Total debt has fallen from $1.7B in Q1 2025 to $426.3M in Q2 2026 and the debt-to-equity ratio stands at 1.53, but a current ratio of 1.38 and cash of $101.5M leave a limited cushion relative to ongoing cash burn.
WW International, Inc. (WW) balance sheet — 27-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Apr'00 | Apr'99 |
|---|
| Total Current Assets | 161.48M | 213.6M | 102.65M | 179.47M | 281.33M | 271.17M | 299.19M | 295.39M | 366.42M | 209M | 235.2M | 358.97M | 427.7M | 315.7M | 218M | 214.5M | 190.44M | 199.95M | 225.04M | 186.34M | 154.75M | 127.71M | 125.82M | 114.63M | 145.44M | 83.88M | 93.44M | 186.75M |
| Cash & Short-Term Investments | 126.44M | 160.28M | 53.02M | 109.37M | 178.33M | 153.79M | 165.89M | 182.74M | 236.97M | 83.05M | 108.66M | 241.53M | 301.21M | 174.56M | 70.22M | 47.47M | 40.53M | 46.14M | 47.32M | 39.82M | 37.5M | 31.48M | 35.16M | 23.44M | 57.53M | 23.34M | 44.5M | 19.52M |
| Cash Only | 126.44M | 160.28M | 53.02M | 109.37M | 178.33M | 153.79M | 165.89M | 182.74M | 236.97M | 83.05M | 108.66M | 241.53M | 301.21M | 174.56M | 70.22M | 47.47M | 40.53M | 46.14M | 47.32M | 39.82M | 37.5M | 31.48M | 35.16M | 23.44M | 57.53M | 23.34M | 44.5M | 19.52M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 11.98M | 16.38M | 14.43M | 14.94M | 24.27M | 29.32M | 34.55M | 30.52M | 27.25M | 23.91M | 27.52M | 29.28M | 31.96M | 36.25M | 37.36M | 47.17M | 43.72M | 39.62M | 37.85M | 42.37M | 40.32M | 28.04M | 21.78M | 18.55M | 19.11M | 13.62M | 22.15M | 15.67M |
| Days Sales Outstanding | 8.64 | 8.41 | 6.7 | 6.13 | 8.52 | 8.84 | 9.15 | 7.88 | 6.57 | 6.68 | 8.62 | 9.18 | 7.88 | 7.67 | 7.47 | 9.47 | 10.99 | 10.34 | 9 | 10.54 | 11.93 | 8.89 | 7.76 | 7.17 | 8.61 | 7.97 | 20.23 | 14.31 |
| Inventory | 0 | 0 | 0 | 68K | 20.53M | 30.57M | 39.46M | 27.2M | 25.85M | 31.73M | 32.63M | 27.84M | 32.38M | 40.94M | 46.85M | 53.44M | 40.57M | 32.49M | 40.12M | 44.61M | 38.55M | 31.68M | 32.93M | 39.11M | 38.58M | 26.2M | 15.04M | 7.58M |
| Days Inventory Outstanding | - | - | - | 0.07 | 17.91 | 23.03 | 23.99 | 15.85 | 14.57 | 18.85 | 20.55 | 17.21 | 17.45 | 20.67 | 22.54 | 25.26 | 22.39 | 17.67 | 20.9 | 24.92 | 25.25 | 22.21 | 24.67 | 32.41 | 38.03 | 33.39 | 27.27 | 13.74 |
| Other Current Assets | 5.8M | 19.57M | 18.55M | 19.58M | 30.83M | 21.03M | 23.61M | 30.58M | 42.35M | 26.8M | 30.88M | 15.44M | 23.74M | 24.46M | 57.46M | 63.37M | 19.8M | 18.24M | 69.97M | 20.1M | 3.44M | 10.88M | 4.32M | 3.97M | 4.22M | 0 | 648K | 94K |
