# EDGAR Filing Document

**Accession Number:** 0000105319
**File Stem:** 0001193125-25-177438
**Filing Date:** 2025-8
**Character Count:** 135015
**Document Hash:** 961f50a223c5bdf969192a1385032246
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001193125-25-177438.hdr.sgml**: 20250811

**ACCESSION NUMBER**: 0001193125-25-177438

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 49

**CONFORMED PERIOD OF REPORT**: 20250811

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250811

**DATE AS OF CHANGE**: 20250811

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** WW INTERNATIONAL, INC.
- **CENTRAL INDEX KEY:** 0000105319
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-PERSONAL SERVICES [7200]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 116040273
- **STATE OF INCORPORATION:** VA
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-16769
- **FILM NUMBER:** 251200119

**BUSINESS ADDRESS:**
- **STREET 1:** 18 WEST 18TH STREET
- **STREET 2:** 7TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10011
- **BUSINESS PHONE:** 2125892700

**MAIL ADDRESS:**
- **STREET 1:** 18 WEST 18TH STREET
- **STREET 2:** 7TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10011

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** WEIGHT WATCHERS INTERNATIONAL INC
- **DATE OF NAME CHANGE:** 19991123

?xml version='1.0' encoding='ASCII'? 8-K

### UNITED STATES

### SECURITIES AND EXCHANGE COMMISSION

#### Washington, D.C. 20549

### FORM 8-K

#### CURRENT REPORT

#### PURSUANT TO SECTION 13 OR 15(d)

#### OF THE SECURITIES EXCHANGE ACT OF 1934

#### Date of report (Date of earliest event reported): August 11, 2025

## WW INTERNATIONAL, INC.

#### (Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Virginia** | **001-16769** | **11-6040273** |
| **(State or other jurisdiction**<br> **of incorporation)** | **(Commission**<br> **File Number)** | **(IRS Employer**<br> **Identification No.)** |

---

---

| | |
|:---|:---|
| **18 West 18<sup>th</sup> Street, 7<sup>th</sup> Floor, New York, New York** | **10011** |
| **(Address of principal executive offices)** | **(Zip Code)** |

---

#### Registrant's telephone number, including area code: (212) 589-2700

#### Not Applicable

#### (Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading**<br> **Symbol(s)** | **Name of each exchange**<br> **on which registered** |
| Common Stock, no par value | WW | The Nasdaq Stock Market LLC |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

#### Item 2.02. Results of Operations and Financial Condition.
On August 11, 2025, WW International, Inc. issued a press release and a Shareholder Letter announcing its financial results for its fiscal quarter ended June 30, 2025. Copies of the press release and the Shareholder Letter are attached hereto as Exhibits 99.1 and 99.2, respectively, and incorporated herein by reference.

The information contained in Item 2.02 of this Current Report on Form 8-K, including the text of the press release attached as Exhibit 99.1 and the Shareholder Letter attached as Exhibit 99.2, is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section. The information contained in Items 2.02 and 9.01 of this Current Report on Form 8-K shall not be incorporated by reference into any registration statement or other document or filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

#### Item 9.01. Financial Statements and Exhibits.
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Exhibits.

---

| | |
|:---|:---|
| **Exhibit** | **Description** |
| Exhibit 99.1 | [Press Release dated August 11, 2025.](d71795dex991.htm) |
| Exhibit 99.2 | [Shareholder Letter dated August 11, 2025.](d71795dex992.htm) |
| Exhibit 104 | The cover page from this Current Report on Form 8-K, formatted in Inline XBRL. |

---

------

#### SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **WW INTERNATIONAL, INC.** | **WW INTERNATIONAL, INC.** |
| DATED: August 11, 2025 | By: | /s/ Felicia DellaFortuna |
|  | Name: | Felicia DellaFortuna |
|  | Title: | Chief Financial Officer |

---

## Exhibit 99.1

**Exhibit 99.1**![LOGO](g71795dsp1.jpg)

**WeightWatchers Announces Second Quarter 2025 Results** 

*Successful completion of strategic reorganization, reducing debt by $1.15 billion. In connection with emergence on 6/24/25, fiscal Q2 consists of a "Predecessor" period from 3/30/25 to 6/24/25, and a "Successor" period from 6/25/25 to 6/30/25* 

*Combined End of Period Subscribers<sup>1</sup> of 3.2 million; Combined End of Period Clinical Subscribers<sup>1</sup> of 127 thousand* 

*Combined Revenues<sup>1</sup> of $189 million, down 6% vs. prior year; Combined Clinical Revenues<sup>1</sup> of $31 million, up 55% vs. prior year* 

*Predecessor Net Income<sup>1</sup> of $1,191 million and Net Margin<sup>1</sup> of 673% were impacted by Reorganization items; Successor Net Income<sup>1</sup> of $1 million and Net Margin<sup>1</sup> of 10%; Predecessor Adjusted EBITDA<sup>1,2</sup> of $61 million and Adjusted Margin<sup>1,2</sup> of 34%; Successor Adjusted EBITDA<sup>1,2</sup> of $4 million and Adjusted Margin<sup>1,2</sup> of 37%* 

**NEW YORK (August 11, 2025)** – WW International, Inc. (NASDAQ: WW) ("WeightWatchers," "WW," or the "Company") today announced its results for the second quarter of fiscal 2025 ended June 30, 2025 in this Earnings Press Release and a Shareholder Letter posted on the <u>Company</u><u>'</u><u>s Corporate Website</u>.

"The need for effective and sustainable support in weight health has never been more important, and no company is better positioned to meet that need than WeightWatchers," said Tara Comonte, CEO of WeightWatchers. "This marks the beginning of an exciting new chapter for the Company, one that's grounded in stronger financial footing and a clear sense of opportunity. With greater flexibility to invest, we're accelerating innovation across our platform to meet the evolving needs of our members. There's work to do, and it will take time, but we're confident in the strength of our approach. Our integrated model, spanning clinical care, behavioral support, and community, puts us in a powerful position to reinforce our leadership in long-term weight health."

"We completed our reorganization swiftly, positioning the Company to move forward with greater financial flexibility," said Felicia DellaFortuna, CFO of WeightWatchers. "While we continue to navigate some volatility, our immediate priority is stabilizing the business. With a strengthened capital structure, we are better positioned to invest in growth, support innovation, and scale efficiently, while maintaining the financial discipline needed to drive long-term profitability."

**<u>Second Quarter Overview</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• While Combined Revenues *<sup>1</sup>* declined 6% year-over-year,
Monthly Subscription Revenues Per Average Subscriber (ARPU) *<sup>1</sup>* increased for the third consecutive quarter due to increased Clinical mix while Gross Margin also remained strong.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Combined Revenues *<sup>1</sup>* decline reflects ongoing headwinds
in the Behavioral business, partially offset by 55% growth in Clinical, primarily driven by compounded semaglutide subscriptions. This year's fiscal quarter also benefited from foreign exchange movements and two additional reporting days.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• From May 22nd, the Clinical business began transitioning subscribers from compounded semaglutide to FDA-approved
medications, in line with current FDA guidance, despite others continuing to offer compounded GLP-1s under the guise of a personalization exemption.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Combined End of Period Subscribers *<sup>1</sup>* declined 17%
year-over-year, reflecting continued recruitment challenges in Behavioral, further impacted by financial reorganization headlines.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net Income Margin was impacted by Reorganization items in the quarter. Adjusted EBITDA Margin<sup>2</sup> remained strong, supported by structural cost discipline and reduced marketing investment during the financial reorganization period.

**<u>Full Year Fiscal 2025 Guidance</u>**

The Company is providing the following full year fiscal 2025 guidance:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Total Combined Revenues: $685 million - $700 million

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA<sup>2</sup>: $140 million - $150 million

**<u>Second Quarter Conference Call and Webcast</u>**

The Company has scheduled a conference call today at 8:30 a.m. ET to discuss results.

The webcast of the conference call will be available on the Company's corporate website, corporate.ww.com, under Events and Presentations. A replay of the webcast will be available on this site for at least 90 days.

**<sup>1</sup><u>Fresh Start Accounting and Predecessor and Successor Periods</u>** 

In connection with the Company's emergence from its financial reorganization process on June 24, 2025, the Company's second quarter ended June 30, 2025 includes a "Predecessor" period from March 30, 2025 to June 24, 2025, and a "Successor" period from June 25, 2025 to June 30, 2025. Additionally, the Company qualified for and applied fresh start accounting. Accordingly, the consolidated financial statements after June 24, 2025 are not comparable with the consolidated financial statements as of or prior to that date.

Although GAAP requires that the Company report its results for the period from March 30, 2025 through June 24, 2025 (Predecessor) and the period from June 25, 2025 through June 30, 2025 (Successor) separately, management views certain metric and revenue information for the three months ended June 30, 2025 by combining the results of the applicable Predecessor and Successor periods because management believes such presentation provides the most meaningful comparison of the Company's results to prior periods. Although the Predecessor and Successor periods generally are not comparable as they are impacted by fresh start accounting, there are no fresh start adjustments affecting revenues and therefore revenue information has been combined to provide a meaningful understanding of operating trends, which would be consistent with a pro forma calculation under Article 11 of Regulation S-X. Nevertheless, the combined operating results do not reflect the actual results we would have achieved absent the Company's emergence from its financial reorganization process and may not be indicative of future results.

The Company cannot adequately benchmark the operating results of the period from June 25, 2025 through June 30, 2025 (Successor) against any of the previous periods reported in the Company's consolidated financial statements without combining it with the period from March 30, 2025 through June 24, 2025 (Predecessor) and do not believe that reviewing the results of this period in isolation would be useful in identifying trends in or reaching conclusions regarding the Company's overall operating performance. Management believes that the

------

key performance metrics such as Subscription Revenues, Incoming and End of Period Subscribers and Monthly Subscription Revenues per Average Subscriber for the Successor period when combined with the Predecessor period provides more meaningful comparisons to other periods and are useful in identifying current business trends. Accordingly, this press release presents the combined results for these metrics for the three months ended June 30, 2025.

**<u>Definitions</u>**

**"Behavioral"** business refers to providing subscriptions to the Company's digital product offerings with the option to add on unlimited access to the Company's workshops.

**"Clinical"** business refers to providing subscriptions to the Company's clinical product offerings provided by WeightWatchers Clinic combined with the Company's digital subscription product offerings and unlimited access to the Company's workshops.

**"Revenues"**—"Subscription Revenues" consist of the aggregate of: (a) "Behavioral Subscription Revenues", the fees associated with subscriptions for the Company's Behavioral offerings; and (b) "Clinical Subscription Revenues", the fees associated with subscriptions for the Company's Clinical offerings. In addition, "Other Revenues" (formerly known as "product sales and other") consist of revenues from licensing, franchise fees with respect to commitment plans and royalties, publishing and other revenues. Prior to fiscal 2024, Other Revenues included sales of consumer products.

**"Incoming Subscribers"**—"Subscribers" refer to Behavioral subscribers and Clinical subscribers who participate in recurring bill programs in Company-owned operations. The "Incoming Subscribers" metric reports Subscribers in Company-owned operations at a given period start. Recruitment and retention are key drivers for this metric. Management utilizes this metric to monitor changes in the subscriber base which directly impacts the Company's revenue growth and trends.

**"End of Period Subscribers"**—"End of Period Subscribers" metric reports Subscribers in Company-owned operations at a given period end. Recruitment and retention are key drivers for this metric. Management utilizes this metric to monitor changes in the subscriber base which directly impacts the Company's revenue growth and trends.

