WW
Ww International, Inc.
$15.40
+0.33 (+2.19%)
At close · Jul 10
Market Cap
$153.98M
Shares
9,998,760
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$785.92M
-11.6%
FY2024
Net Income
-$345.7M
-208%
FY2024
Gross Margin
67.83%
+8.3pp
FY2024
Operating Margin
-30.06%
-32.6pp
FY2024
Diluted EPS
-$4.34
-197.3%
FY2024
Operating Cash Flow
-$16.84M
-351.9%
FY2024
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $620M – $635M | $711.76M | $785.92M | $889.55M | $1.04B | $1.21B | $1.38B | $1.41B | $1.51B | $1.31B | $1.16B | $1.16B | $1.48B | $1.72B | $1.84B | $1.83B | $1.45B | $1.4B | $1.54B | |
| — | $204.04M | $252.82M | $360.25M | $418.46M | $484.5M | $600.28M | $626.66M | $647.71M | $614.26M | $579.4M | $590.33M | $677.37M | $723.01M | $745.61M | $773.99M | $661.41M | $670.94M | $700.84M | |
| — | $507.72M | $533.1M | $529.3M | $621.38M | $726.67M | $777.84M | $786.68M | $866.41M | $692.65M | $585.5M | $574.09M | $802.55M | $1B | $1.09B | $1.06B | $790.63M | $727.97M | $834.98M | |
| — | — | 67.83% | 59.5% | 59.76% | 60% | 56.44% | 55.66% | 57.22% | 53% | 50.26% | 49.3% | 54.23% | 58.06% | 59.46% | 57.76% | 54.45% | 52.04% | 54.37% | |
| — | $229.58M | $175.67M | $217.56M | $263.84M | $268.61M | $297.29M | $254.7M | $251.11M | $211.22M | $190.29M | $205.01M | $240.98M | $247.73M | $229.34M | $209.25M | $183.17M | $170.85M | $182.49M | |
| — | $105.1M | $33.6M | $42.45M | $33.68M | $32.22M | $29.83M | $29.33M | $29M | $36.04M | $35.75M | $34.72M | $29.37M | $27.57M | $17.8M | $16.55M | $14.89M | — | — | |
| — | $108.22M | $37.78M | $57.49M | $48.82M | $54.69M | $59.52M | $54.34M | $52.6M | $56.99M | $58.75M | $60.06M | $58.54M | $20.34M | $18.84M | $14.45M | $14.12M | $14.21M | $24.52M | |
| — | $54.91M | — | — | — | — | $33.09M | $83K | — | — | $146K | $8.41M | $11.84M | — | — | — | — | — | — | |
| — | -$19.55M | -$236.22M | $22.33M | -$283.97M | $196.6M | $216.16M | $287.99M | $388.99M | $267.31M | $200.81M | $168.06M | $299.31M | $457.75M | $510.81M | $546.33M | $390.35M | $356.65M | $425.05M | |
| — | — | -30.06% | 2.51% | -27.31% | 16.23% | 15.69% | 20.38% | 25.69% | 20.45% | 17.24% | 14.43% | 20.23% | 26.55% | 27.77% | 29.81% | 26.88% | 25.49% | 27.68% | |
| — | $88.67M | -$198.44M | $79.82M | -$235.15M | $251.28M | $275.68M | $342.32M | $441.59M | $324.3M | $259.56M | $228.12M | $357.85M | $478.09M | $529.65M | $560.78M | $404.46M | $370.86M | $449.57M | |
| — | $53.01M | $110.63M | $108.8M | $81.14M | $87.91M | $123.31M | $135.27M | $142.35M | $112.78M | — | — | — | — | — | — | — | — | — | |
| — | -$2.73M | $1000 | -$72K | -$1.69M | -$1.36M | -$349K | -$1.76M | -$2.58M | -$472K | -$1.52M | -$2.03M | -$3.21M | -$599K | -$1.98M | -$3.39M | -$963K | $228K | $1.97M | |
| — | — | — | — | — | — | — | — | — | — | — | — | $0 | $0 | -$2.7M | -$3.59M | $0 | $0 | — | |
| — | -$72.39M | -$345.18M | -$73.63M | -$366.8M | $76.98M | $92.5M | $150.96M | $244.06M | $145.08M | $84.13M | $55.61M | $183.66M | $332.36M | $416.96M | $483.09M | $313.18M | $290.16M | $334.35M | |
