WW INTERNATIONAL, INC. (WW)

Every figure below is the company's own, as filed. Nothing is estimated and nothing is smoothed — a period the filing does not support is left blank rather than drawn. Quarters are the company's own, counted from its financial year ending 12-28. Amounts in USD.

Revenue Annual

0 600M 1.2B 1.8B FY16: 1.2B FY16: 1.2B FY17: 1.3B FY18: 1.5B FY19: 1.4B FY21: 1.4B FY22: 1.2B FY22: 1B FY23: 889.6M FY24: 785.9M FY16 FY16 FY17 FY18 FY19 FY21 FY22 FY22 FY23 FY24

Gross Profit Annual

0 300M 600M 900M FY16: 574.1M FY16: 585.5M FY17: 692.6M FY18: 866.4M FY19: 786.7M FY21: 777.8M FY22: 726.7M FY22: 621.4M FY23: 529.3M FY24: 533.1M FY16 FY16 FY17 FY18 FY19 FY21 FY22 FY22 FY23 FY24

Operating Income Annual

-300M -150M 0 150M 300M 450M FY16: 168.1M FY16: 200.8M FY17: 267.3M FY18: 389M FY19: 288M FY21: 216.2M FY22: 196.6M FY22: -284M FY23: 22.3M FY24: -236.2M FY16 FY16 FY17 FY18 FY19 FY21 FY22 FY22 FY23 FY24

Net Income Annual

-400M 0 400M 800M 1.2B FY16: 67.7M FY17: 163.5M FY18: 223.7M FY19: 119.6M FY21: 75.1M FY22: 67.1M FY22: -256.9M FY23: -112.3M FY24: -345.7M FY25: 1.1B FY16 FY17 FY18 FY19 FY21 FY22 FY22 FY23 FY24 FY25

Cost of Revenue Annual

0 250M 500M 750M FY16: 112.4M FY16: 579.4M FY17: 614.3M FY18: 647.7M FY19: 626.7M FY21: 600.3M FY22: 484.5M FY22: 418.5M FY23: 360.2M FY24: 252.8M FY16 FY16 FY17 FY18 FY19 FY21 FY22 FY22 FY23 FY24

Operating Cash Flow Annual

-150M 0 150M 300M 450M FY16: 54.8M FY16: 119M FY17: 222.3M FY18: 295.6M FY19: 182.4M FY21: 135.9M FY22: 157.3M FY22: 76.6M FY23: 6.7M FY24: -16.8M FY16 FY16 FY17 FY18 FY19 FY21 FY22 FY22 FY23 FY24

Free Cash Flow Annual

-100M 0 100M 200M 300M FY16: 50.9M FY16: 113.5M FY17: 208.5M FY18: 276.5M FY19: 165.2M FY21: 114.5M FY22: 154.8M FY22: 74.6M FY23: 4.2M FY24: -17.6M FY16 FY16 FY17 FY18 FY19 FY21 FY22 FY22 FY23 FY24

Operating cash flow minus capital expenditure.

Shares Outstanding Annual

0 30M 60M 90M FY16: 59M FY16: 65.9M FY17: 68.2M FY18: 70.1M FY19: 69.5M FY21: 70M FY22: 70.7M FY22: 70.3M FY23: 76.7M FY24: 79.6M FY16 FY16 FY17 FY18 FY19 FY21 FY22 FY22 FY23 FY24

Weighted average diluted, as the filer reports it for each period. An average cannot be added across periods, so this one is always shown per period the filer tagged rather than as a trailing year.

EPS TTM

-15.00 -10.00 -5.00 0.00 5.00 10.00 15.00 Q1 '14: 3.14 Q2 '14: 2.94 Q3 '14: 2.54 Q3 '15: 1.14 Q4 '15: 0.85 Q1 '16: 0.59 Q2 '16: 0.52 Q3 '16: 0.49 Q4 '16: 0.64 Q4 '16: 1.02 Q2 '17: 1.35 Q4 '18: 3.20 Q1 '19: 2.48 Q2 '19: 2.25 Q3 '19: 1.93 Q4 '19: 1.72 Q1 '20: 1.79 Q2 '20: 1.21 Q3 '20: 1.31 Q1 '21: 1.07 Q2 '21: 0.90 Q3 '21: 0.82 Q4 '21: 0.69 Q1 '22: 0.94 Q2 '22: 1.08 Q3 '22: 0.89 Q4 '22: -2.69 Q4 '22: -3.63 Q2 '23: -5.19 Q3 '23: -4.47 Q3 '23: -1.00 Q4 '23: -1.60 Q1 '24: -4.31 Q2 '24: -4.67 Q3 '24: -5.79 Q4 '24: -4.34 Q1 '25: -0.86 Q2 '25: 13.52 Q3 '25: 8.47 Q2 '26: -10.14 Q4 '15 Q4 '16 Q3 '19 Q1 '21 Q2 '22 Q3 '23 Q3 '24 Q2 '26

The filer's own published earnings a share for each quarter, four quarters added up. The company page divides trailing net income by the share count instead, which lands within about 1% of this and is not the same sum, so the two are named differently rather than presented as one figure.