.3pp | -25.2% -33.7pp | 8.4% +31.7pp | -23.3% -40.9pp | 17.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $46.4M -41.1% | $78.8M +203.5% | $26.0M +109.1% | -$284.0M -244.4% | $196.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 6.5% -3.5pp | 10.0% +7.1pp | 2.9% +30.2pp | -27.3% -43.5pp | 16.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $63.4M -41.8% | $109.0M +13.6% | $95.9M +18.2% | $81.1M -7.7% | $87.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $1.0B +346.5% | -$424.0M -325.7% | -$99.6M -20.2% | -$82.8M +30.8% | -$119.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.1B +416.2% | -$345.2M -368.8% | -$73.6M +79.9% | -$366.8M -576.5% | $77.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 153.6% +197.5pp | -43.9% -35.6pp | -8.3% +27.0pp | -35.3% -41.6pp | 6.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $35.4M +6639.0% | $526.0K -98.6% | $38.6M +135.1% | -$109.9M -1215.9% | $9.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.1B +405.5% | -$345.7M -208.0% | -$112.3M +56.3% | -$256.9M -482.7% | $67.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 148.6% +192.6pp | -44.0% -31.4pp | -12.6% +12.1pp | -24.7% -30.2pp | 5.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $106 +2535.3% | -$4 -197.3% | -$1 +59.2% | -$4 -472.9% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $106 +2535.3% | -$4 -197.3% | -$1 +59.2% | -$4 -476.8% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $10.0M -87.4% | $79.6M +3.8% | $76.7M +9.0% | $70.3M +1.0% | $69.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $10.0M -87.4% | $79.6M +3.8% | $76.7M +9.0% | $70.3M -0.6% | $70.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Caleres, Inc.
NYSE:CAL
$491.75M
Genesco Inc.
NYSE:GCO
$471.88M
Haverty Furniture Companies, Inc.
NYSE:HVT
$381.94M
Barnes & Noble Education, Inc.
NYSE:BNED
$381.37M
MasterCraft Boat Holdings, Inc.
NASDAQ:MCFT
$378.02M
Holley Inc.
NYSE:HLLY
$306.94M
Motorcar Parts of America, Inc.
NASDAQ:MPAA
$285.58M
Niu Technologies
NASDAQ:NIU
$180.40M
Innoviz Technologies Ltd.
NASDAQ:INVZ
$136.69M
Empery Digital Inc.
NASDAQ:EMPD
$101.48M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WW generate?
WW International, Inc. (WW) reported $710.64M of revenue in fiscal 2025.
Is WW profitable?
WW International, Inc. (WW) reported $1.06B of net income, with a net margin of 148.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.