| Total Non-Current Assets | 685.85M | 733.15M | 447.63M | 802.56M | 747.1M | 1.16B | 1.18B | 1.2B | 1.05B | 1.04B | 1.04B | 1.06B | 1.09B | 1.09B | 1B | 907.1M | 901.54M | 887.56M | 881.71M | 859.88M | 847.65M | 707.78M | 690.37M | 655.06M | 464.46M | 398.97M | 252.78M | 184.68M |
| Property, Plant & Equipment | 8.12M | 11.05M | 57.84M | 72.01M | 103.92M | 127.12M | 171.04M | 206.05M | 52.2M | 48M | 49.6M | 58.19M | 74.6M | 87.1M | 71.8M | 41.1M | 30.93M | 36.04M | 37.51M | 37.65M | 31.03M | 20.77M | 17.48M | 15.75M | 12.36M | 10.72M | 8.14M | 8.72M |
| Fixed Asset Turnover | 67.52x | 64.32x | 13.59x | 12.35x | 10.01x | 9.53x | 8.06x | 6.86x | 29.01x | 27.23x | 23.49x | 20.01x | 19.84x | 19.79x | 25.44x | 44.26x | 46.94x | 38.82x | 40.95x | 38.97x | 39.74x | 55.42x | 58.63x | 59.94x | 65.53x | 58.17x | 49.06x | 45.80x |
| Goodwill | 199.86M | 200.13M | 239.58M | 243.44M | 156M | 157.37M | 155.62M | 157.92M | 152.52M | 156.28M | 166.14M | 159.33M | 106.82M | 79.29M | 59.41M | 50.01M | 51.42M | 51.37M | 51.3M | 51.36M | 51.33M | 51.3M | 25.13M | 0 | 0 | 234.3M | 150.9M | 143.71M |
| Intangible Assets | 446.79M | 490.66M | 115.76M | 449.73M | 450.05M | 846.32M | 825.56M | 812.48M | 808.3M | 800.58M | 807.23M | 813.66M | 867.91M | 882.13M | 839.49M | 801.49M | 795.83M | 790.25M | 777.1M | 751.73M | 712.93M | 564.44M | 562.84M | 522.49M | 310.55M | 6.86M | 6.65M | 8.11M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.23M | -143.59M | -175.12M | 17.69M | 9.12M | 17.56M | 4.74M | -15.92M | -6.41M | -1.54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.49M | 5.6M | 19.16M |
| Other Non-Current Assets | 14.87M | 14.82M | 17.75M | 17.68M | 14.88M | 15.69M | 16.14M | 12.16M | 35.1M | 32.1M | 12.8M | 6.72M | 5.34M | 2.68M | 3.4M | 5.81M | 9.97M | 3.33M | 7.7M | 9.22M | 8.42M | 9.34M | 6.96M | 7.02M | 10.07M | 1.31M | 14.28M | 830K |
| Total Assets | 847.33M | 946.76M | 550.28M | 982.03M | 1.03B | 1.43B | 1.48B | 1.5B | 1.41B | 1.25B | 1.27B | 1.42B | 1.52B | 1.41B | 1.22B | 1.12B | 1.09B | 1.09B | 1.11B | 1.05B | 1B | 835.49M | 816.19M | 769.69M | 609.9M | 482.85M | 346.22M | 371.43M |
| Asset Turnover | 0.73x | 0.75x | 1.43x | 0.91x | 1.01x | 0.85x | 0.93x | 0.94x | 1.07x | 1.05x | 0.92x | 0.82x | 0.98x | 1.22x | 1.50x | 1.62x | 1.33x | 1.29x | 1.39x | 1.40x | 1.23x | 1.38x | 1.26x | 1.23x | 1.33x | 1.29x | 1.15x | 1.08x |
| Asset Growth % | 67.3% | 72.05% | -43.97% | -4.51% | -28.03% | -3.53% | -1.14% | 5.92% | 13.53% | -1.97% | -10.62% | -6.15% | 7.54% | 15.62% | 8.65% | 2.71% | 0.41% | -1.74% | 5.79% | 4.37% | 19.98% | 2.37% | 6.04% | 26.2% | 26.31% | 39.46% | -6.79% | - |