| — | $96.71M | $526K | $38.62M | -$109.94M | $9.85M | $17.46M | $31.51M | $20.49M | -$18.24M | $16.63M | $22.84M | $65.93M | $129.62M | $159.54M | $178.75M | $120.66M | $115.59M | $132M | |
| — | -$169.1M | -$345.7M | -$112.26M | -$256.87M | $67.13M | $75.08M | $119.62M | $223.75M | $163.51M | $67.7M | $32.95M | $117.79M | $202.74M | $257.43M | $304.87M | $194.24M | $177.34M | $204.33M | |
| — | — | -43.99% | -12.62% | -24.7% | 5.54% | 5.45% | 8.46% | 14.78% | 12.51% | 5.81% | 2.83% | 7.96% | 11.76% | 13.99% | 16.64% | 13.38% | 12.68% | 13.3% | |
| — | — | — | — | — | — | -$38K | -$169K | -$181K | -$197K | -$206K | -$166K | -$54K | $0 | $0 | -$523K | -$1.71M | -$2.77M | -$1.98M | |
| — | -$166.84M | -$360.23M | -$118.09M | -$243.73M | $73.67M | $77.28M | $108.02M | $220.94M | $180.17M | $77.84M | $15.63M | $89.32M | $198.4M | $264.68M | $314.99M | $197.4M | $195.82M | $175.07M | |
| USD/shares | — | — | -$4.34 | -$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 | $2.61 |
| USD/shares | — | — | -$4.34 | -$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 | $2.60 |
| shares | — | — | 79.58M | 76.68M | 70.32M | 69.64M | 67.85M | 67.19M | 66.28M | 64.33M | 63.74M | 58.37M | 56.61M | 56.14M | 60.29M | 73.34M | 75.66M | 77M | 78.25M |
| shares | — | — | 79.58M | 76.68M | 70.32M | 70.74M | 70.02M | 69.55M | 70.12M | 68.25M | 65.9M | 58.97M | 56.71M | 56.39M | 60.92M | 74.13M | 75.88M | 77.12M | 78.5M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2018: $1.76B in buybacks, $295.82M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Medical Care Facilities median 1.27×
EV/EBIT
—
Medical Care Facilities median 17.93×
P/E (TTM)
—
Medical Care Facilities median 16.85×
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 |
|---|---|---|---|---|---|---|---|
| North America Segment | $638,196,000 | $727,358,000 | $815,444,000 | $942,100,000 | $979,302,000 | $1,047,251,000 | $910,349,000 |
| International Segment | $251,355,000 | $312,477,000 | $395,721,000 | — | — | — | — |
| All Other Segments | — | — | — | $38,257,000 | $46,245,000 | $55,473,000 | $57,350,000 |
| Europe Segment | — | — | — | $313,380,000 | $293,233,000 | $304,325,000 | $239,223,000 |
| GB Segment | — | — | — | $84,387,000 | $94,557,000 | $107,072,000 | $99,989,000 |
By Geography (USD)
| Component | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 |
|---|---|---|---|---|---|---|---|---|
| United States | $541,973,000 | $604,441,000 | $682,428,000 | $760,384,000 | $880,945,000 | $913,930,000 | $974,843,000 | $846,249,000 |
| Other Countries | $131,630,000 | $154,269,000 | $240,955,000 | $303,508,000 | $38,257,000 | $46,245,000 | $55,473,000 | $57,350,000 |
| Germany | $82,649,000 | $97,085,000 | $116,452,000 | $147,273,000 | — | — | — | — |
| Canada | $29,669,000 | $33,756,000 | — | — | $61,155,000 | $65,372,000 | $72,408,000 | $64,100,000 |
| United Kingdom | — | — | — | — | $84,387,000 | $94,557,000 | $107,072,000 | $99,989,000 |
| Europe | — | — | — | — | $313,380,000 | $293,233,000 | $304,325,000 | $239,223,000 |
By Product & Service (USD)
| Component | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 |
|---|---|---|---|---|---|---|---|---|
