Income Statement

Revenue

-33%

-47%

10Y

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
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	4	8	13	0	17	18	19	21	28	35	42	50	63	81	96	109	109	102	95	93	84	79	75	67	69	71	74	76	76	71	66	60	55	64	73	91	97	98	99	93	98	98	107	116	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	95	79
Revenue	624 N/A	664 +6%	720 +8%	765 +6%	810 +6%	849 +5%	890 +5%	918 +3%	944 +3%	974 +3%	980 +1%	1 008 +3%	1 025 +2%	1 074 +5%	1 121 +4%	1 133 +1%	1 151 +2%	1 163 +1%	1 172 +1%	1 199 +2%	1 233 +3%	1 291 +5%	1 356 +5%	1 409 +4%	1 467 +4%	1 505 +3%	1 519 +1%	1 534 +1%	1 536 +0%	1 489 -3%	1 462 -2%	1 434 -2%	1 399 -2%	1 396 0%	1 401 +0%	1 407 +0%	1 452 +3%	1 567 +8%	1 677 +7%	1 775 +6%	1 833 +3%	1 819 -1%	1 818 0%	1 820 +0%	1 839 +1%	1 827 -1%	1 813 -1%	1 779 -2%	1 724 -3%	1 643 -5%	1 569 -4%	1 518 -3%	1 480 -3%	1 393 -6%	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%	753 -2%	732 -3%
Gross Profit
Cost of Revenue	(286)	(305)	(329)	(349)	(370)	(388)	(408)	(429)	(440)	(458)	(465)	(478)	(487)	(504)	(518)	(512)	(521)	(522)	(526)	(540)	(557)	(581)	(607)	(628)	(653)	(671)	(694)	(703)	(701)	(688)	(663)	(652)	(671)	(669)	(669)	(675)	(661)	(705)	(739)	(764)	(774)	(767)	(759)	(757)	(746)	(738)	(734)	(723)	(723)	(702)	(687)	(680)	(677)	(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)	(235)	(218)	(207)
Gross Profit	337 N/A	359 +7%	391 +9%	416 +7%	439 +6%	461 +5%	482 +5%	489 +1%	504 +3%	516 +2%	515 0%	530 +3%	538 +1%	569 +6%	604 +6%	621 +3%	631 +2%	641 +2%	646 +1%	659 +2%	676 +3%	710 +5%	749 +6%	781 +4%	814 +4%	834 +2%	824 -1%	831 +1%	835 +1%	801 -4%	799 0%	782 -2%	728 -7%	728 0%	732 +1%	732 +0%	791 +8%	862 +9%	938 +9%	1 010 +8%	1 059 +5%	1 053 -1%	1 059 +1%	1 063 +0%	1 094 +3%	1 089 0%	1 079 -1%	1 055 -2%	1 001 -5%	940 -6%	883 -6%	838 -5%	803 -4%	737 -8%	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%	531 -1%	535 +1%	526 -2%
Operating Income
Operating Expenses	(143)	(142)	(140)	(140)	(143)	(156)	(170)	(177)	(187)	(197)	(207)	(222)	(232)	(256)	(317)	(323)	(328)	(325)	(284)	(291)	(296)	(318)	(339)	(360)	(378)	(398)	(410)	(415)	(410)	(398)	(386)	(376)	(371)	(373)	(377)	(388)	(400)	(428)	(460)	(485)	(512)	(539)	(547)	(558)	(583)	(578)	(568)	(551)	(539)	(530)	(512)	(501)	(503)	(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)	(406)	(420)
Selling, General & Administrative	(143)	(142)	(140)	(140)	(143)	(156)	(170)	(177)	(188)	(197)	(207)	(222)	(232)	(256)	(317)	(323)	(328)	(325)	(284)	(290)	(296)	(318)	(339)	(357)	(378)	(398)	(410)	(416)	(410)	(398)	(386)	(376)	(371)	(373)	(377)	(388)	(400)	(428)	(460)	(485)	(303)	(539)	(547)	(558)	(354)	(578)	(568)	(551)	(539)	(531)	(512)	(501)	(503)	(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)	(376)	(354)
Research & Development	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	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	0	0	0	0	0	0	(15)	(22)
Depreciation & Amortization	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	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	0	0	0	0	0	0	(4)	(25)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(209)	0	0	0	(229)	0	0	0	0	0	0	0	0	(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	(10)	(19)
Operating Income	195 N/A	218 +12%	251 +15%	276 +10%	297 +8%	305 +3%	312 +2%	312 0%	316 +1%	319 +1%	308 -3%	308 0%	306 -1%	314 +3%	287 -8%	298 +4%	303 +1%	317 +5%	362 +14%	368 +2%	380 +3%	392 +3%	410 +5%	421 +3%	436 +4%	436 +0%	414 -5%	415 +0%	425 +2%	403 -5%	413 +2%	406 -2%	357 -12%	354 -1%	355 +0%	344 -3%	390 +13%	435 +11%	478 +10%	526 +10%	546 +4%	513 -6%	512 0%	505 -1%	511 +1%	511 +0%	512 +0%	504 -1%	462 -8%	410 -11%	371 -10%	337 -9%	299 -11%	315 +5%	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%	116 +11%	129 +11%	105 -19%
Pre-Tax Income