| Total Current Liabilities | 92.11M | 126.54M | 173.33M | 205.46M | 196.56M | 229.13M | 340.1M | 394.07M | 341.32M | 343M | 292.4M | 503.13M | 378.3M | 345.8M | 447.9M | 494.2M | 539.13M | 536.05M | 495.12M | 358.43M | 236.53M | 165.89M | 152.62M | 134.17M | 123.38M | 108.01M | 83.24M | 95.55M |
| Accounts Payable | 19.64M | 9.21M | 17.8M | 18.51M | 18.89M | 22.44M | 23.05M | 29.06M | 27.1M | 24.36M | 40.64M | 38.23M | 54.47M | 45.5M | 49.35M | 60.81M | 39.59M | 28.37M | 33.15M | 42.68M | 31.89M | 19.71M | 20.76M | 22.29M | 20.25M | 17.7M | 11.99M | 12.36M |
| Days Payables Outstanding | 29.66 | 16.8 | 25.7 | 18.75 | 16.48 | 16.91 | 14.02 | 16.93 | 15.27 | 14.47 | 25.6 | 23.64 | 29.35 | 22.97 | 23.74 | 28.75 | 21.85 | 15.43 | 17.27 | 23.85 | 20.89 | 13.82 | 15.56 | 18.47 | 19.96 | 22.55 | 21.73 | 22.41 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 77M | 96.25M | 77M | 82.75M | 21M | 213.32M | 24M | 30M | 114.69M | 124.93M | 197.52M | 215M | 162.5M | 45.63M | 18.92M | 4.7M | 3M | 15.55M | 18.36M | 18.59M | 15.85M | 24.1M |
| Deferred Revenue (Current) | 102.47M | 28.57M | 31.66M | 33.97M | 32.16M | 45.85M | 50.48M | 60.61M | 53.5M | 74.33M | 62.88M | 61.6M | 66.19M | 76.33M | 86.16M | 83.76M | 73.69M | 68.47M | 60.05M | 59.39M | 43.44M | 38.49M | 27.08M | 16.53M | 15.43M | 13.02M | 49.57M | 52.33M |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 14.67M | 28.28M | 21.6M | 70.18M | 99.41M | 118.23M | 142.94M | 222.25M | 128.18M | 141.16M | 162M | 40.78M | 70.23M | 186.27M | 100.57M | 32.58M | 20.96M | 39.53M | 24.62M | 30.89M | 6.25M | 5.84M | 13.24M |
| Current Ratio | 1.75x | 1.69x | 0.59x | 0.87x | 1.43x | 1.18x | 0.88x | 0.75x | 1.07x | 0.61x | 0.80x | 0.71x | 1.13x | 0.91x | 0.49x | 0.43x | 0.35x | 0.37x | 0.45x | 0.52x | 0.65x | 0.77x | 0.82x | 0.85x | 1.18x | 0.78x | 1.12x | 1.95x |
| Quick Ratio | 1.75x | 1.69x | 0.59x | 0.87x | 1.33x | 1.05x | 0.76x | 0.68x | 1.00x | 0.52x | 0.69x | 0.66x | 1.04x | 0.79x | 0.38x | 0.33x | 0.28x | 0.31x | 0.37x | 0.40x | 0.49x | 0.58x | 0.61x | 0.56x | 0.87x | 0.53x | 0.94x | 1.88x |
| Cash Conversion Cycle | -21.02 | - | - | -12.55 | 9.95 | 14.96 | 19.13 | 6.8 | 5.87 | 11.06 | 3.58 | 2.76 | -4.02 | 5.37 | 6.26 | 5.98 | 11.53 | 12.58 | 12.63 | 11.62 | 16.29 | 17.28 | 16.87 | 21.11 | 26.69 | 18.81 | 25.77 | 5.65 |