**"Monthly Subscription Revenues Per Average Subscriber"—** The "Monthly Subscription Revenues Per Average Subscriber" metric reports the monthly fees associated with subscriptions for the Company's offerings divided by the Average Subscriber for its businesses. Monthly Subscription Revenues for both quarterly and year-to-date periods for each respective business are calculated as Subscription Revenues divided by the number of months in the respective quarterly or year-to-date period. The "Average Subscriber" for quarterly periods for each respective business is the average of its Incoming Subscribers and End of Period Subscribers for the respective quarterly period. The "Average Subscriber" for year-to-date periods for each respective business is the average of its Incoming Subscribers at the beginning of the fiscal year and its End of Period Subscribers for each quarter end within the respective year-to-date period. Management utilizes this metric to consider revenue growth and trends on a per subscriber basis.

------

**<sup>2</sup><u>Statement regarding Non-GAAP Financial Measures</u>** 

To supplement the Company's consolidated results presented in accordance with accounting principles generally accepted in the United States ("GAAP"), the Company has disclosed non-GAAP financial measures of operating results that exclude or adjust certain items. Gross profit, gross margin, marketing expenses, selling, general & administrative expenses, and product development expenses are discussed both as reported (on a GAAP basis) and as adjusted (on a non-GAAP basis), as applicable, with respect to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;I. the period from June 25, 2025 through June 30, 2025 (Successor) to exclude (a) the impact of
certain non-recurring transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization and (b) the impact of depreciation and amortization expenses, which
varies considerably from period-to-period due to the size and frequency of acquisitions and application of fresh start accounting and therefore is omitted to assess the
Company's core operating performance;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;II. the period from March 30, 2025 through June 24, 2025 (Predecessor) to exclude (a) the impact of
certain non-recurring transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization, (b) the impact of depreciation and amortization expenses, and
(c) the net impact of charges associated with the Company's previously disclosed 2024 restructuring plan (the "2024 plan") or the reversal of certain of the charges associated with the 2024 plan, as applicable, and the reversal
of charges associated with the Company's previously disclosed 2023 restructuring plan (the "2023 plan");

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;III. the period from December 29, 2024 through June 24, 2025 (Predecessor) to exclude (a) the impact
of certain non-recurring transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization, (b) the impact of depreciation and amortization expenses, and
(c) the net impact of charges associated with the 2024 plan or the reversal of certain of the charges associated with the 2024 plan, as applicable, and the reversal of charges associated with the 2023 plan;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IV. the three months ended June 29, 2024 (Predecessor) to exclude (a) the impact of depreciation and
amortization expenses and (b) the impact or net impact, as applicable, of charges associated with the 2023 plan and the Company's previously disclosed 2022 restructuring plan (the "2022 plan"); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;V. the six months ended June 29, 2024 (Predecessor) to exclude (a) the impact of depreciation and
amortization expenses and (b) the net impact of charges associated with the 2023 plan and the 2022 plan.

The Company also presents in the attachments to this release the non-GAAP financial measures: earnings before interest, taxes, depreciation, amortization and stock-based compensation ("EBITDA"); and EBITDA adjusted for franchise rights acquired impairments, reorganization items, net, transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization, net restructuring charges, and other items as indicated in the reconciliations below that management believes are not indicative of ongoing operations ("Adjusted EBITDA").

As exchange rates are an important factor in understanding period-to-period comparisons, the Company believes in certain cases the presentation of results on a constant currency basis in addition to reported results helps improve investors' ability to understand the Company's operating results and evaluate the Company's performance in comparison to prior periods. Constant currency information compares results between periods as if exchange rates had remained constant period-over-period. The Company uses results on a constant currency basis as one measure to evaluate the Company's performance. In this press release, the Company calculates constant currency by calculating current-year results using prior-year foreign currency exchange rates. The Company generally refers to such amounts calculated on a constant currency basis as excluding or adjusting for the impact of foreign currency or being on a constant currency basis. These results

------

should be considered in addition to, not as a substitute for, results reported in accordance with GAAP and are not meant to be considered in isolation. Results on a constant currency basis, as the Company presents them, may not be comparable to similarly titled measures used by other companies and are not measures of performance presented in accordance with GAAP.

Management believes these non-GAAP financial measures provide useful supplemental information to investors regarding the performance of the Company's business and are useful for period-over-period comparisons of the performance of the Company's business. While the Company believes that these non-GAAP financial measures are useful in evaluating the Company's business, this information should be considered as supplemental in nature and is not meant to be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. In addition, these non-GAAP financial measures may not be the same as similarly titled measures reported by other companies. See "Reconciliation of Non-GAAP Financial Measures" attached to this release and reconciliations, if any, included elsewhere in this release for a reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures.

A reconciliation of the forward-looking full year EBITDA outlook to net income cannot be provided without unreasonable effort because of the inherent difficulty of accurately forecasting the occurrence and financial impact of the various adjusting items necessary for such reconciliation that have not yet occurred, are out of the Company's control, or cannot be reasonably predicted. For the same reasons, the Company is unable to assess the probable significance of the unavailable information, which could have a material impact on its future GAAP financial results.

**About WeightWatchers** 

WeightWatchers is the global leader in science-backed weight management, offering an integrated support system that combines scientific expertise and human connection. With more than 60 years of experience, WeightWatchers is the most studied commercial weight management program in the world, delivered through its No. 1 U.S. doctor-recommended weight-loss program. Its holistic, personalized approach also includes U.S.-based clinical interventions, medications when clinically appropriate, and a global network of coaches and community support. Since 1963, the company has surrounded its members with the support they need to reach and sustain their goals, wherever they are on their journey. Members can access these solutions directly, or through WeightWatchers for Business' full-spectrum platform for employers, health plans, and payers. In a landscape crowded with contradictory advice, isolating apps, and one-size-fits-all solutions, WeightWatchers offers a proven path forward, grounded in empathy and designed to help every member feel better in their body and live a longer, healthier life. For more information, visit weightwatchers.com.

*This news release and any attachments include "forward-looking statements," within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, in particular, any statements about the Company's plans, strategies, objectives, initiatives, and prospects. The Company generally uses the words "may," "will," "could," "expect," "anticipate," "believe," "estimate," "plan," "intend," "aim" and similar expressions in this news release and any attachments to identify forward-looking statements. The Company bases these forward-looking statements on its current views with respect to future events and financial performance. Actual results could differ materially from those projected in the forward-looking statements. These forward-looking statements are subject to risks, uncertainties and assumptions, including, among other things: the Company's recent emergence from bankruptcy, which could adversely affect the Company's business and relationships and subjects us to risks and uncertainties; competition from other weight management and health and wellness industry participants or the* 

------

 *development of more effective or more favorably perceived weight management methods; the Company's failure to continue to retain and grow its subscriber base; the Company's ability to be a leader in the rapidly evolving and increasingly competitive clinical weight management and weight loss market; the Company's ability to continue to develop new, innovative services and products and enhance its existing services and products or the failure of its services, products or brands to continue to appeal to the market, or the Company's ability to successfully expand into new channels of distribution or respond to consumer trends or sentiment; regulatory, reputational and other risks associated with the Company's former compounded GLP-1 offering; the Company's ability to successfully implement strategic initiatives; the Company's ability to evolve its community offerings to meet the evolving preferences of its members; the effectiveness and efficiency of its advertising and marketing programs, including the strength of its social media presence; the impact on the Company's reputation of actions taken by its franchisees, licensees, suppliers, affiliated provider entities, PCs' healthcare professionals, and other partners, including as a result of the Company's acquisition of Weekend Health, Inc., doing business as Sequence ("Sequence") (the "Acquisition"); the recognition of asset impairment charges; the loss of key personnel, strategic partners or consultants or failure to effectively manage and motivate the Company's workforce; the Company's chief executive officer transition; the Company's ability to successfully make acquisitions or enter into collaborations or joint ventures, including its ability to successfully integrate, operate or realize the anticipated benefits of such businesses, including with respect to Sequence; uncertainties related to a downturn in general economic conditions or consumer confidence, including as a result of the existing inflationary environment, changes in tariffs and escalating trade tensions, rising interest rates, the potential impact of political and social unrest and increased volatility in the credit and capital markets; the seasonal nature of the Company's business; the Company's failure to maintain effective internal control over financial reporting; the impact of events that impede accessing resources or discourage or impede people from gathering with others; the early termination by us of leases; the inability to renew certain of the Company's licenses, or the inability to do so on terms that are favorable to us; the impact of the Company's substantial amount of debt, debt service obligations and debt covenants, and its exposure to variable rate indebtedness; the ability to generate sufficient cash to service the Company's debt and satisfy its other liquidity requirements; uncertainties regarding the satisfactory operation of the Company's technology or systems; the impact of data security breaches and other malicious acts or privacy concerns, including the costs of compliance with evolving privacy laws and regulations; the Company's ability to successfully integrate and use artificial intelligence in its business; the Company's ability to enforce its intellectual property rights both domestically and internationally, as well as the impact of its involvement in any claims related to intellectual property rights; the impact of existing and future laws and regulations, including federal and state regulations relating to compounded medications; risks related to the Company's exposure to extensive and complex healthcare laws and regulations as a result of the Acquisition; the outcomes of litigation or regulatory actions; risks and uncertainties associated with the Company's international operations, including regulatory, economic, political, social, intellectual property, and foreign currency risks, which risks may be exacerbated as a result of war and terrorism; risks related to the Acquisition, including risks that the Acquisition may not achieve its intended results; the possibility that we could fail to maintain the listing of the Company's common stock on Nasdaq; risks related to the actions of activist shareholders and anti-takeover provisions in the Company's articles of incorporation and bylaws; uncertainty and continuing risks associated with the Company's ability to achieve its goals; and other risks and uncertainties, including those included in this press release and those detailed from time to time in the Company's periodic reports filed with the Securities and Exchange Commission (the "SEC") (which are available on the SEC's EDGAR database at www.sec.gov and via the Company's website at corporate.ww.com). You should not put undue reliance on any forward-looking statements. You should understand that many important factors, including those discussed herein, could cause the Company's results to differ materially from those expressed or suggested in any forward-looking statement. Except as required by law, the Company does not undertake any obligation to update or revise these forward-looking statements to reflect new information or events or circumstances that occur after the date of this news release or to reflect the occurrence of unanticipated events or otherwise. Readers are advised to review the Company's filings with the SEC (which are available on the SEC's EDGAR database at www.sec.gov and via the Company's website at corporate.ww.com).* 

------

**For more information, contact:** 

Investors:

John Mills or Anna Kate Heller

<u>WeightWatchers@icrinc.com</u>

Media:

Mari Santana

<u>Communications@ww.com</u>

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**CONSOLIDATED BALANCE SHEETS** 

