WW · XBRL financial data

WW International financial statements, every fiscal year

The same tables from 7 filings, lined up. Matched by XBRL tag: renamed lines keep their history.

How these numbers work

Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
* marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
0 means a filing states zero; a dash (—) means no filing states that number.
“year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
Shares outstanding come from each filing's cover page, as of the date printed there.
Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.

Income statement

Fiscal years (WW's year ends in late December)

In millions of dollars	FY 2020Jan 2, 2021	FY 2021Jan 1, 2022	FY 2022Dec 31, 2022	FY 2023Dec 30, 2023	FY 2024Dec 28, 2024	FY 2025†Dec 31, 2025
Revenue from contracts with customers	1,378	1,212	1,041	890	786	—
Cost of goods and services sold	600	486	418	360	253	—
Gross profit	778	726	622	529	533	—
Selling, general and administrative	297	269	264	265	218	—
Operating income (loss)	216	196	(283)	22	(236)	—
Interest expense	123	88	81	96	109	—
Other income (expense)	(0)	(1)	(2)	(0)	0	—
Income tax expense (benefit)	17	10	(114)	39	1	—
Net income (loss)	75	67	(251)	(112)	(346)	—
Earnings per share, basic USD per share	1.11	0.96	(3.58)	(1.46)	(4.34)	—
Earnings per share, diluted USD per share	1.07	0.95	(3.58)	(1.46)	(4.34)	—
Weighted average shares, basic millions of shares	68	70	70	77	80	—
Weighted average shares, diluted millions of shares	70	71	70	77	80	—

† Share count changed about 1/8 in the period ending 2025-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.

Fiscal years (WW's year ends in late December)

In millions of dollars	FY 2020Jan 2, 2021	FY 2021Jan 1, 2022	FY 2022Dec 31, 2022	FY 2023Dec 30, 2023	FY 2024Dec 28, 2024	FY 2025†Dec 31, 2025
Cash and cash equivalents	166	154	178	109	53	160
Inventory	39	31	21	0	—	—
Prepaid and other current assets	24	21	39	20	19	13
Total current assets	299	271	281	179	103	214
Property and equipment, net	52	37	28	20	16	8
Right-of-use asset	119	90	76	52	42	3
Goodwill	156	157	156	243	240	200
Total assets	1,481	1,429	1,028	982	550	947
Accounts payable	23	22	19	19	18	9
Current portion of long-term debt	77	—	—	—	—	—
Total current liabilities	340	229	197	205	173	127
Long-term debt	1,409	1,418	1,422	1,426	1,431	465
Lease liability, non-current	102	78	68	53	44	2
Total liabilities	2,029	1,885	1,712	1,743	1,665	629
Retained earnings (accumulated deficit)	2,618	2,682	2,419	2,315	1,936	(62)
Total stockholders' equity	(548)	(456)	(684)	(761)	(1,114)	318
Total liabilities and equity	1,481	1,429	1,028	982	550	947
Common shares outstanding (cover page) millions of shares	69	70	71	79	80	10

† Share count changed about 1/8 in the period ending 2025-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.

Fiscal years (WW's year ends in late December)

In millions of dollars	FY 2020Jan 2, 2021	FY 2021Jan 1, 2022	FY 2022Dec 31, 2022	FY 2023Dec 30, 2023	FY 2024Dec 28, 2024	FY 2025†Dec 31, 2025
Net income (loss)	75	67	(251)	(112)	(346)	—
Stock-based compensation	55	21	13	15	8	—
Depreciation and amortization	60	55	49	57	—	—
Net cash from operating activities	136	157	77	7	(17)	—
Purchases of property and equipment	21	2	2	2	1	—
Net cash from investing activities	(66)	(53)	(43)	(75)	(16)	—
Proceeds from long-term debt	—	1,500	—	—	—	—
Repayments of long-term debt	96	1,564	—	—	—	—
Net cash from financing activities	(96)	(112)	(5)	(3)	(17)	—
Net change in cash	(17)	(12)	25	(69)	(53)	—

† Share count changed about 1/8 in the period ending 2025-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.

SIC 7200 and related industry codes, similar size. Each row is the latest quarter reported.

How peers are chosen

SIC 7200 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
* marks a quarter worked out from the filing totals: for a 10-K, the year less the first three quarters; for a 10-Q, the year-to-date total less the earlier one.
A cell reading “not reported” means the filings give no figure for that quarter alone.

Company	Cash ($M)	Revenue, quarter ($M)	Operating cash flow, quarter ($M)	Shares outstanding	Quarter
WW International	101	162	24*	10.0M	Q2 FY26 10-QJun 30, 2026
European Wax Center	not reported	not reported	0.6	not reported	Q1 FY26 10-QApr 4, 2026
EVI Industries	6.8	not reported	13*	12.9M	Q4 FY26 10-KJun 30, 2026
Carriage Services	2.6	103	7.6*	15.9M	Q2 FY26 10-QJun 30, 2026
Regis	26	56*	4.2*	2.5M	Q4 FY26 10-KJun 30, 2026
Yelp	94	376	76*	54.3M	Q2 FY26 10-QJun 30, 2026

Not investment advice. Not affiliated with the U.S. SEC.