| Total Non-Current Liabilities | 461.96M | 502.15M | 1.49B | 1.54B | 1.52B | 1.66B | 1.69B | 1.79B | 1.88B | 1.92B | 2.19B | 2.21B | 2.53B | 2.54B | 2.44B | 1.04B | 1.24B | 1.28B | 1.5B | 1.61B | 834.23M | 750.25M | 467.13M | 454.33M | 439.97M | 488.36M | 485.75M | 26.93M |
| Long-Term Debt | 423.97M | 465.47M | 1.43B | 1.43B | 1.42B | 1.42B | 1.41B | 1.48B | 1.67B | 1.74B | 1.98B | 2B | 2.33B | 2.36B | 2.29B | 926.87M | 1.17B | 1.24B | 1.49B | 1.6B | 830.24M | 741.42M | 466.13M | 454.32M | 436.32M | 458.32M | 456.53M | 15.5M |
| Capital Lease Obligations | 5.95M | 1.89M | 44.32M | 53.46M | 68.1M | 78.16M | 101.56M | 128.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 133.84M | 34.02M | 14.76M | 41.99M | 25.08M | 157.72M | 173.71M | 175.24M | 208.55M | 173.9M | 200.2M | 159.54M | 188.4M | 179.7M | 129.4M | 100.7M | 62.81M | 34.62M | 2.69M | 1.79M | 26K | 26K | 715K | 3.26M | 3.26M | 3.17M | 3.11M | 8.23M |
| Other Non-Current Liabilities | 576K | 771K | 1.59M | 15.74M | 2.19M | 2.23M | 5.21M | 6.17M | 18.29M | 30.29M | 25.05M | 23.88M | 16.88M | 14.65M | 15.11M | 9.6M | 13.21M | 12.1M | 11.46M | 9.83M | 3.99M | 8.8M | 285K | -822K | 102K | 870K | 121K | 3.2M |
| Total Liabilities | 554.07M | 628.69M | 1.66B | 1.74B | 1.71B | 1.89B | 2.03B | 2.18B | 2.22B | 2.26B | 2.48B | 2.71B | 2.91B | 2.88B | 2.88B | 1.53B | 1.78B | 1.82B | 1.99B | 1.97B | 1.07B | 916.14M | 619.75M | 588.5M | 563.36M | 596.37M | 569M | 122.49M |
| Total Debt | 426.05M | 468.62M | 1.48B | 1.49B | 1.51B | 1.52B | 1.62B | 1.74B | 1.75B | 1.74B | 1.98B | 2.23B | 2.33B | 2.36B | 2.29B | 926.9M | 1.37B | 1.45B | 1.64B | 1.65B | 849.16M | 746.13M | 469.13M | 469.87M | 454.68M | 476.91M | 472.38M | 39.6M |
| Net Debt | 299.61M | 308.34M | 1.43B | 1.38B | 1.33B | 1.36B | 1.45B | 1.56B | 1.51B | 1.66B | 1.87B | 1.99B | 2.03B | 2.18B | 2.22B | 879.43M | 1.32B | 1.41B | 1.59B | 1.61B | 811.65M | 714.65M | 433.97M | 446.43M | 397.15M | 453.57M | 427.88M | 20.09M |
| Debt / Equity | 1.45x | 1.47x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.39x | 2.59x | 9.77x | - | - | 0.16x |
| Debt / EBITDA | 5.21x | 4.11x | 12.72x | 19.91x | - | 6.19x | 6.06x | 5.22x | 4.03x | 5.47x | 7.82x | 10.10x | 7.28x | 4.66x | 4.30x | 1.61x | 3.26x | 3.78x | 3.63x | 3.61x | 2.15x | 2.36x | 1.48x | 1.45x | 1.50x | 2.29x | 4.82x | 0.42x |
| Net Debt / EBITDA | 3.67x | 2.70x | 12.27x | 18.45x | - | 5.56x | 5.43x | 4.67x | 3.49x | 5.21x | 7.39x | 9.01x | 6.34x | 4.32x | 4.17x | 1.52x | 3.16x | 3.66x | 3.53x | 3.52x | 2.06x | 2.26x | 1.37x | 1.38x | 1.31x | 2.18x | 4.36x | 0.21x |