**(IN THOUSANDS)** 

**UNAUDITED** 

---

| | | |
|:---|:---|:---|
|  | **Successor** | **Predecessor** |
|  | **June 30,<br>2025** | **December 28,<br>2024** |
|  ASSETS |  |  |
|  CURRENT ASSETS |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cash and cash equivalents | $152379 | $53024 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Restricted cash | 33048 | 3003 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Receivables (net of allowances: June 30, 2025 - $0 and<br>December 28, 2024 - $3,166) | 11712 | 14428 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Prepaid income taxes | 41346 | 11676 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Prepaid marketing and advertising | 5707 | 4969 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Prepaid expenses and other current assets | 19028 | 15548 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; TOTAL CURRENT ASSETS | 263220 | 102648 |
|  Property and equipment, net | 9690 | 15798 |
|  Operating lease assets | 3505 | 42047 |
|  Goodwill | 199053 | 239583 |
|  Other intangible assets, net | 527566 | 115762 |
|  Deferred income taxes | 16727 | 16686 |
|  Other noncurrent assets | 13357 | 17752 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; TOTAL ASSETS | $1033118 | $550276 |
|  LIABILITIES AND TOTAL EQUITY (DEFICIT) |  |  |
|  CURRENT LIABILITIES |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Portion of operating lease liabilities due within one year | $9099 | $8168 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accounts payable | 10198 | 17803 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Salaries and wages payable | 34419 | 53143 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accrued marketing and advertising | 11927 | 12805 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accrued interest | 1006 | 11322 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred acquisition payable |  | 15503 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other accrued liabilities | 40418 | 20593 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income taxes payable | 3038 | 2339 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred revenue | 29954 | 31655 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; TOTAL CURRENT LIABILITIES | 140059 | 173331 |
|  Long-term debt, net | 465518 | 1430643 |
|  Long-term operating lease liabilities | 2601 | 44322 |
|  Deferred income taxes | 43304 | 14762 |
|  Other noncurrent liabilities | 667 | 1590 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; TOTAL LIABILITIES | 652149 | 1664648 |
|  TOTAL EQUITY (DEFICIT) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Successor common stock, $0 par value; 1,000,000 shares authorized;<br>10,000 shares issued at June 30, 2025 | 378533 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Predecessor common stock, $0 par value; 1,000,000 shares authorized;<br>130,048 shares issued at December 28, 2024 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Predecessor treasury stock, at cost, 49,997 shares at December 28, 2024 |  | (3024710) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Retained earnings | 1254 | 1936170 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accumulated other comprehensive income (loss) | 1182 | (25832) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; TOTAL EQUITY (DEFICIT) | 380969 | (1114372) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; TOTAL LIABILITIES AND TOTAL EQUITY (DEFICIT) | $1033118 | $550276 |

---

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**CONSOLIDATED STATEMENTS OF OPERATIONS** 

**(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)** 

**UNAUDITED** 

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Predecessor** | **Predecessor** |
|  | **Period from**<br>**June 25, 2025<br>through June 30, 2025** | **Period from<br>March 30, 2025<br>through June 24, 2025** | **Three Months Ended<br>June 29, 2024** |
|  Subscription revenues, net <sup>(1)</sup> | $12078 | $175773 | $199956 |
|  Other revenues, net <sup>(2)</sup> | 89 | 1224 | 2117 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Revenues, net | 12167 | 176997 | 202073 |
|  Cost of subscription revenues <sup>(3)</sup> | 3258 | 46439 | 64023 |
|  Cost of other revenues |  | 50 | 756 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cost of revenues | 3258 | 46489 | 64779 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gross profit | 8909 | 130508 | 137294 |
|  Marketing expenses | 2784 | 32093 | 53696 |
|  Product development expenses | 686 | 14160 | 10732 |
|  Selling, general and administrative expenses | 2853 | 42851 | 36933 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Operating income | 2586 | 41404 | 35933 |
|  Reorganization items, net |  | (1143918) |  |
|  Interest expense | 923 | 11061 | 28577 |
|  Other expense (income), net | 932 | 4478 | (78) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income before income taxes | 731 | 1169782 | 7434 |
|  Benefit from income taxes | (523) | (20906) | (15835) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Net income | $1254 | $1190688 | $23269 |
|  Earnings per share |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Basic | $0.13 | $14.81 | $0.29 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Diluted | $0.13 | $14.67 | $0.29 |
|  Weighted average common shares outstanding |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Basic | 10000 | 80419 | 79483 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Diluted | 10000 | 81165 | 79825 |

---

---

| | |
|:---|:---|
| Note: | Totals may not sum due to rounding.  |

---

<sup>(1)</sup> "Subscription revenues, net" consist of the aggregate of: (a) net "Behavioral Subscription Revenues", the fees associated with subscriptions for the Company's Behavioral offerings; and (b) net "Clinical Subscription Revenues", the fees associated with subscriptions for the Company's Clinical offerings.

<sup>(2)</sup> "Other revenues, net" (formerly known as "product sales and other, net") consist of revenues from licensing, franchise fees with respect to commitment plans and royalties, publishing and other revenues. Prior to fiscal 2024, "Other revenues, net" included sales of consumer products.

<sup>(3)</sup> "Cost of subscription revenues" consists of cost of revenues and operating expenses for the Company's Behavioral and Clinical services.

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**CONSOLIDATED STATEMENTS OF OPERATIONS** 

**(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)** 

**UNAUDITED** 

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Predecessor** | **Predecessor** |
|  | **Period from**<br>**June 25, 2025<br>through June 30, 2025** | **Period from<br>December 29, 2024<br>through June 24, 2025** | **Six Months Ended<br>June 29, 2024** |
|  Subscription revenues, net <sup>(1)</sup> | $12078 | $360953 | $404012 |
|  Other revenues, net <sup>(2)</sup> | 89 | 2615 | 4609 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Revenues, net | 12167 | 363568 | 408621 |
|  Cost of subscription revenues <sup>(3)</sup> | 3258 | 100026 | 131839 |
|  Cost of other revenues |  | 158 | 1688 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cost of revenues | 3258 | 100184 | 133527 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Gross profit | 8909 | 263384 | 275094 |
|  Marketing expenses | 2784 | 110871 | 143858 |
|  Product development expenses | 686 | 25281 | 23237 |
|  Selling, general and administrative expenses | 2853 | 78480 | 83410 |
|  Franchise rights acquired impairments |  | 27549 | 257988 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Operating income (loss) | 2586 | 21203 | (233399) |
|  Reorganization items, net |  | (1143918) |  |
|  Interest expense | 923 | 38664 | 53304 |
|  Other expense (income), net | 932 | 6685 | (1683) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income (loss) before income taxes | 731 | 1119772 | (285020) |
|  (Benefit from) provision for income taxes | (523) | 1669 | 39613 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Net income (loss) | $1254 | $1118103 | $(324633) |
|  Earnings (net loss) per share |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Basic | $0.13 | $13.93 | $(4.09) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Diluted | $0.13 | $13.80 | $(4.09) |
|  Weighted average common shares outstanding |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Basic | 10000 | 80271 | 79345 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Diluted | 10000 | 80998 | 79345 |

---

Note: Totals may not sum due to rounding.

<sup>(1)</sup> "Subscription revenues, net" consist of the aggregate of: (a) net "Behavioral Subscription Revenues", the fees associated with subscriptions for the Company's Behavioral offerings; and (b) net "Clinical Subscription Revenues", the fees associated with subscriptions for the Company's Clinical offerings.

<sup>(2)</sup> "Other revenues, net" (formerly known as "product sales and other, net") consist of revenues from licensing, franchise fees with respect to commitment plans and royalties, publishing and other revenues. Prior to fiscal 2024, "Other revenues, net" included sales of consumer products.

<sup>(3)</sup> "Cost of subscription revenues" consists of cost of revenues and operating expenses for the Company's Behavioral and Clinical services.

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**CONSOLIDATED STATEMENTS OF CASH FLOWS** 

**(IN THOUSANDS)** 

**UNAUDITED** 

---

| | | | |
|:---|:---|:---|:---|
|  | **Successor** | **Predecessor** | **Predecessor** |
|  | **Period from**<br>**June 25, 2025<br>through June 30, 2025** | **Period from**<br>**December 29, 2024<br>through June 24, 2025** | **Six Months Ended**<br>**June 29, 2024** |
|  Operating activities: |  |  |  |
|  Net income (loss) | $1254 | $1118103 | $(324633) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Adjustments to reconcile net income (loss) to cash provided by (used for) operating activities: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Depreciation and amortization | 1681 | 14201 | 19948 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Amortization of deferred financing costs and debt discount |  | 1766 | 2509 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Impairment of franchise rights acquired |  | 27549 | 257988 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Impairment of intangible and long-lived assets |  | 97 | 197 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Share-based compensation expense |  | 4032 | 5141 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred tax benefit |  | (4503) | (14948) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Allowance for doubtful accounts |  | (1131) | 5447 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Reserve for inventory obsolescence |  | (1) | 134 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Foreign currency exchange rate loss (gain) | 933 | 6717 | (1249) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-cash reorganization items, net |  | (1176532) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Changes in cash due to: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Receivables | 466 | 4280 | 4846 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventories |  | 3 | 30 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Prepaid expenses | 586 | (31281) | 18956 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accounts payable | 406 | (8237) | 6598 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accrued liabilities | 6178 | 15084 | (36825) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred revenue | 47 | (2914) | 142 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other long term assets and liabilities, net |  | (2236) | (16076) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income taxes | (43) | 580 | 33819 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cash provided by (used for) operating activities | 11508 | (34423) | (37976) |
|  Investing activities: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Capital expenditures |  | (87) | (730) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Capitalized software and website development expenditures | (188) | (6253) | (9376) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other items, net |  | (1) | (5) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cash used for investing activities | (188) | (6341) | (10111) |
|  Financing activities: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Borrowings on revolving credit facility |  | 171341 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Financing costs |  | (1298) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Taxes paid related to net share settlement of equity awards |  | (145) | (629) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cash paid for acquisitions |  | (16000) | (16500) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other items, net |  |  | (3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Cash provided by (used for) financing activities |  | 153898 | (17132) |
|  Effect of exchange rate changes on cash and cash equivalents and restricted cash | 544 | 3966 | (1438) |
|  Net increase (decrease) in cash and cash equivalents and restricted cash | 11864 | 117100 | (66657) |
|  Cash and cash equivalents and restricted cash, beginning of period | 173620 | 56520 | 109366 |
|  Cash and cash equivalents and restricted cash, end of period | $185484 | $173620 | $42709 |

---

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**RECONCILIATION OF NON-GAAP FINANCIAL MEASURES** 

**(IN THOUSANDS, EXCEPT PERCENTAGES)** 

**UNAUDITED** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | | | | **Variance** | **Variance** |
|  | | |<br>**Predecessor** | **2025**<br>**Combined**<br>**vs**<br>**2024** | **2025**<br>**Combined**<br>**Constant Currency**<br>**vs**<br>**2024** |
|  | **Three Months Ended** | **Three Months Ended** | | **2025**<br>**Combined**<br>**vs**<br>**2024** | **2025**<br>**Combined**<br>**Constant Currency**<br>**vs**<br>**2024** |
|  | **June 30, 2025** | **June 30, 2025** | **Three Months Ended**<br>**June 29, 2024** | **2025**<br>**Combined**<br>**vs**<br>**2024** | **2025**<br>**Combined**<br>**Constant Currency**<br>**vs**<br>**2024** |
|  | **Combined <sup>(1)</sup>** | **Combined <sup>(1)</sup>**<br>**Constant Currency** | **GAAP** | **2025**<br>**Combined**<br>**vs**<br>**2024** | **2025**<br>**Combined**<br>**Constant Currency**<br>**vs**<br>**2024** |
|  **Selected Financial Data** |  |  |  |  |  |
|  Total Revenues | $189163 | $186846 | $202073 | (6.4%) | (7.5%) |
|  Behavioral Subscription Revenues <sup>(2)</sup> | $157258 | $154967 | $180233 | (12.7%) | (14.0%) |
|  Clinical Subscription Revenues <sup>(3)</sup> | $30593 | $30593 | $19723 | 55.1% | 55.1% |
|  Subscription Revenues <sup>(4)</sup> | $187851 | $185560 | $199956 | (6.1%) | (7.2%) |
|  Other Revenues <sup>(5)</sup> | $1312 | $1286 | $2117 | (38.0%) | (39.3%) |

---

---

| | |
|:---|:---|
| Note: | Totals may not sum due to rounding.  |

---

<sup>(1)</sup> These amounts combine the revenues of the Successor and Predecessor periods for comparability purposes. Although the Successor and Predecessor have a different accounting basis due to the application of fresh start accounting, none of the fresh start accounting adjustments impact revenue. Therefore, the combined revenue amounts presented are consistent with a pro forma presentation under Article 11 of Regulation S-X as if fresh start accounting was applied at the beginning of the first period presented.

