Ww International Income Statement (2009-2025) | WW

1Y3Y5Y7Y10YAll
Download Data
Income Statement Jan2009 Apr2009 Jul2009 Oct2009 Jan2010 Apr2010 Jul2010 Oct2010 Jan2011 Apr2011 Jul2011 Oct2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Jan2015 Apr2015 Jul2015 Oct2015 Jan2016 Apr2016 Jul2016 Oct2016 Dec2016 Apr2017 Jul2017 Sep2017 Mar2020 Jun2020 Sep2020 Jan2021 Apr2021 Jul2021 Oct2021 Jan2022 Apr2022 Jul2022 Oct2022 Dec2022 Apr2023 Jul2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Revenue & cost
Revenue 346.15M390.58M372.53M324.49M388.00M376.74M330.61M356.69M503.43M486.01M428.43M401.28M506.79M488.61M432.90M411.13M490.79M470.89M396.33M366.11M409.36M397.55M345.18M327.83M322.10M309.75M273.32M259.24M306.91M309.76M280.82M267.41M329.06M-31.55M-31.00M-29.73M-29.12M-20.29M-19.28M4.37M297.76M269.45M249.72M222.90M241.90M226.83M214.87M205.96M206.55M202.07M192.89M184.41M186.57M177.00M172.09M
Cost of Revenue 161.56M178.41M165.06M146.50M176.31M165.07M152.10M171.45M220.29M198.86M177.25M177.59M215.17M191.23M174.78M164.44M207.15M187.17M164.35M164.33M186.46M171.73M157.62M225.47M164.80M150.39M136.70M138.44M157.24M148.71M136.52M136.94M164.97M117.66M106.49M97.37M96.94M122.38M83.65M73.12M81.10M90.16M64.78M63.39M55.90M78.78M46.49M48.40M
Gross Profit 184.60M212.17M207.47M178.00M211.68M211.67M178.51M188.77M283.14M287.15M251.18M225.66M291.17M297.03M257.65M247.96M283.64M283.71M231.98M201.78M222.90M225.81M187.57M166.27M157.30M159.36M136.62M120.80M149.67M161.05M144.30M130.48M164.10M180.10M162.96M152.35M125.97M119.51M143.18M141.75M124.86M137.80M137.29M129.50M128.51M132.88M130.51M124.11M
Operating items
Share-based Compensation (IS) 8.93M9.33M
Selling, General & Administrative 43.82M43.77M42.95M40.95M45.79M42.82M48.64M55.50M51.75M56.67M51.37M49.47M55.27M56.24M57.96M59.87M58.32M58.99M59.30M71.12M56.51M65.02M59.36M94.19M51.98M48.46M46.36M49.60M46.12M47.43M47.14M47.44M63.56M71.32M58.44M70.52M59.86M65.74M63.03M76.31M58.98M36.93M57.05M77.37M46.75M42.85M60.12M
Other Operating Expenses -44.14M-53.01M-44.37M-39.55M-41.54M-34.26M-34.50M-34.18M23.36M-35.26M-35.49M-36.88M-34.08M-34.24M15.57M19.37M30.34M77.16M30.10M53.70M45.45M39.20M35.95M-43.84M
Operating Expenses 43.82M43.77M42.95M40.95M45.79M42.82M48.64M55.50M51.75M56.67M51.37M49.47M55.27M56.24M57.96M59.87M58.32M58.99M15.17M18.11M12.14M25.47M17.83M94.19M17.71M13.95M12.18M23.36M14.34M10.63M10.56M13.06M13.19M15.57M19.37M30.34M77.16M30.10M53.70M45.45M39.20M35.95M63.56M71.32M58.44M26.68M59.86M65.74M63.03M76.31M58.98M36.93M57.05M77.37M46.75M42.85M60.12M
Operating Income 99.93M93.84M111.34M101.24M27.01M91.43M112.16M90.45M96.31M135.73M155.33M138.30M116.97M102.77M153.51M131.98M122.54M102.64M153.31M123.67M78.14M51.05M114.56M91.39M42.30M18.04M70.58M63.11M16.33M13.56M73.73M66.79M46.73M30.23M8.97M13.37M-254.53M-51.78M-28.58M26.32M30.61M-6.01M-269.33M35.93M-39.05M36.22M-20.20M41.40M8.04M