| Interest Coverage | -0.03x | 18.21x | -2.17x | 0.23x | -3.52x | 1.88x | 1.75x | 2.12x | 2.71x | 2.29x | 1.73x | 1.46x | 2.49x | 4.16x | 5.61x | 9.06x | 5.11x | 5.35x | 4.92x | 4.00x | 7.71x | 11.92x | 10.98x | 2.36x | - | 2.32x | 2.15x | 77.14x |
| Total Equity | 293.27M | 318.07M | -1.11B | -761.09M | -685.78M | -456.4M | -548.21M | -685.54M | -805.03M | -1.01B | -1.2B | -1.29B | -1.39B | -1.47B | -1.67B | -409.8M | -690.72M | -733.27M | -887.52M | -926.33M | -68.37M | -80.65M | 196.44M | 181.19M | 46.55M | -113.52M | -222.78M | 248.95M |
| Equity Growth % | 214.93% | 128.54% | -46.42% | -10.98% | -50.26% | 16.75% | 20.03% | 14.84% | 20.41% | 15.91% | 6.44% | 7.21% | 6.03% | 11.46% | -306.42% | 40.67% | 5.8% | 17.38% | 4.19% | -1254.94% | 15.23% | -141.06% | 8.42% | 289.25% | 141.01% | 49.04% | -189.49% | - |
| Book Value per Share | 29.27 | 31.83 | -1304.19 | -9.93 | -908.25 | -6.45 | -7.83 | -9.86 | -11.48 | -14.82 | -1700.07 | -21.80 | -24.44 | -26.15 | -27.34 | -5.53 | -9.10 | -9.51 | -11.31 | -11.42 | -0.69 | -0.77 | 1.84 | 1.65 | 0.43 | -1.02 | -9.62 | 10.75 |
| Total Shareholders' Equity | 293.27M | 318.07M | -1.11B | -761.09M | -685.78M | -456.4M | -548.21M | -685.54M | -808.94M | -1.02B | -1.21B | -1.29B | -1.39B | -1.47B | -1.67B | -409.8M | -694.77M | -736.51M | -887.52M | -926.33M | -68.37M | -80.65M | 196.44M | 181.19M | 46.55M | -113.52M | -222.78M | 248.95M |
| Common Stock | 380.14M | 378.78M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | -84.91M | -62.09M | 1.94B | 2.31B | 2.42B | 2.68B | 2.62B | 2.5B | 2.38B | 2.2B | 2.06B | 1.99B | 1.88B | 1.77B | 1.6B | 1.38B | 1.1B | 1.26B | 1.13B | 950.21M | 770.54M | 617.47M | 413.43M | 223.56M | 73.48M | -74M | -216.51M | -231.66M |
| Treasury Stock | 0 | 0 | -3.02B | -3.06B | -3.1B | -3.12B | -3.14B | -3.16B | -3.18B | -3.21B | -3.24B | -3.25B | -3.25B | -3.26B | -3.28B | -1.79B | -1.79B | -1.68B | -1.68B | -1.57B | -540.32M | -390.86M | -222.55M | -48.42M | -23.06M | -26.2M | 0 | 0 |
| Accumulated OCI | -1.96M | 1.39M | -25.83M | -11.3M | -5.47M | -18.6M | -25.15M | -27.35M | -15.76M | -10.47M | -27.12M | -37.27M | -19.56M | 8.52M | 12.86M | 5.6M | -4.52M | -7.68M | -333.77M | -306.49M | -298.59M | -307.26M | 5.56M | 6.05M | -3.87M | -13.32M | -6.27M | -2.45M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.91M | 4.47M | 4.7M | 4.45M | 5.55M | 0 | 0 | 0 | 4.04M | 3.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying WW stock.