<sup>(2)</sup> "Behavioral Subscription Revenues" consist of the fees associated with subscriptions for the Company's Behavioral offerings.

<sup>(3)</sup> "Clinical Subscription Revenues" consist of the fees associated with subscriptions for the Company's Clinical offerings.

<sup>(4)</sup> "Subscription Revenues" is the sum of Behavioral Subscription Revenues and Clinical Subscription Revenues.

<sup>(5)</sup> "Other Revenues" (formerly known as "product sales and other") consist of revenues from licensing, franchise fees with respect to commitment plans and royalties, publishing and other revenues. Prior to fiscal 2024, Other Revenues included sales of consumer products.

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**RECONCILIATION OF NON-GAAP FINANCIAL MEASURES** 

**(IN THOUSANDS, EXCEPT PERCENTAGES)** 

**UNAUDITED** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | | | | **Variance** | **Variance** |
|  | | |<br>**Predecessor** | **2025**<br>**Combined**<br>**vs<br>2024** | **2025**<br>**Combined<br>Constant Currency**<br>**vs<br>2024** |
|  | **Six Months Ended**<br>**June 30, 2025** | **Six Months Ended**<br>**June 30, 2025** | | **2025**<br>**Combined**<br>**vs<br>2024** | **2025**<br>**Combined<br>Constant Currency**<br>**vs<br>2024** |
|  | **Six Months Ended**<br>**June 30, 2025** | **Six Months Ended**<br>**June 30, 2025** | **Six Months Ended**<br>**June 29, 2024** | **2025**<br>**Combined**<br>**vs<br>2024** | **2025**<br>**Combined<br>Constant Currency**<br>**vs<br>2024** |
|  | **Combined <sup>(1)</sup>** | **Combined <sup>(1)</sup><br>Constant Currency** | **GAAP** | **2025**<br>**Combined**<br>**vs<br>2024** | **2025**<br>**Combined<br>Constant Currency**<br>**vs<br>2024** |
|  **Selected Financial Data** |  |  |  |  |  |
|  Total Revenues | $375735 | $375240 | $408621 | (8.0%) | (8.2%) |
|  Behavioral Subscription Revenues <sup>(2)</sup> | $312981 | $312489 | $365537 | (14.4%) | (14.5%) |
|  Clinical Subscription Revenues <sup>(3)</sup> | $60051 | $60051 | $38475 | 56.1% | 56.1% |
|  Subscription Revenues <sup>(4)</sup> | $373032 | $372539 | $404012 | (7.7%) | (7.8%) |
|  Other Revenues <sup>(5)</sup> | $2703 | $2701 | $4609 | (41.4%) | (41.4%) |

---

Note: Totals may not sum due to rounding.

<sup>(1)</sup> These amounts combine the revenues of the Successor and Predecessor periods for comparability purposes. Although the Successor and Predecessor have a different accounting basis due to the application of fresh start accounting, none of the fresh start accounting adjustments impact revenue. Therefore, the combined revenue amounts presented are consistent with a pro forma presentation under Article 11 of Regulation S-X as if fresh start accounting was applied at the beginning of the first period presented.

<sup>(2)</sup> "Behavioral Subscription Revenues" consist of the fees associated with subscriptions for the Company's Behavioral offerings.

<sup>(3)</sup> "Clinical Subscription Revenues" consist of the fees associated with subscriptions for the Company's Clinical offerings.

<sup>(4)</sup> "Subscription Revenues" is the sum of Behavioral Subscription Revenues and Clinical Subscription Revenues.

<sup>(5)</sup> "Other Revenues" (formerly known as "product sales and other") consist of revenues from licensing, franchise fees with respect to commitment plans and royalties, publishing and other revenues. Prior to fiscal 2024, Other Revenues included sales of consumer products.

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**OPERATIONAL STATISTICS** 

**(IN THOUSANDS, EXCEPT PERCENTAGES AND MONTHLY SUBSCRIPTION REVENUES PER AVERAGE SUBSCRIBER)** 

**UNAUDITED** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Combined** | **Combined** | **Predecessor** | | |
|  | **Three Months Ended**<br>**June 30, 2025** | **Three Months Ended**<br>**June 30, 2025** | **Three Months Ended**<br>**June 29, 2024** |<br>**Variance** |<br>**Variance** |
|  | | **(Constant Currency)** | | | **(Constant Currency)** |
|  **<u>Incoming Subscribers</u> <sup>(1)</sup>** |  |  |  |  |  |
|  Incoming Behavioral Subscribers | 3299 | N/A | 3917 | (15.8%) | N/A |
|  Incoming Clinical Subscribers | 135 | N/A | 87 | 55.2% | N/A |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Incoming Subscribers | 3434 | N/A | 4004 | (14.2%) | N/A |
|  **<u>End of Period Subscribers</u> <sup>(2)</sup>** |  |  |  |  |  |
|  End of Period Behavioral Subscribers | 3040 | N/A | 3756 | (19.0%) | N/A |
|  End of Period Clinical Subscribers | 127 | N/A | 81 | 56.5% | N/A |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; End of Period Subscribers | 3167 | N/A | 3837 | (17.4%) | N/A |
|  **<u>Monthly Subscription Revenues Per Average Subscriber</u> <sup>(3)</sup>** |  |  |  |  |  |
|  Monthly Behavioral Subscription Revenues Per Average Subscriber | $16.54 | $16.30 | $15.66 | 5.6% | 4.1% |
|  Monthly Clinical Subscription Revenues Per Average Subscriber | $78.00 | $78.00 | $78.37 | (0.5%) | (0.5%) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Monthly Subscription Revenues Per Average Subscriber | $18.97 | $18.74 | $17.00 | 11.6% | 10.2% |

---

Note: Totals may not sum due to rounding.

<sup>(1)</sup> The "Incoming Subscribers" metric reports WW subscribers in Company-owned operations at a given period start.

<sup>(2)</sup> The "End of Period Subscribers" metric reports WW subscribers in Company-owned operations at a given period end.

<sup>(3)</sup> The "Monthly Subscription Revenues Per Average Subscriber" metric reports the monthly fees associated with subscriptions for the Company's offerings divided by the Average Subscriber for its businesses. Monthly Subscription Revenues for quarterly periods for each respective business is calculated as Subscription Revenues divided by the number of months in the respective quarterly period. The "Average Subscriber" for quarterly periods for each respective business is the average of its Incoming Subscribers and End of Period Subscribers for the respective quarterly period.

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**OPERATIONAL STATISTICS** 

**(IN THOUSANDS, EXCEPT PERCENTAGES AND MONTHLY SUBSCRIPTION REVENUES PER AVERAGE SUBSCRIBER)** 

**UNAUDITED** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Combined** | **Combined** | **Predecessor** | | |
|  | **Six Months Ended<br>June 30, 2025** | **Six Months Ended<br>June 30, 2025** | **Six Months Ended<br>June 29, 2024** |<br>**Variance** |<br>**Variance** |
|  | | **(Constant Currency)** | | | **(Constant Currency)** |
|  **<u>Incoming Subscribers</u> <sup>(1)</sup>** |  |  |  |  |  |
|  Incoming Behavioral Subscribers | 3244 | N/A | 3731 | (13.1%) | N/A |
|  Incoming Clinical Subscribers | 92 | N/A | 67 | 37.8% | N/A |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Incoming Subscribers | 3336 | N/A | 3798 | (12.2%) | N/A |
|  **<u>End of Period Subscribers</u> <sup>(2)</sup>** |  |  |  |  |  |
|  End of Period Behavioral Subscribers | 3040 | N/A | 3756 | (19.0%) | N/A |
|  End of Period Clinical Subscribers | 127 | N/A | 81 | 56.5% | N/A |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; End of Period Subscribers | 3167 | N/A | 3837 | (17.4%) | N/A |
|  **<u>Monthly Subscription Revenues Per Average Subscriber</u> <sup>(3)</sup>** |  |  |  |  |  |
|  Monthly Behavioral Subscription Revenues Per Average Subscriber | $16.33 | $16.30 | $16.03 | 1.9% | 1.7% |
|  Monthly Clinical Subscription Revenues Per Average Subscriber | $85.01 | $85.01 | $82.08 | 3.6% | 3.6% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Monthly Subscription Revenues Per Average Subscriber | $18.77 | $18.75 | $17.36 | 8.1% | 8.0% |

---

Note: Totals may not sum due to rounding.

<sup>(1)</sup> The "Incoming Subscribers" metric reports WW subscribers in Company-owned operations at a given period start.

<sup>(2)</sup> The "End of Period Subscribers" metric reports WW subscribers in Company-owned operations at a given period end.

<sup>(3)</sup> The "Monthly Subscription Revenues Per Average Subscriber" metric reports the monthly fees associated with subscriptions for the Company's offerings divided by the Average Subscriber for its businesses. Monthly Subscription Revenues for year-to-date periods for each respective business is calculated as Subscription Revenues divided by the number of months in the respective year-to-date period. The "Average Subscriber" for year-to-date periods for each respective business is the average of its Incoming Subscribers at the beginning of the fiscal year and its End of Period Subscribers for each quarter end within the respective year-to-date period.

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**RECONCILIATION OF NON-GAAP FINANCIAL MEASURES** 

**(IN THOUSANDS, EXCEPT PERCENTAGES)** 

**UNAUDITED** 

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Successor** | **Successor** | **Successor** | **Successor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** |
|  | **Period from** | **Period from** | **Period from** | **Period from** | **Period from** | **Period from** | **Period from** | **Period from** | | |  | | |
|  | **June 25, 2025** | **June 25, 2025** | **June 25, 2025** | **June 25, 2025** | **March 30, 2025** | **March 30, 2025** | **March 30, 2025** | **March 30, 2025** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
|  | **through June 30, 2025** | **through June 30, 2025** | **through June 30, 2025** | **through June 30, 2025** | **through June 24, 2025** | **through June 24, 2025** | **through June 24, 2025** | **through June 24, 2025** | **June 29, 2024** | **June 29, 2024** | **June 29, 2024** | **June 29, 2024** | **June 29, 2024** |
|  |<br>**Gross**<br>**Profit** |<br>**Marketing**<br>**Expenses** | **Selling,**<br>**General, and**<br>**Administrative**<br>**Expenses** |<br>**Product**<br>**Development**<br>**Expenses** |<br>**Gross**<br>**Profit** |<br>**Marketing**<br>**Expenses** | **Selling,**<br>**General, and**<br>**Administrative**<br>**Expenses** |<br>**Product**<br>**Development**<br>**Expenses** |<br>**Gross**<br>**Profit** |<br>**Marketing**<br>**Expenses** |  | **Selling,**<br>**General, and**<br>**Administrative**<br>**Expenses** |<br>**Product**<br>**Development**<br>**Expenses** |
|  **GAAP** | $8909 | $2784 | $2853 | $686 | $130508 | $32093 | $42851 | $14160 | $137294 | $53696 |  | $36933 | $10732 |
|  *% of Revenue* | *73.2 %* | *22.9 %* | *23.4 %* | *5.6 %* | *73.7 %* | *18.1 %* | *24.2 %* | *8.0 %* | *67.9* | *26.6* | *%* | *18.3* | *5.3* |
|  Adjustments: |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  Transaction Costs <sup>(1)</sup> | $— | $— | $(182) | $— | $— | $— | $(10049) | $— | $— | $— |  | $— | $— |
|  Depreciation and Amortization Expenses | 330 |  | (1347) | (4) | 4147 |  | (3086) | (54) | 6323 |  |  | (3036) | (186) |
|  Restructuring Charges <sup>(2)</sup> |  |  |  |  | (2071) |  | (977) |  | (102) |  |  | (2081) |  |
|  Total Adjustments | $330 | $— | $(1529) | $(4) | $2076 | $— | $(14112) | $(54) | $6221 | $— |  | $(5117) | $(186) |
|  **Adjusted** | $9239 | $2784 | $1324 | $682 | $132584 | $32093 | $28739 | $14106 | $143515 | $53696 |  | $31816 | $10546 |
|  *% of Revenue* | *75.9 %* | *22.9 %* | *10.9 %* | *5.6 %* | *74.9 %* | *18.1 %* | *16.2 %* | *8.0 %* | *71.0* | *26.6* | *%* | *15.7* | *5.2* |
|  Currency Adjustment | 212 |  | (17) |  | (2045) | (129) | (168) |  | N/A | N/A |  | N/A | N/A |
|  **Constant Currency** | $9121 | $2784 | $2836 | $686 | $128463 | $31964 | $42684 | $14160 | N/A | N/A |  | N/A | N/A |
|  *% of Revenue* | *75.0 %* | *22.9 %* | *23.3 %* | *5.6 %* | *73.5 %* | *18.3 %* | *24.4 %* | *8.1 %* | *N/A* | *N/A* | | *N/A* | *N/A* |
|  **Adjusted Constant Currency** | $9452 | $2784 | $1308 | $682 | $130539 | $31964 | $28571 | $14106 | N/A | N/A |  | N/A | N/A |
|  *% of Revenue* | *77.7 %* | *22.9 %* | *10.7 %* | *5.6 %* | *74.7 %* | *18.3 %* | *16.4 %* | *8.1 %* | *N/A* | *N/A* | | *N/A* | *N/A* |