EBIT 99.93M93.84M111.34M101.24M27.01M91.43M112.16M90.45M96.31M135.73M155.33M138.30M116.97M102.77M153.51M131.98M122.54M102.64M153.31M123.67M78.14M51.05M114.56M91.39M42.30M18.04M70.58M63.11M16.33M13.56M73.73M66.79M46.73M30.23M71.16M64.26M24.84M50.57M92.85M3.07M30.12M78.96M24.07M8.97M13.37M-254.53M-51.78M-28.58M26.32M30.61M-6.01M-269.33M35.93M-39.05M36.22M-20.20M41.40M8.04M
Non-operating items
Other Non Operating Income 3.23M0.50M0.48M0.42M-0.62M-1.02M0.61M-1.36M0.47M-0.23M-0.28M-3.35M0.51M-3.80M0.76M0.55M-1.30M0.14M0.35M-20.88M10.54M-0.89M-1.52M-14.63M4.75M6.73M-0.37M0.07M-0.61M0.15M-1.13M-0.64M-0.34M-1.61M-1.34M1.61M0.33M0.52M-0.81M-0.11M1.60M0.08M-5.87M4.19M-2.21M-4.48M-0.34M
Non Operating Income 3.23M0.50M0.48M0.42M-0.62M-1.02M0.61M-1.36M0.47M-0.23M-0.28M-3.35M0.51M-3.80M0.76M0.55M-1.30M0.14M0.35M0.20M-0.27M-0.89M-1.52M-1.91M-0.57M-0.34M-0.37M0.07M-0.61M0.15M-1.13M-0.64M-0.34M-1.61M-1.34M1.61M0.33M0.52M-0.81M-0.11M1.60M0.08M-5.87M4.19M-2.21M-4.48M-0.34M
Net income details
EBT 76.18M76.60M94.86M84.99M27.01M72.10M91.56M72.03M56.73M118.03M140.09M124.36M100.61M88.79M125.95M109.52M92.70M79.27M105.58M97.98M49.53M36.06M82.48M56.92M11.02M-8.86M1.65M32.55M-14.56M-16.40M44.52M38.61M17.41M1.45M71.16M64.26M-6.71M19.57M63.12M-26.05M9.83M59.68M28.44M-10.04M-7.50M-276.79M-72.47M-51.10M2.76M5.28M-179.21M-292.45M7.43M-73.53M0.45M-50.01M1,169.78M-3.63M
Tax Provisions 29.35M29.80M36.90M33.04M28.02M35.62M28.02M20.92M44.85M53.24M43.71M36.95M34.18M48.49M42.15M34.71M30.52M40.66M37.72M20.71M14.53M28.39M19.12M39.85M-3.38M18.70M10.76M-5.60M14.03M-11.44M4.21M-9.13M25.99M19.59M-0.65M5.59M8.60M-7.83M0.97M13.35M11.87M-1.80M-0.70M-70.75M-36.69M67.58M-48.07M-38.45M57.56M55.45M-15.84M-27.34M14.83M22.57M-20.91M52.63M
Profit After Tax 48.82M46.80M58.76M52.57M27.01M44.58M56.31M44.44M48.91M73.59M86.96M80.65M63.66M54.60M77.46M67.36M57.99M48.44M64.47M59.70M30.14M21.53M54.00M37.89M4.36M-5.43M27.88M21.79M-11.31M-10.80M30.48M34.62M13.30M10.58M45.16M44.67M-6.06M13.98M54.51M-18.23M8.86M46.33M4.69M-8.25M-6.80M-206.04M-35.78M-118.68M50.83M43.73M-88.14M-347.90M23.27M-46.19M25.12M-72.58M1,190.69M-56.26M
Income from Non-Controlling Interests -3.15M0.50M-0.80M-0.62M-0.49M-0.36M-0.43M0.21M-0.42M-0.11M0.09M-0.10M-0.05M-0.10M0.00M-0.96M-0.05M0.21M-0.06M-0.10M-0.07M-0.15M0.06M-0.09M-0.02M-0.01M0.09M
Income from Continuing Operations 46.83M46.80M57.96M51.95M27.01M44.09M55.94M44.01M35.81M73.18M86.86M80.65M63.66M54.60M77.46M67.36M57.99M48.75M64.92M60.26M28.82M21.53M54.09M37.79M-28.83M-5.48M-17.05M21.79M-14.56M-10.80M30.48M50.05M13.19M10.58M45.16M44.67M-6.06M13.98M54.51M-18.23M8.86M46.33M16.57M-8.25M-6.80M-206.04M-35.78M-118.68M50.83M43.73M-236.76M-347.90M23.27M-46.19M-14.39M-72.58M1,190.69M-56.26M