As of 2025, WW International, Inc. (WW) had total assets of $946.8M including $213.6M in current assets.
WW International, Inc. (WW) carries total debt of $468.6M, offset by $160.3M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
WW International, Inc. (WW) has total shareholders' equity (book value) of $318.1M ($31.83 book value per share). Book value represents the net worth of the company belonging to common stock holders.
WW International, Inc. (WW) reported a current ratio of 1.69x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Negative equity and leverage
Metrics are mathematically derived from official filings.
Deficit Narrowing Through Equity Rebuild
Based on reported figures, WW's stockholders' equity moved from a deficit of about $1.2B in Q1 2025 to positive $278.6M in Q2 2026, a rebound that reflects a sharp balance sheet repair over five quarters.
The swing from roughly -$1.2B to +$278.6M equity appears driven largely by the rise in retained earnings from a deep accumulated deficit toward -$100.0M, which suggests a large non-recurring or restructuring-related reset rather than organic compounding. Total assets fell from about $1.0B to $840.4M over the last five quarters, so the equity improvement reflects liability reduction more than asset growth. Investors should monitor whether the rebuilt equity base holds without further one-time adjustments.
Leverage Easing but Still Elevated
According to reported balance sheet data, total debt declined from $1.7B in Q1 2025 to $426.3M in Q2 2026, while the debt-to-equity ratio fell to 1.53, a level that remains high for a business with contracting revenue.
The reduction in total debt of roughly $1.3B over five quarters indicates meaningful deleveraging, likely tied to the same restructuring that reset equity. A D/E of 1.53 still implies that creditors fund a majority of the asset base relative to equity, which warrants caution given revenue declines. Refinancing risk and the sustainability of debt service cannot be assessed from the balance sheet alone and warrant further investigation against the cash flow profile.
Thin Cash Cushion Against Ongoing Burn
Based on WW's reported figures, cash of $101.5M and a current ratio of 1.38 in Q2 2026 provide a limited buffer, particularly given operating cash outflow of $16.1M in the same quarter.
Cash fell from $126.7M in Q1 2026 to $101.5M in Q2 2026, and the current ratio dipped from 1.69 at year-end 2025 to 1.38, suggesting liquidity is tightening rather than building. Against negative operating cash flow in six of ten quarters, the cash balance may cover only a limited number of quarters at current burn rates. The current ratio above 1.0 offers near-term comfort, but the trajectory is the key concern.
Goodwill Dominates an Asset-Light Base
Goodwill of $199.9M represents roughly 24% of total assets of $840.4M in Q2 2026, while net PP&E of only $9.0M indicates a largely asset-light model with a significant intangible-heavy composition.
The asset base is dominated by goodwill and presumably other intangibles rather than physical capital, consistent with the low CapEx intensity noted in the cash flow analysis. Net PP&E declining from $54.5M to $9.0M over five quarters suggests either asset disposals or depreciation outpacing investment. The goodwill balance carries impairment risk if revenue continues to contract, which could further pressure equity.
Equity Rebound May Mask Ongoing Losses
Retained earnings remain negative at -$100.0M despite the headline equity turn positive, and the rebuild may reflect accounting resets rather than sustained earnings power given repeated losses in the reported income data.
The positive $278.6M equity figure could mislead if read as evidence of recovery, since retained earnings are still deeply negative and the rebound was largely driven by a balance sheet reset. Reported net income was negative in roughly half of the ten quarters, which undermines the case that equity will compound from here. Investors should weigh the headline equity recovery against the persistent accumulated deficit before drawing conclusions about balance sheet strength.