---

Note: Totals may not sum due to rounding.

<sup>(1)</sup> Certain non-recurring transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization.

<sup>(2)</sup> Restructuring charges consist of expenses associated with the reduction in headcount as a result of certain strategic re-alignments. Restructuring charges include the previously disclosed 2024 restructuring plan, 2023 restructuring plan and 2022 restructuring plan.

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**RECONCILIATION OF NON-GAAP FINANCIAL MEASURES** 

**(IN THOUSANDS, EXCEPT PERCENTAGES)** 

**UNAUDITED** 

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Successor** | **Successor** | **Successor** | **Successor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** |
|  | **Period from** | **Period from** | **Period from** | **Period from** | **Period from** | **Period from** | **Period from** | **Period from** | |  | |  | | |
|  | **June 25, 2025** | **June 25, 2025** | **June 25, 2025** | **June 25, 2025** | **December 29, 2024** | **December 29, 2024** | **December 29, 2024** | **December 29, 2024** | **Six Months Ended** | **Six Months Ended** | **Six Months Ended** | **Six Months Ended** | **Six Months Ended** | **Six Months Ended** |
|  | **through June 30, 2025** | **through June 30, 2025** | **through June 30, 2025** | **through June 30, 2025** | **through June 24, 2025** | **through June 24, 2025** | **through June 24, 2025** | **through June 24, 2025** | **June 29, 2024** | **June 29, 2024** | **June 29, 2024** | **June 29, 2024** | **June 29, 2024** | **June 29, 2024** |
|  |<br>**Gross**<br>**Profit** |<br>**Marketing**<br>**Expenses** | **Selling,**<br>**General, and**<br>**Administrative**<br>**Expenses** |<br>**Product**<br>**Development**<br>**Expenses** |<br>**Gross**<br>**Profit** |<br>**Marketing**<br>**Expenses** | **Selling,**<br>**General, and**<br>**Administrative**<br>**Expenses** |<br>**Product**<br>**Development**<br>**Expenses** |<br>**Gross**<br>**Profit** |  |<br>**Marketing**<br>**Expenses** |  | **Selling,**<br>**General, and**<br>**Administrative**<br>**Expenses** |<br>**Product**<br>**Development**<br>**Expenses** |
|  **GAAP** | $8909 | $2784 | $2853 | $686 | $263384 | $110871 | $78480 | $25281 | $275094 |  | $143858 |  | $83410 | $23237 |
|  *% of Revenue* | *73.2 %* | *22.9 %* | *23.4* | *5.6* | *72.4 %* | *30.5 %* | *21.6 %* | *7.0 %* | *67.3* | *%* | *35.2* | *%* | *20.4* | *5.7* |
|  Adjustments: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  Transaction Costs <sup>(1)</sup> | $— | $— | $— | $— | $— | $— | $(20873) | $— | $— |  | $— |  | $— | $— |
|  Depreciation and Amortization Expenses | 330 |  | (1347) | (4) | 8650 |  | (5440) | (115) | 12616 |  |  |  | (6944) | (388) |
|  Restructuring Charges <sup>(2)</sup> |  |  |  |  | (2455) |  | (2333) |  | 2353 |  |  |  | (5363) |  |
|  Total Adjustments | $330 | $— | $(1529) | $— | $6195 | $— | $(28646) | $(115) | $14969 |  | $— |  | $(12307) | $(388) |
|  **Adjusted** | $9239 | $2784 | $1324 | $682 | $269579 | $110871 | $49835 | $25166 | $290063 |  | $143858 |  | $71103 | $22849 |
|  *% of Revenue* | *75.9 %* | *22.9 %* | *10.9* | *5.6* | *74.1 %* | *30.5 %* | *13.7 %* | *6.9 %* | *71.0* | *%* | *35.2* | *%* | *17.4* | *5.6* |
|  Currency Adjustment | 212 |  | (17) |  | (458) | 103 | (21) |  | N/A |  | N/A |  | N/A | N/A |
|  **Constant Currency** | $9121 | $2784 | $2836 | $686 | $262926 | $110974 | $78459 | $25281 | N/A |  | N/A |  | N/A | N/A |
|  *% of Revenue* | *75.0 %* | *22.9 %* | *23.3* | *5.6* | *72.4 %* | *30.6 %* | *21.6 %* | *7.0 %* | *N/A* | | *N/A* | | *N/A* | *N/A* |
|  **Adjusted Constant Currency** | $9452 | $2784 | $1308 | $682 | $269122 | $110974 | $49813 | $25166 | N/A |  | N/A |  | N/A | N/A |
|  *% of Revenue* | *77.7 %* | *22.9 %* | *10.7* | *5.6* | *74.1 %* | *30.6 %* | *13.7 %* | *6.9 %* | *N/A* | | *N/A* | | *N/A* | *N/A* |

---

Note: Totals may not sum due to rounding.

<sup>(1)</sup> Certain non-recurring transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization.

<sup>(2)</sup> Restructuring charges consist of expenses associated with the reduction in headcount as a result of certain strategic re-alignments. Restructuring charges include the previously disclosed 2024 restructuring plan, 2023 restructuring plan and 2022 restructuring plan.

------

**WW INTERNATIONAL, INC. AND SUBSIDIARIES** 

**RECONCILIATION OF NON-GAAP FINANCIAL MEASURES** 

**(IN THOUSANDS, EXCEPT PERCENTAGES)** 

**UNAUDITED** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Successor** | **Predecessor** | **Predecessor** | **Predecessor** | **Predecessor** |
|  | **Period from**<br>**June 25, 2025**<br>**through June 30, 2025** | **Period from**<br>**March 30, 2025**<br>**through June 24, 2025** | **Period from**<br>**December 29, 2024**<br>**through June 24, 2025** |<br>**Three Months Ended**<br>**June 29, 2024** |<br>**Six Months Ended**<br>**June 29, 2024** |
|  **Net Income (Loss)** | $1254 | $1190688 | $1118103 | $23269 | $(324633) |
|  *Net Income (Loss) Margin* | *10.3 %* | *672.7 %* | *307.5 %* | *11.5 %* | *(79.4 %)* |
|  Interest | 923 | 11061 | 38664 | 28577 | 53304 |
|  Taxes | (523) | (20906) | 1669 | (15835) | 39613 |
|  Depreciation and Amortization Expenses | 1681 | 7287 | 14201 | 9545 | 19948 |
|  Stock-based Compensation |  | 3173 | 4032 | 2740 | 5141 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **EBITDA** | $3335 | $1191303 | $1176669 | $48296 | $(206627) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *EBITDA Margin* | *27.4 %* | *673.1 %* | *323.6 %* | *23.9 %* | *(50.6 %)* |
|  Franchise Rights Acquired Impairments |  |  | 27549 <sup>(1)</sup> |  | 257988 <sup>(2)</sup> |
|  Reorganization Items, net <sup>(3)</sup> |  | (1143918) | (1143918) |  |  |
|  Transaction Costs <sup>(4)</sup> | 182 | 10049 | 20873 |  |  |
|  Restructuring Charges <sup>(5)</sup> |  | (1094) | (122) | 1979 | 7716 |
|  Other <sup>(6)</sup> | 932 | 4478 | 6685 | (78) | (1683) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjusted EBITDA** | $4449 | $60818 | $87736 | $50197 | $57394 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Adjusted EBITDA Margin* | *36.6 %* | *34.4 %* | *24.1 %* | *24.8 %* | *14.0 %* |

---

Note: Totals may not sum due to rounding.

<sup>(1)</sup> The Company's franchise rights acquired impairment charge related to its United States unit of account.

<sup>(2)</sup> The Company's franchise rights acquired impairment charges of $251,431, $4,074, $2,328 and $155 related to its United States, Australia, New Zealand and United Kingdom units of account, respectively. 

<sup>(3)</sup> The net reorganization gain related to the Company's emergence from its Chapter 11 financial reorganization and primarily consisted of the gain on settlement of liabilities subject to compromise and the impacts of fresh start valuation adjustments.

<sup>(4)</sup> Certain non-recurring transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization.

<sup>(5)</sup> Restructuring charges consist of expenses associated with the reduction in headcount as a result of certain strategic re-alignments. Restructuring charges include the previously disclosed 2024 restructuring plan, 2023 restructuring plan and 2022 restructuring plan.

<sup>(6)</sup> Primarily consists of the impact of foreign exchange gains and losses.

## Exhibit 99.2

**Exhibit 99.2**![LOGO](g71795dsp001.jpg)

Q2 2025 Shareholder Letter • August 11, 2025

------

![LOGO](g71795dsp002.jpg)

The global trusted leader in weight health, combining science and community, helping our millions of members live their healthiest lives. WeightWatchers.