Consolidated Net Income 46.83M46.80M57.96M51.95M27.01M44.09M55.94M44.01M35.81M73.18M86.86M80.65M63.66M54.60M77.46M67.36M57.99M48.75M64.92M60.26M28.82M21.53M54.09M37.79M-28.83M-5.48M-17.05M21.79M-14.56M-10.80M30.48M50.05M13.19M10.58M45.16M44.67M-6.06M13.98M54.51M-18.23M8.86M46.33M16.57M-8.25M-6.80M-206.04M-35.78M-118.68M50.83M43.73M-236.76M-347.90M23.27M-46.19M-14.39M-72.58M1,190.69M-56.26M
Income towards Parent Company 46.83M46.80M57.96M51.95M27.01M44.09M55.94M44.01M35.81M73.18M86.86M80.65M63.66M54.60M77.46M67.36M57.99M48.75M64.92M60.26M28.82M21.53M54.09M37.79M-28.83M-5.48M-17.05M21.79M-14.56M-10.80M30.48M50.05M13.19M10.58M45.16M44.67M-6.06M13.98M54.51M-18.23M8.86M46.33M16.57M-8.25M-6.80M-206.04M-35.78M-118.68M50.83M43.73M-236.76M-347.90M23.27M-46.19M-14.39M-72.58M1,190.69M-56.26M
Net Income towards Common Stockholders 46.83M46.80M57.96M51.95M27.01M44.09M55.94M44.01M35.81M73.18M86.86M80.65M63.66M54.60M77.46M67.36M57.99M48.75M64.92M60.26M28.82M21.53M54.09M37.79M-28.83M-5.48M-17.05M21.79M-14.56M-10.80M30.48M50.05M13.19M10.58M45.16M44.67M-6.06M13.98M54.51M-18.23M8.86M46.33M16.57M-8.25M-6.80M-206.04M-35.78M-118.68M50.83M43.73M-236.76M-347.90M23.27M-46.19M-14.39M-72.58M1,190.69M-56.26M
Additional items
EPS (Basic) 0.600.610.760.680.350.580.730.590.471.011.191.100.870.741.371.211.040.871.151.060.530.380.950.670.08-0.100.490.38-0.18-0.170.480.540.210.17-0.12-0.10-2.93-0.51-1.680.650.55-1.11-4.390.29-0.580.33-0.9114.81-5.63
EPS (Weighted Average and Diluted) 0.600.610.760.680.350.580.730.590.471.001.171.090.860.741.361.201.030.871.151.070.540.380.950.670.08-0.100.490.38-0.18-0.170.460.530.200.16-0.12-0.10-2.93-0.51-1.680.650.54-1.11-4.390.29-0.580.33-0.9114.67-5.63
Shares Outstanding (Weighted Average) 78.25M76.98M77.00M77.01M77.00M77.05M76.90M76.31M75.66M72.92M
Shares Outstanding (Diluted Average) 78.50M77.06M77.09M77.16M77.12M77.23M77.07M76.49M75.88M73.71M
EBITDA 99.93M93.84M111.34M101.24M27.01M91.43M112.16M90.45M96.31M135.73M155.33M138.30M116.97M102.77M153.51M131.98M122.54M102.64M153.31M123.67M78.14M51.05M114.56M91.39M42.30M18.04M70.58M63.11M16.33M13.56M29.20M38.73M23.68M16.02M46.23M50.64M-23.03M18.00M59.09M23.13M-15.17M12.14M44.10M32.38M2.70M-7.56M-254.53M-51.78M-28.58M26.32M30.61M-6.01M-269.33M35.93M-39.05M36.22M-20.20M41.40M8.04M
Interest Expenses 24.45M16.74M16.96M16.68M18.70M19.58M19.03M25.83M18.17M15.01M13.65M13.01M13.17M23.76M23.23M30.39M22.55M26.86M26.89M26.81M25.26M31.19M32.96M31.29M31.10M30.46M30.13M30.02M28.61M28.33M28.20M28.14M31.55M31.00M29.73M29.12M20.29M19.28M-4.37M18.67M19.25M20.91M22.30M22.85M24.07M24.51M24.46M24.73M28.58M28.62M27.03M27.60M11.06M12.05M
Tax Rate 38.53%38.90%38.90%38.88%38.86%38.90%38.90%36.88%38.00%38.00%35.15%36.73%38.50%38.50%38.49%37.44%38.50%38.51%38.50%41.82%40.29%34.42%33.60%361.77%38.10%1,133.09%33.06%34.16%31.53%-29.63%24.21%-629.08%36.53%30.49%9.70%28.57%13.63%30.04%9.87%22.36%41.73%17.88%9.34%25.56%50.63%-132.25%-1,740.26%-727.61%-32.12%-18.96%-213.01%37.18%3,326.01%-45.14%-1.79%-1,450.77%