Name: WW Income Statement - Ww International Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

WW - Ww International, Inc.

USD | NASDAQ | Consumer Cyclical

WW Income Statement - Ww International Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q3 FY 23	Q2 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16	Q4 FY 15	Q3 FY 15	Q2 FY 15	Q3 FY 14	Q2 FY 14	Q1 FY 14	Q4 FY 13
Revenues
Revenues	168.3	184.3	177.0	186.6	184.4	192.9	202.1	206.5	214.9	241.9	249.7	269.5	297.8	293.5	311.4	331.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2024	FY2023	FY2022	FY2021	FY2019	FY2018	FY2017	FY2016	FY2015	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	716.1	785.9	889.6	1,039.8	1,378.1	1,413.3	1,514.1	1,306.9	1,164.4	1,479.9	1,724.1	1,839.4	1,832.5	1,398.9	1,535.8
Cost of Revenue	201.0	252.8	360.2	418.5	600.3	626.7	647.7	614.3	590.3	677.4	723.0	745.6	774.0	670.9	700.8
Gross Profit	515.1	533.1	529.3	621.4	777.8	786.7	866.4	692.6	574.1	802.6	1,001.1	1,093.8	1,058.5	728.0	835.0
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
Operating Income	1.4	(236.2)	22.3	(284.0)	216.2	288.0	389.0	267.3	168.1	299.3	457.8	510.8	546.3	356.7
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	65.1	0.5	38.6	(109.9)	17.5	31.5	20.5	(18.2)	22.8	65.9	129.6	159.5	178.7	115.6	132.0
Per Share
EPS Basic	101.02	(4.34)	(1.46)	(3.65)	1.11	1.78	3.38	2.54	0.56	2.08	3.61	4.27	4.16	2.30	2.61
EPS Diluted
Supplementary Data
EBITDA	-	(198.4)	79.8	(235.2)	275.7	342.3	441.6	324.3	228.1	357.9	478.1	529.6	560.8	370.9	449.6
EBIT

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	48.1	63.0	42.9	35.6	22.7	57.0	36.9	59.0	63.0	59.9	58.4	71.3	63.6	63.7	69.2	73.7
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	25.9	27.2	-	6.9	-	-	-	10.4	16.2	13.2	11.8	13.3	12.0	12.4	14.2	15.4
Amortization of Intangibles	25.3	26.3	6.5	6.0	7.7	8.1	8.5	9.3	13.6	8.5	8.3	8.8	8.2	8.0	8.0	8.0	7.6
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	(30.4)	10.6	41.4	(20.2)	36.2	(39.0)	35.9	(269.3)	30.6	(28.6)	(254.5)	13.4	9.0	79.7	59.7	2.8	92.6	51.0	24.9	65.9	94.7	105.5	21.9	80.3	118.9	127.7	62.1	-	91.4	30.2	66.8	73.7	13.6	63.1	70.6	18.0	91.4	114.6	51.1	76.1

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	12.2	13.0	11.1	28.2	28.7	28.6	28.6	24.7	24.5	22.8	20.9	19.3	18.7	19.3	20.3	29.1	29.7	31.0
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	0.7	(1.3)	(4.5)	(2.2)	4.2	(5.9)	0.1	1.6	(0.8)	0.3	(1.3)	(1.6)	(0.3)	(0.8)	(0.4)	0.2	0.2
Pre-Tax Income	(41.2)	(3.6)	1,169.8	(50.0)	13.4	(73.5)	7.4	(292.5)	5.3	(51.1)	(276.8)	(7.5)	(10.0)	59.7	9.8	(26.1)

Tax & Net
Income Tax Expense	10.8	52.6	(20.9)	22.6	(11.7)	(27.3)	(15.8)	55.4	(38.4)	67.6	(70.7)	(2.9)	(1.8)	13.3	1.0	(7.8)	8.6	5.6	(0.7)	4.7	13.1	16.6	(2.9)	0.9	12.4	19.8	(12.6)	56.6	19.6	(9.1)	4.0	14.0	(5.6)	10.8	18.7	(3.4)	19.1	28.4	14.5	20.7
Net Income From Continuing Ops	(52.0)	(56.3)	1,190.7	(72.6)	25.1	(46.2)	23.3	(347.9)	43.7	(118.7)	(206.0)	(4.6)	(8.2)	46.3	8.9	(18.2)	54.5
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(52.0)	(56.3)	1,190.7	(72.6)	25.1	(46.2)	23.3	(347.9)	43.7	(118.7)	(206.0)	(4.6)	(8.2)	46.3	8.9	(18.2)	54.5
Net Income Attributable To Parent	(52.0)	(56.3)	1,190.7	(72.6)	25.1	(46.2)	23.3	(347.9)	43.7	(118.7)	(206.0)	(4.6)	(8.2)	46.3	8.9	(18.2)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	(0.0)	(0.0)
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(52.0)	(56.3)	1,190.7	(72.6)	25.1	(46.2)	23.3	(347.9)	43.7	(118.7)	(206.0)	(4.6)	(8.2)	46.3	8.9

Per Share
EPS Basic	(5.20)	(5.63)	14.81	(0.91)	-	(0.58)	0.29	(4.39)	0.55	(1.68)	(2.93)	(0.07)	(0.12)	0.66	0.13	(0.26)	0.80	0.21	(0.09)	-	0.70	0.80	(0.16)	-	1.05	1.07	0.60	-	0.69	0.17	0.54	0.48	(0.17)	0.38	0.49	(0.10)	0.67	0.95	0.38	-
EPS Diluted	(5.20)	(5.63)	14.67	(0.91)	-	(0.58)	0.29	(4.39)	0.54	(1.68)	(2.93)	(0.07)	(0.12)	0.65	0.12	(0.26)	0.78	0.20
Shares Basic	10.0	10.0	80.4	80.1	-	79.7	79.5	79.2	79.0	70.6	70.4	70.3	70.1	69.9	69.6	69.1	68.0	67.6
Shares Diluted	10.0	10.0	81.2	80.1	-	79.7	79.8	79.2	80.6	70.6	70.4	70.3	70.1	70.9	71.2	69.1	70.0	69.8

Supplementary Data
EBITDA	(4.6)	37.8	-	(13.3)	-	-	-	(258.9)	46.8	(15.3)	(242.7)	26.7	21.0	92.2	73.9	18.2	107.3	66.0	39.3	79.8	107.8	119.2	35.5	94.0	131.9	140.5	75.1	-	105.6	44.6	81.6	88.1	28.1	77.2	-	32.0	-	-	62.5	-
EBIT	(30.4)	10.6	41.4	(20.2)	36.2	(39.0)	35.9	(269.3)	30.6	(28.6)	(254.5)	13.4	9.0	79.7	59.7	2.8	92.6	51.0	24.9