------

![LOGO](g71795g12k12.jpg)

Second Quarter Overview Successful completion of strategic reorganization, reducing debt by $1.15 billion. While Combined Revenues declined 6% y/y, ARPU increased for the third consecutive quarter due to increased Clinical mix, and Gross Margin remained strong. Combined Revenues decline reflects ongoing headwinds in the Behavioral business, partially offset by 55% y/y growth in Clinical, primarily driven by compounded semaglutide subscriptions. This year's fiscal quarter also benefited from foreign exchange and two additional reporting days. From May 22nd, we began transitioning Clinical subscribers from compounded semaglutide to FDA- approved medications, in line with current FDA guidance, despite others continuing to offer compounded GLP-1s under the guise of a personalization exemption. Recruitment challenges continued in Behavioral, further impacted by financial reorganization headlines. Net Income Margin was impacted by Reorganization items. Adjusted EBITDA margin4 remained strong, supported by structural cost discipline and reduced marketing investment during the financial reorganization period. Performance Indicators1 Amounts rounded to the nearest whole million Combined Q2 2025 Q2 2024 % CHANGE Revenues2 $189M $202M (6%) End of Period Subscribers3 3.2M 3.8M (17%) Behavioral 3.0M 3.8M (19%) Clinical 127K 81K 56% Monthly Subscription Revenues Per Average Subscriber(ARPU)3 $18.97 $17.00 12% Financial Amounts rounded to the nearest whole million Successor Period from Jun 25-30, 2025 Predecessor Period from Mar 30 - Jun 24, 2025 Predecessor Period from Mar 31-Jun 29, 2024 Revenues $12M $177M $202M Gross Margin 73.2% 73.7% 67.9% Adjusted Gross Margin4 75.9% 74.9% 71.0% Net Income $1M $1,191M $23M Net Income Margin 10.3% 672.7% 11.5% Adjusted EBITDA4 $4M $61M $50M Adjusted EBITDA Margin4 36.6% 34.4% 24.8% 1. Management believes that the key performance metrics such as Subscription Revenues, Incoming and End of Period Subscribers and Monthly Subscription Revenues Per Average Subscriber for the Successor Period when combined with the Predecessor Period provides more meaningful comparisons to other periods and are useful in identifying current business trends. Accordingly, the tables below present the combined results for the second quarter of fiscal 2025. Accordingly, the charts and tables in this shareholder letter present the combined results for the three months ended June 30, 2025 as Combined Q2 2025. 2. These amounts combine the revenues of the Successor and Predecessors periods for comparability purposes. Although the Successor and Predecessor have a different accounting basis due to the application of fresh start accounting, none of the fresh start accounting adjustments impact revenue. Therefore, the combined revenue amounts presented are consistent with a pro forma presentation under Article 11 of Regulation S-X as if fresh start accounting was applied at the beginning of the first period presented. 3. See "Definitions and Performance Indicators" for definitions for End of Period Subscribers and Monthly Subscription Revenues per Average Subscriber. 4. See "Reconciliation to GAAP Measures of Non-GAAP Financial Measures" for further detail on adjustments to the most comparable GAAP financial measures.2

------

![LOGO](g71795dsp004.jpg)

.To Our .Valued Shareholders The Second Quarter of 2025 marks a pivotal moment for WeightWatchers. Our strategic reorganization has put us on stronger financial footing, enabling renewed investment and innovation for long-term profitable growth. We reduced our debt by more than 70%, freeing up approximately $50 million of cash annually from lower Interest expense, and are now re-listed on Nasdaq under the ticker WW. We are fully committed to the work ahead and remain deeply grateful to our members, team, shareholders and lenders for their support over recent months. >$18 -$50M Reduction in total debt Reduction in interest1 $1.6 Billion to $465 Million ~$100 Million to ~$50 Million/year For over six decades, WeightWatchers has been a trusted brand, with a proven behavioral program and a strong global community. The rise of GLP-1 medications, a crucial intervention in the ongoing obesity epidemic, only underscores the importance of our approach to behavior change and support. Medications are intended to be used alongside lifestyle change, and our behavioral program supports exactly that. However, the landscape has shifted significantly, which requires us to innovate and adapt. WeightWatchers is no stranger to innovation, having navigated periods of significant change before, emerging each time with greater clarity and strength. ln recent years, however, high leverage and interest costs have constrained our ability to invest and evolve, with the notable exception of our Sequence acquisition in 2023. With our balance sheet now reset we are in a position to move forward with focus, flexibility, and renewed ambition. While our strategic reorganization was a major milestone, we do face near-term headwinds, including residual noise from the bankruptcy process which was acute in the second quarter. Jn addition, following the May 22nd FDA deadline prohibiting outsourcing facilities from compounding semaglutide, we have been transitioning impacted Clinical members to alternative medications, albeit these are generally at higher price points, and as other telehealth players are continuing to offer compounded GLP-1s. As we work diligently to offset these headwinds, our immediate focus is executing on our 2025 strategic plan, while setting the foundation for the longer-term transformation required to reignite sustainable growth in the years ahead. 1. Estimate as of 713'1 based on interest rate for $465 minion in aggregate principal amount of senior secured term loans of Term SOFR + 680 basis points 3

------

![LOGO](g71795dsp005.jpg)

------

![LOGO](g71795dsp006.jpg)

WeightWatchers is the most studied commercial weight management program in the world 62 years of delivering science-backed results with a unique model built for sustainable outcomes in a GLP-1 era. While others offer fragmented solutions, only WeightWatchers integrates medication access with behavior change, coaching, and community, all proven to drive sustainable outcomes. #1 3.5x #1 Best Weight-Loss More Effective Doctor- Diet-15 Years Than DIY Recommended Running Approaches1 Weight Loss Program2 Recognized by U.S. News & When it comes to sustainable Trusted by physicians and World Report for long-term weight loss, WeightWatchers backed by decades of effectiveness delivers results that last clinical data 180+ Better Together: Medication + published studies, including Behavior Change over 40 randomized controlled trials 11% more weight loss for members who combined weight-loss medication, including GLP-1s, with our behavioral program after just 4 weeks.3 1.. Based. on. a .6.-.month randomized controlled trial (n=376) that compared participants following WW .Points411 Program to those given standard .nutritional guidelines .alone.. Palacios .et aL 2025. Americ.an Jo.urn.al of Clinic.al Nutrition. Article in press. 2. .Based .on .a 2023 Cerner .lnviza survey of 50.0 docto.rs who recommend weight-Joss programs to patients. 3 •.Based on .observational data from 56,879 WW Clinic Members after 4 weeks conducted in January 2024. 5

------

![LOGO](g71795dsp007.jpg)

WeightWatchers Delivers Superior Member Results Stronger results at 6 and 12 months with WeightWatchers Clinic-proven behavior change combined support weight Loss at 6 Months(1) Weight Loss at 12 Months(1) WeightWatchers Clinic 14.1% WeightWatchers Clinic 19.4% Calibrate 11.9% ro 15.8% hims&hers 1.03% Form Health 15% hims&hers 12.1% 1. WeightWatchers: Ard JD, Hong YR, Foster GD, Medcalf A, Nadolsky S, Cardel MI. Twelve-month analysis of real-world evidence from a telehealth obesity treatment provider using anti-obesity medications. Obesity. 2024 (branded AOMs only); Himes & Hers, The 1-Year Journey of Hims & Hers Weight Loss Customers, White Paper, 2025 (compounded medication only). https://inbestors.hims.com/news-details/2025/Hims--Hers-Data-Shows-Personalized -GLP-1-Plans-Drive-Real-Weight-Loss-Few-Side-Effects-and-Strong-Adherence-to-Care/default.aspx; Calibrate 2025 Results Report https://www.joincalibrate.com/pages/results-report; Ro twelve months outcomes (branded semaglutide only) https://ro.co/press/body-twelve-month-outcomes/; Form Health Blog https://www.formhealth.co/blog/weight-loss-medication-guide. All percentage are percent of body weight lost over the specified time period. The weight loss comparison shown represent data available according to company websites as of July 29, 2025, which is a subset of companies that offers access to GLP-1 medications. The patient populations measured, study methodologies and medications used by study participants may vary across companies

------

![LOGO](g71795dsp008.jpg)

Strategic Priorities We're focused .on the plan to .restore WeightWatchers' leadership In the category we created, .and expand .our role in long-term weight he.alth. We've brought in new le.ade.rs a.cross .o.ur Medical, Product Community Experience, Operations, .and Marketing te.am.s to guide us through this next chapter. We'H .continue to .share more deta.il .a.ro.und .our longer-term strategy .over the coming quarters, .and .our path forward is .anchored by four .core pillars. The.s.e pillars .are inte.rconne.cted .and mutually reinforcing. They reflect the enduring strengths that have defined WeightWatchers .at .its best, while requiring us to modernize, differentiate, .and .extend .our re.ach .in .a fast-changing landscape. 1 2 3 4 Build a Grow Revitalize .our Drive unified and emergmg brand and operational engaging revenue reclaim market excellence and member streams leadership efficiency expenence position Create .a .c.o.nne.cted S.cale .clini.cal Amplify thought Simplify how we weight health care.and l.eade.rship. work by ec.o.system .that expandB2B. strengthen trust, integrating teams. offers .p.erson.alized, internation.al, and deliver automating se.aml.ess s.up.port, and .li.censing content .that systems, and p.owered by data, channels to re.info.rc.es .our l.everagi.ng AI, .and timely diversify. growth a.utho.rity .in techn.ology to a.ccess to .care .at and .re.ach .new clinic.al.and improve every stag.e of .a member behavioral weight p.erformanc.e and memb . ers ' JO. . urn.ey segments he.alth sc.ale Together these priorities def.ine our path forward. Executing against them will toke time and investment, but they ore designed to drive .improved member .acquisition and engagement, market expansion, and .a return to long-term growth

------

![LOGO](g71795dsp009.jpg)

1. Deliver a unified and engaging member experience We're focused on delivering a seamless. personalized. and connected experience across all touchpoints, but this work requires both incremental and foundational improvements to our technology and product stack. Data will be a key enabler of our future experience. With one of the largest proprietary datasets in weight management, we have a powerful foundation to build smarter, more personalized tools, designed to truly meet members where they are. and respond to their evolving needs. goals. and health conditions over time. Behavior change in service of long-term health remains core to our model. Since its launch in 1997, our science-backed Points program has helped millions build sustainable habits, and we are focused on evolving it to reflect the latest in nutritional science and technology. Tens of M illions of daily data points Looking ahead. we see meaningful opportunity to further enhance this experience by leveraging AI and machine learning technologies, integrating data from wearables, and creating more timely, personalized insights to support members in their daily choices. Equally important is human connection. Community has always been a core part of the WeightWatchers experience and one of the most powerful drivers of sustained behavior change and better health outcomes. As how people seek connection continues to evolve, we are expanding our virtual formats and programming to offer more scalable and dynamic support. To help lead this work, we are thrilled to welcome Julie Rice to our team as Chief Experience Officer. A lifelong WeightWatchers member and former board member, Julie's work building SouiCycle completely redefined the power of community. She will lead our global workshop business and brand efforts. working across teams to reimagine how community, coaching. and connection show up throughout the member journey and bring the WeightWatchers experience to life in new and meaningful ways. As part of this new chapter, Peoplehood, the community-driven weHness support platform Julie most recently co-founded. will wind down its current operations. and WeightWatchers will integrate its curriculum, technology, and learnings to evolve key parts of its business and product. The sum of this improved member experience work is extensive, and won't happen overnight. However, these collective efforts form the cornerstone of our transformation, simplifying and redefining the WeightWatchers member experience, deepening engagement, and driving better outcomes.

------

![LOGO](g71795dsp010.jpg)

2. Growing Emerging Revenue Streams Access to clinical care remains one of the most important opportunities for long-term growth at WeightWatchers. We combine access to clinical care with our trusted behavioral program to deliver a differentiated, science-backed solution in an increasingly competitive space. To help lead this next phase, we recently appointed Dr. Kim Boyd as Chief Medical Officer who comes to us with deep expertise across metabolic health, women's health, and obesity care, and leadership experience from a host of innovative healthcare organizations. We are pleased with how our Registered Dietitian offering is scaling, which launched to our U.S. behavioral members in late 2024 and is a natural fit for our holistic weight care model and, importantly, demonstrates our ability to expand revenue streams and ARPU, including through insurance billing. Another area of future focus is our GLP-1 Companion Program. We're beginning to shape the next phase of this program, with the goal of expanding features and support around behavior change, adherence, and long-term weight health. These GLP1 medications are intended and FDA-approved to be prescribed with exactly this type of lifestyle change and support. Your - clinical care 0 Your Wegovy®and WW journey Wegovy®injection tracker See all Tues, Jun 17 at 9:30pm Injection Side effects Weig ht As we expand our clinical offering, we do so with the highest regard for member safety, building on our long-standing position as the brand millions trust for healthy, sustainable, and safe weight management. Our agreements with Eli Lilly's LillyDirect (via GiftHealth) and Novo Nordisk's dispensing pharmacy, CenterWell, reinforce this commitment. These integrations are designed to provide WeightWatchers Clinic members with seamless access to FDA-approved medications through at-home delivery and fulfillment, and also create opportunities for future collaboration, including real-world research and strategies to improve long-term outcomes. These trusted relationships reflect our commitment to clinical integrity and to operating in fuJI c ompliance with FDA guidance, federal, and state law, as well as respecting third-party intellectual property rights. As such, WeightWatchers Clinic providers ceased prescribing compounded semaglutide on May 22nd.