Interest Income Expense	(55)	(51)	(48)	(44)	(42)	(42)	(42)	(39)	(34)	(28)	(21)	(18)	(17)	(17)	(18)	(19)	(21)	(28)	(35)	(43)	(50)	(64)	(81)	(96)	(109)	(109)	(102)	(95)	(93)	(84)	(79)	(75)	(67)	(69)	(71)	(74)	(76)	(76)	(71)	(66)	(60)	(55)	(64)	(73)	(91)	(100)	(103)	(107)	(103)	(106)	(110)	(116)	(123)	(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)	(95)	(79)
Non-Reccuring Items	(5)	0	0	0	0	0	0	(47)	(47)	(51)	(51)	(4)	(4)	(1)	(1)	0	0	0	(1)	0	(1)	(4)	(3)	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(1)	0	(22)	(22)	(23)	(12)	9	9	11	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)	(103)	1 036	1 107
Total Other Income	(13)	(14)	(25)	(20)	(19)	(23)	(9)	(7)	(3)	4	3	4	5	0	(1)	(1)	(2)	(2)	0	1	1	1	1	3	3	6	6	2	2	(1)	(1)	1	0	0	(1)	(1)	(1)	0	1	0	(3)	(3)	(7)	(6)	(2)	(4)	0	(0)	(1)	0	(1)	(3)	(3)	(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)	(9)	(4)
Pre-Tax Income	122 N/A	153 +25%	177 +16%	211 +19%	236 +11%	241 +2%	261 +8%	219 -16%	232 +6%	244 +5%	240 -2%	290 +21%	290 0%	296 +2%	268 -9%	279 +4%	279 +0%	288 +3%	326 +13%	326 N/A	331 +1%	325 -2%	326 +0%	328 +0%	327 0%	332 +2%	317 -4%	322 +2%	334 +4%	318 -5%	333 +5%	333 0%	290 -13%	286 -2%	282 -1%	269 -5%	313 +16%	359 +15%	408 +14%	460 +13%	483 +5%	454 -6%	440 -3%	425 -3%	417 -2%	408 -2%	387 -5%	376 -3%	335 -11%	292 -13%	269 -8%	228 -15%	184 -19%	191 +4%	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%	1 060 N/A	1 130 +7%
Net Income
Tax Provision	25	12	2	(11)	(92)	(94)	(102)	(85)	(88)	(92)	(88)	(101)	(95)	(98)	(89)	(100)	(105)	(108)	(123)	(122)	(121)	(119)	(120)	(122)	(125)	(128)	(125)	(127)	(132)	(126)	(129)	(129)	(116)	(114)	(112)	(107)	(121)	(138)	(155)	(171)	(179)	(168)	(163)	(162)	(160)	(156)	(148)	(144)	(131)	(115)	(102)	(84)	(66)	(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	38	(43)
Income from Continuing Operations	147	164	179	200	144	147	160	134	144	152	151	190	195	198	180	179	174	180	203	204	210	207	207	206	201	204	193	195	202	192	204	204	175	172	170	162	193	222	253	289	304	286	277	263	257	252	239	232	205	178	167	144	118	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)	1 098	1 087
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	1	1	2	2	3	3	3	3	2	2	2	2	1	1	1	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	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	146 N/A	160 +10%	175 +10%	196 +12%	143 -27%	147 +3%	160 +9%	134 -16%	144 +7%	140 -3%	139 -1%	178 +28%	183 +3%	198 +8%	180 -9%	179 0%	174 -2%	180 +3%	203 +13%	204 +1%	210 +3%	207 -2%	207 +0%	206 -1%	201 -2%	205 +2%	193 -6%	197 +2%	204 +4%	194 -5%	207 +6%	206 0%	177 -14%	175 -1%	172 -1%	164 -5%	194 +18%	223 +15%	254 +14%	290 +14%	305 +5%	286 -6%	277 -3%	263 -5%	257 -2%	252 -2%	239 -5%	232 -3%	205 -12%	178 -13%	167 -6%	144 -13%	118 -18%	143 +21%	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%	1 098 N/A	1 087 -1%
EPS (Diluted)	1.31 N/A	1.45 +11%	1.59 +10%	1.79 +13%	1.31 -27%	1.35 +3%	1.46 +8%	1.22 -16%	1.31 +7%	1.29 -2%	1.29 N/A	1.66 +29%	1.71 +3%	1.89 +11%	1.7 -10%	1.7 N/A	1.67 -2%	1.77 +6%	2.02 +14%	2.08 +3%	2.11 +1%	2.41 +14%	2.6 +8%	2.58 -1%	2.48 -4%	2.57 +4%	2.43 -5%	2.51 +3%	2.6 +4%	2.52 -3%	2.66 +6%	2.67 +0%	2.3 -14%	2.26 -2%	2.19 -3%	2.17 -1%	2.56 +18%	3.02 +18%	3.42 +13%	3.92 +15%	4.11 +5%	3.86 -6%	4.84 +25%	4.69 -3%	4.23 -10%	4.46 +5%	4.25 -5%	4.12 -3%	3.63 -12%	3.14 -13%	2.94 -6%	2.54 -14%	2.08 -18%	2.52 +21%	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%	109.82 N/A	108.83 -1%

Income Statement Balance Sheet Cash Flow Statement

WW International Inc
NASDAQ:WW

Income Statement

Earnings Waterfall
WW International Inc

Income Statement
WW International Inc

See Also

Company

Help

Tools

Stocks

WW International Inc NASDAQ:WW

Income Statement

Earnings Waterfall WW International Inc

Income Statement WW International Inc

See Also

Company

Help

Tools

Stocks

WW International Inc
NASDAQ:WW

Earnings Waterfall
WW International Inc

Income Statement
WW International Inc