| Subscription | $776,993,000 | $822,755,000 | $919,055,000 | $1,061,429,000 | $1,186,489,000 | $1,207,266,000 | $1,273,196,000 | — |
| Subscription Revenues Net | $776,993,000 | $822,755,000 | $919,055,000 | $1,061,429,000 | $1,186,489,000 | — | — | — |
| Behavioral Subscription Revenues | $698,992,000 | $792,213,000 | — | — | — | — | — | — |
| Digital Subscription Revenues | $512,853,000 | $571,074,000 | $662,668,000 | $786,563,000 | $743,060,000 | $609,996,000 | $567,767,000 | $416,722,000 |
| Workshops Digital Subscription Revenues | $186,139,000 | $221,139,000 | $256,387,000 | — | — | — | — | — |
| Clinical Subscription Revenues | $78,001,000 | $30,542,000 | — | — | — | — | — | — |
| Other | $8,928,000 | $66,796,000 | $120,780,000 | — | — | — | — | — |
| Other Revenues Net | $8,928,000 | $66,796,000 | $120,780,000 | — | — | — | — | — |
| Product And Service Other | — | — | — | $127,516,000 | $151,283,000 | $87,578,000 | $92,069,000 | $87,377,000 |
| Product | — | — | — | $21,908,000 | $40,352,000 | $118,493,000 | $148,856,000 | $137,855,000 |
| Service | — | — | — | — | — | $1,207,266,000 | $1,273,196,000 | $1,081,679,000 |
| Subscription And Circulation | — | — | — | $788,173,000 | $743,060,000 | $609,996,000 | $567,767,000 | $416,722,000 |
| Product and Other | — | $66,796,000 | $120,780,000 | $149,736,000 | $191,635,000 | $206,071,000 | $240,925,000 | $225,232,000 |
| Product Sales and Other | — | $66,796,000 | $120,780,000 | $149,736,000 | $191,635,000 | $206,071,000 | $240,925,000 | $225,232,000 |
| Services Aggregate | — | — | — | — | — | $1,207,266,000 | $1,273,196,000 | $1,081,679,000 |
| Studio Plus Digital Fees | — | — | — | — | — | $597,270,000 | $705,429,000 | $664,957,000 |
| Workshop Plus Digital Fees | — | — | — | — | $443,429,000 | $597,270,000 | $705,429,000 | — |
| Workshops Digital Fees | — | $221,139,000 | $256,387,000 | $274,866,000 | $443,429,000 | $597,270,000 | — | — |
| Workshops Plus Digital Fees | — | — | — | — | $443,429,000 | $597,270,000 | $705,429,000 | — |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 |
|---|---|---|---|---|---|---|---|
| North America Segment | $104,539,000 | -$220,018,000 | $218,569,000 | $269,580,000 | $281,937,000 | $351,599,000 | $247,587,000 |
| International Segment | $71,664,000 | $83,330,000 | $130,622,000 | — | — | — | — |
| All Other Segments | — | $66,000 | $5,454,000 | $2,341,000 | $4,374,000 | $9,604,000 | -$4,358,000 |
| Europe Segment | — | $91,599,000 | $117,390,000 | $124,891,000 | $95,201,000 | $114,708,000 | $73,689,000 |
| GB Segment | — | -$7,457,000 | $8,134,000 | $10,648,000 | $9,543,000 | $18,814,000 | $19,939,000 |
Operating Margin by Segment (%)
| Component | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 |
|---|---|---|---|---|---|---|---|
| North America Segment | 16.4% | -30.2% | 26.8% | 28.6% | 28.8% | 33.6% | 27.2% |
| International Segment | 28.5% | 26.7% | 33% | — | — | — | — |
| All Other Segments | — | — | — | 6.1% | 9.5% | 17.3% | -7.6% |
| Europe Segment | — | — | — | 39.9% | 32.5% | 37.7% | 30.8% |
| GB Segment | — | — | — | 12.6% | 10.1% | 17.6% | 19.9% |