------

![LOGO](g71795dsp011.jpg)

Our pharmacy integrations and wide formulary of medication, including branded GLP-ls, and oral medications included in our Clinic subscription price, are helping support members through this transition which will continue through August. We also ran targeted savings offers In June to help new patients transition to FDA-approved medication. While we anticipate near-term headwinds, particularly as others are continuing to offer compounded GLP-1s, we remain confident In the long-term outlook for our Clinic business. Our proprietary Al-enabled software facilitates medication insurance coverage for members at scale, giving us a distinct competitive advantage as much of the market Is limited to cash-pay models or struggles with the complexity of facilitating insurance coverage. Our holistic care model that leverages the power of behavioral science and community connection shows stronger results at 6 and 12 months with WelghtWatchers Clinic compared to many of our key competitors. Looking ahead in the obesity medication landscape, we see strong tailwinds from ongoing clinical innovation, improving medication supply, increasing price competition, and a growing body of evidence underscoring the positive health and economic value of these obesity medications. We are also expanding into adjacent areas of weight health, through our upcoming menopause program, a curated, science-backed member experience that blends behavior change tools, tailored community support, and expert clinical care (including hormonal treatment where appropriate) into a single, integrated offering for women in this life stage, who represent a significant segment of our demographic. Internationally, we see strong potential to grow our impact and our member base. Obesity is a global health crisis. While we've taken a limited approach to international Investment and expansion in recent years, we're excited to better leverage our trusted brand and global footprint moving forward. As one recent example, our May partnership launch with the UK-based telehealth CheqUp, now brings our GLP-1 Companion Program to all their members, expanding our relevance and reach In one of our largest global markets. Operating in International Markets for over 50vears C8 Australia Germany 0 Switzerland - - Belgium w Netherlands \* UK aâa&DQDGD_ C8 NewZealand a86$_ - - France <.: Sweden

------

![LOGO](g71795dsp012.jpg)

We aslo continue to see long-term opportunities in the B2B channel. Employers and payers are facing increasing pressure to offer obesity solutions, but they need models that drive outcomes and manage cost Weightwatchers is well positioned to meet that demand, trough our proven behavioral approach new pricing models, and expanded digital care delivery. Although this channel experienced some slowdown during our chapter 11 process we're regaining momentum and onboarding clients both directly and trough our growing channel partners and health plan relationships. Recent highlights include our collaboration with united healthcare both as part of their Hub vendor network, and as one of two solutions for their Total Weight Support program: as well as a recent Florida Department of Health agreement that gives residents in select counties full access to our behavioral program. Finally, as we look to expand revenue opportunities, we're renewing our focus on licensing, building on decades of brand equity and consumer trust. With new agency partnerships now in place in North America and the UK, we see licensing as a high-margin, long-term growth lever, one that can help extend the brand's reach over time. 3. Revitali our brand to reclaim market leadership WeightWatchers remains a trusted name, but in today's fast-changing and increasingly competitive landscape, awareness alone is not enough. Our priority is to close the gap between familiarity and relevance, helping a new generation of members engage with WeightWatchers and benefit from our holistic care model. In order to do this, we must reassert our leadership as the trusted authority in comprehensive weight health, with breakthrough creative, and clear and consistent messaging.

------

![LOGO](g71795dsp013.jpg)

Over time, strengthening everything from how we approach customer segmentation, measurement and pricing, to conversion and lifecycle management, can pave the way for stronger performance from our valuable marketing dollars, and deliver greater impact across the acquisition funnel. Content will be a strategic lever for growth, spanning SEQ-optimized well ness articles, recipes, fitness resources, and expert advice, all delivered by the trusted voices of our community. Our coaches, clinicians, and member ambassadors are uniquely positioned to bring this content to life, serving as authentic advocates who drive word-of-mouth engagement and help build deeper, more connected audiences. This organic, targeted approach, supplemented with other top of funnel initiatives, is designed to support both acquisition and retention while reducing long-term reliance on paid media. 12

------

![LOGO](g71795dsp014.jpg)

------

![LOGO](g71795dsp015.jpg)

2Q Financial Performance and Outlook

------

![LOGO](g71795dsp016.jpg)

Subscribers and ARPU ARPU1 growth driven by Clinical mix shift Monthly Subscription Revenues Per Average Subscriber (ARPU)1 increased 12% y/y in the second quarter marking the third consecutive quarter of expansion. Growth was driven by a continued mix shift towards Clinical subscribers, who generate nearly 5x the ARPU1 of Behavioral subscribers. End of Period Subscribers1 (k) Monthly Subscription Revenues Per Average Subscriber (ARPU)2 3,837 3,667 3,336 3,434 3,167 $18.97 $17.00 $16.99 Q2 2024 Q3 2024 Q4 2024 Ql 2025 Combined Q2 2024 Q3 2024 Q4 2024 Ql 2025 Combined Q2 2025 Q2 2025 Behavioral End of Period Clinical End of Period Subscribers1 (k) Subscribers1 (k) Behavioral member acquisition We started the transition of our C linical remained challenged, further impacted members away from compounded in the quarter by bankruptcy-related media semaglutide to FDA-approved medications, coverage that affected consumer sentiment. in line with FDA compliance requirements. 3,756 3,589 135 3,244 3,299 3,040 127 92 81 78 Q2 2024 Q3 2024 Q4 2024 Ql 2025 Combined Q2 2024 Q3 2024 Q4 2024 Ql 2025 Combined Q2 2025 Q2 2025 1. Management believes that the key performance metrics such as Subscription Revenues, incoming and End of Period Subscribers and Monthly Subscription Revenues Per Average Subscriber for the Succe.ssor Perio.d when c.ombined with the Predecessor Period provides more meaningful comparisons to other periods and are useful .in .identify.ing current bus.iness trends. Acc.ording.ly, the tables beJow present the combined resuits for the sec.ond quarter .of fisc.o.l 2025 Accordingly, the charts and tables in this shareholder letter present the combined results for the three months ended June 30, 2025. as Combined Q2 2025

------

![LOGO](g71795dsp017.jpg)

Revenue and Gross Margin Sustained Gross Margin expansion with disciplined cost management Revenue1 of $189 million declined 6% vs. the prior year due to the ongoing acquisition challenges in the Behavioral business, which declined 13% year-over-year, partially offset by 55% growth in Clinical Revenue, with the vast majority due to compounded semaglutide. Additionally, FX provided a $2 million benefit and given our change in Fiscal Calendar reporting, this year's Fiscal Quarter contains two extra days compared to last year, providing a timing benefit of approximately $4 million. Revenue1 ($m) 202 193 187 189 184 Q2 2024 Q3 2024 Q4 2024 Ql2025 Combined Q2 2025 • Behavioral • Clinical • other We continue to exercise strict cost discipline across the execution of our Gross Margin revenue Jines as we evolve toward a more variable cost structure. Beginning this quarter, we've updated our 75.9% methodology to attribute direct, revenue-related costs, mostly related to 73.7% 73.2% technology, at a more granular level in 67.1% the presentation of our financial statements. This change is expected to Q2 Q3 Q4 Ql Predecessor Successor 2024 2024 2024 2025 3/ 30/25- 6/ 25/25- result in a modest increase to adjusted 6/ 24/25 6/ 30/25 gross margin moving forward, with a --+- GAAP Gross Marg in --+- Adjusted . Gross Marg1n . (2) corresponding increase to operating expense, better reflecting the scalability of our revenue modeL L These amounts .combine the revenues of the Successor and Predecessors periods for .comparability purposes. Although the Successor and Predecessor have a different accounting basis due to the application of fresh start accounting. none of the fresh start accounting adjustments impact revenue. Therefore. the combined revenue amounts presented are .consistent with a pro forma presentation under Article 11 of Regulation S-X as if fresh start accounting was applied at the beginning of the first period presented. 2. See "Reconciliation to GMP Measures ofNon-GMP Financial Measures" for further detail on adjustments to the most comparable GMPfinancial meas.ures

------

![LOGO](g71795dsp018.jpg)

Operating Expenses Disciplined cost management and strategic reduction in Marketing spend during financial reorganization GAAP OP-erating ExP-enses %of Revenue Q2 Q3 Q4 Ql 2024 2024 2024 2025 3/30/25-6/24/25 . Marketing . Selling, General & Admin . Product Development Adjusted OP-erating ExP-enses1 %of Revenue Q2 Q3 Q4 Ql Predecessor Successor 2024 2024 2024 2025 3/30/25- 6/25/25-6/24/25 6/30/25 • Marketing • Selling, General & Admin • Product Develor)ment We are now reporting three categories of operating expenses- Marketing, Product Development, and Selling, General & Administrative (SG&A) on a GAAP and non-GAAP basis. • Marketing expense as a percentage of revenue in the predecessor period was 18%, reflecting an intentional reduction in spend during the financial reorganization to prioritize more efficient spend opportunities aligned with our post-emergence road map. As a reminder, due to the nature of our subscription billing model, there is typically a lag between marketing investment and its associated impact on revenue. • Selling, General & Administrative (SG&A) - GAAP SG&A expense as a percentage of revenue was 24% in the predecessor period. Adjusted SG&A in the predecessor period was 16%, reflecting continued cost discipline and the flow through of the previously actioned $100M in savings. • We are introducing a new expense line on our income statement, Product Development. These expenses primarily consist of personnel-related costs for engineering, design, and data, and related teams. They also include other product development costs such as software licenses. These expenses were previously reported within SG&A 1. See "Reconciliation to GAAP Measures of Non-GAAP Financial Measures" for further detail on adjustments to the most comparable GAAP financial measures.

------

![LOGO](g71795dsp019.jpg)

Profitability Sustained cost discipline supporting margin improvement Net Income Margin in the predecessor period was 673%, which was impacted by Reorganization Items. Adjusted EBITDA margin, which excludes stock-based compensation, was 34% percent in the predecessor period vs the second quarter 2024, up more than 900 basis points year over year. This improvement reflects disciplined cost management across the business, together with lower marketing spend during the financial reorganization process. Net Income and Net Income Margin 1,191 12% 10% (73) Q2 Q3 Q4 Ql Predecessor Successor 2024 2024 2024 2025 3/30/25- 6/25/25-6/24/25 6/30/25 - Net Income ($m) -+- Net Income Margin Adjusted EBITDi1>and Adjusted EBITDA Margin< 1> 37% 34% 25% 25% 22% 4 Q2 Q3 Q4 Ql Predecessor Successor 2024 2024 2024 2025 3/30/25- 6/25/25-6/24/25 6/30/25 - Adjusted EBITDA ($m) -+- Adjusted EBITDA Margin 1. See "Reconciliation to GAAP Measures of Non-GAAP Financial Mea.sures· for further detail on adjustments to the mo.st comparable GAAP financial measures.

------

![LOGO](g71795g13k13.jpg)

Cash Flow and Balance Sheet 70% reduction in debt and $152 million of cash following transaction costs With the completion of our financial reorganization, we eliminated approximately $1.15 billion of debt, reducing annual interest expense by about $50 million and extending our debt maturity profile to 2030. As of June 30, 2025, we now have 10 million shares outstanding. Total Debt 1.6 Billion ~70% Reduction 465 Million Q1 2025 Successor 6/30/25 Cash ($m) Reorganization provided retention of $171M of cash drawn from revolving credit facility 43 57 53 236 152 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Successor 6/30/25 Cash from Operations ($m) (2) 17 5 15 (49) 12 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Predecessor 3/30/25- 6/24/25 Successor 6/25/25-6/30/25 We ended the second quarter with $152 million in Cash and Cash equivalents, down from $236 million at the end of Q1, in line with expectations. The decline primarily reflects approximately $45 million in transaction-related costs associated with the reorganization (of which approximately half is recorded as restricted cash), approximately $30 million in interest payments on legacy debt, and a final $16 million anniversary payment in the second quarter related to the Sequence acquisition. As a reminder, our cash needs are typically higher in the first half of the year reflecting elevated marketing spend in our quarter one peak season.19

------

![LOGO](g71795dsp021.jpg)

Outlook With our financial reorganization complete, 2025 has been a pivotal year as we reset our balance sheet, giving us the financial foundation to now focus on the stabilization of our business and investment in key initiatives targeted to deliver a return to long-term profitable growth. We are at the beginning of this next chapter. Behavioral pressures persist, and the evolving compounding landscape - not least the inconsistency of approach to mass personalization of compounded semaglutide by select others in our field - is impacting our Clinical business. In addition, residual noise from bankruptcy-related headlines affected consumer sentiment and acquisition and we are working to rectify this with second half marketing activity. Given the nature of our subscription model, these headwinds will influence not only the remainder of this year but also our starting position heading into 2026. At the same time, we believe that the long-term opportunity is significant. We have added new talent across the company to help lead this transformation. Our integrated model, which combines behavioral support with clinical care, is increasingly differentiated This next phase will take time. However, we are committed to the work ahead, laying the foundation for WeightWatchers to return to long-term growth and reaffirm our leadership in sustainable weight health. We are providing the following guidance: Fiscal Year 2025 Total Combined Revenues $685- $700M Adjusted EBITDA{1> $140- $150M Although the reorganization and our completion of fresh start accounting will impact our financial statements, we don't expect a material impact on our Adjusted EBJTDA, which will be our primary non-GAAP earnings measure moving forward. However, Depreciation and Amortization wiJI reflect the fair value of our post emergence balance sheet, and is expected to result in amortization of approximately $50 million in the second half of 2025, with the majority recorded in SG&A. L A re.conciliation .of the forward-looking full yeor .EBITDA .outlook to net income .cannot be provided without unre.asonable .effort because of the .inherent difficulty of accurately forecasting the occurrence and financial impact of the various adjusting items necessary for such rec. on.ciliation that have not yet occurred, . are out of the Company's .central or cannot bereasonably predicted. For the .same reasons. the Company is unable ta assess the probable significance ofthe .unavailable information. which could have a material impact on its future .GAAP financial results.

------

![LOGO](g71795dsp022.jpg)

Second Quarter Conference Call and Webcast The Company has scheduled a conference call today at 8:30 a.m. ET to discuss results. The webcast of the conference caiJ will be available on the Company's corporate website. corporate.ww.com, under Events and Presentations. A replay of the webcast will be available on this site for at least 90 days. About WeightWatchers WeightWatchers is the global leader in science-backed weight management, offering an integrated support system that combines scientific expertise and human connection. With more than 60 years of experience, WeightWatchers is the most studied commercial weight management program in the world, delivered through its No. 1 U.S. doctor-recommended weight-Joss program. Jts holistic, personalized approach also includes U.S.-based clinical interventions, medications when clinically appropriate, and a global network of coaches and community support. Since 1963, the company has surrounded its members with the support they need to reach and sustain their goals, wherever they are on their journey. Members can access these solutions directly, or through WeightWatchers for Business' full-spectrum platform for employers, health plans, and payers. In a landscape crowded with contradictory advice, isolating apps, and one-size-fits-all solutions, WeightWatchers offers a proven path forward, grounded in empathy and designed to help every member feel better in their body and live a longer. healthier life. For more information. visit weightwatchers.com. 21

------

![LOGO](g71795dsp023.jpg)

Financial Details and Definitions 22

------

![LOGO](g71795g14k14.jpg)

Fresh Start Accounting and Predecessor and Successor Periods In connection with the Company's emergence from its financial reorganization process on June 24, 2025, the Company's second quarter ended June 30, 2025 includes a "Predecessor" period from March 30, 2025 to June 24, 2025, and a "Successor" period from June 25, 2025 to June 30, 2025. Additionally, the Company qualified for and applied fresh start accounting. Accordingly, the consolidated financial statements after June 24, 2025 are not comparable with the consolidated financial statements as of or prior to that date. Although GAAP requires that we report our results for the period from March 30, 2025 through June 24, 2025 (Predecessor) and the period from June 25, 2025 through June 30, 2025 (Successor) separately, management views certain metric and revenue information for the three months ended June 30, 2025 by combining the results of the applicable Predecessor and Successor periods because management believes such presentation provides the most meaningful comparison of our results to prior periods. Although the Predecessor and Successor periods are generally not comparable as they are impacted by fresh start accounting, there are no fresh start adjustments affecting revenues and therefore revenue information has been combined in this letter to provide a meaningful understanding of operating trends, which would be consistent with a pro forma calculation under Article 11 of Regulation S-X. Nevertheless, the combined operating results do not reflect the actual results we would have achieved absent our emergence from its financial reorganization process and may not be indicative of future results. We cannot adequately benchmark the operating results of the period from June 25, 2025 through June 30, 2025 (Successor) against any of the previous periods reported in our consolidated financial statements without combining it with the period from March 30, 2025 through June 24, 2025 (Predecessor) and do not believe that reviewing the results of this period in isolation would be useful in identifying trends in or reaching conclusions regarding our overall operating performance. Management believes that the key performance metrics such as Subscription Revenues, Incoming and End of Period Subscribers and Monthly Subscription Revenues per Average Subscriber for the Successor period when combined with the Predecessor period provides more meaningful comparisons to other periods and are useful in identifying current business trends. Accordingly, this shareholder letter presents the combined results for these metrics for the three months ended June 30, 2025.23

------

![LOGO](g71795dsp025.jpg)

Definitions and Perform a nee Indicators "Behavioral" business refers to providing subscriptions to the Company's digital product offerings with the option to add on unlimited access to the Company's workshops. "Clinical" business refers to providing subscriptions to the Company's clinical product offerings provided by WeightWatchers Clinic combined with the Company's digital subscription product offerings and unlimited access to the Company's workshops. "Revenues" - "Subscription Revenues" consist of the aggregate of: (a) "Behavioral Subscription Revenues: the fees associated with subscriptions for our Behavioral offerings; and (b) "Clinical Subscription Revenues", the fees associated with subscriptions for our Clinical offerings. In addition, "Other Revenues" (formerly known as "product sales and other") consist of revenues from licensing, franchise fees with respect to commitment plans and royalties, publishing and other revenues. Prior to fiscal 2024, Other Revenues included sales of consumer products. "Incoming Subscribers"- "Subscribers" refer to Behavioral subscribers and Clinical subscribers who participate in recurring bill programs in Company-owned operations. The "Incoming Subscribers" metric reports Subscribers in Company-owned operations at a given period start. Recruitment and retention are key drivers for this metric. Management utilizes this metric to monitor changes in the subscriber base which directly impacts our revenue growth and trends "End of Period Subscribers" - The "End of Period Subscribers" metric reports Subscribers in Company-owned operations at a given period end. Recruitment and retention are key drivers for this metric. Management utilizes this metric to monitor changes in the subscriber base which directly impacts our revenue growth and trends "Monthly Subscription Revenues Per Average Subscriber" - The "Monthly Subscription Revenues Per Average Subscriber" metric reports the monthly fees associated with subscriptions for our offerings divided by the Average Subscriber for our businesses. Monthly Subscription Revenues for both quarterly and year-to-date periods for each respective business are calculated as Subscription Revenues divided by the number of months in the respective quarterly or year-to-date period. The "Average Subscriber" for quarterly periods for each respective business is the average of its Incoming Subscribers and End of Period Subscribers for the respective quarterly period. The "Average Subscriber" for year-to-date periods for each respective business is the average of its Incoming Subscribers at the beginning of the fiscal year and its End of Period Subscribers for each quarter end within the respective year-to-date period. Management utUizes this metric to consider revenue growth and trends on a per subscriber basis.

------

![LOGO](g71795dsp026.jpg)

Reconciliation to GAAP Measures of Non-GAAP Financial Measures To supplement the Company's consolidated .results presented in .accordance with accounting principles generally accepted in the United States ("GAAP"), the Company has disclosed non-GAAP financial measures of operating results that exclude or adjust certain items. Gross profit gross margin, selling, general.& .administrative expenses. marketing expenses, .and product development expenses are discussed both as reported (on a GAAP basis) .and as adjusted (on a non-GAAP basis), as applicable, with respect to: i. th.e period from June 25, 2025 through June 30, 2025 (Successor) to .exclude (a) the impact of certain non-recurring transaction .costs related to strategic .alternatives .and .the Company's Chapter .1.1 financi.al reorganization, .and (b) depreciation and amortization expenses. which varies .considerably from period-to-period due to the size and frequency of acquisitions and application of fresh start accounting and therefore is omitted to assess the Company's core operating performance; ii. the period from March 30, 2025 through June 24, 2025 (Predecessor) to exclude (a) the impact of certain non-recurring transaction costs .related to strategic alternatives and the Company's Chapter 11 financial reorganization. (b) the net impact of charges .associated with the Company's previously disclosed 2024 restructuring plan (the "2024 plan·) or the reve.rs.al of certain of the charges .associated with the 2024 plan, as applicable, .and the reversal of charges .associated with the Company's previously disclosed 2023 restructuring plan the r2023 plan") and (c) depreciation and amortization .expenses; iii. the period from December 29. 2024 through June 24. 2025 (Predecessor) to .exclude (a) the impact of .the franchise rights acquired Impairment charge .related to the Company's .United States .unit .of account (b) the Impact .of .certain non-recurring transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization. (c) the net impact of charges .associated with .the 2024 plan or the .revers.al of certain of the charges associated with the 2024 plan, as applicable, .and the reve.rs.al of charges .associated with the 2023 plan .and (d) depredation and amortization expenses; iv. the three months ended June 29, 2024 (Predecessor) to exclude (a) the impact or net impact, as applicable, of charge. s associated with the 2023 plan .and the Company's previously disclosed 2022 restructuring plan (the "2022 plan") .and (b) depreciation .and .amortization .expenses; v. the six months ended June 29.2024 (Predecessor) to exclude (a) the impact of franchise rights acquired impairment charges related to the Company's United States. Australia, New Zealand and United Kingdom units of account. (b) the net impact of charges .associated with the 2023 plan .and the 2022 plan .and (c) depreciation .and amortization expenses. vi. the three months ended December 28, 2024 (Predecessor) to exclude (a) the impact or net impact. as applicable, of charges .associated with the 2024 plan. 2023 plan .and 2022 plan .and (b) depreciation .and amortization expenses; vii. the three months .ended September 28, 2024 (Predecessor) to .exclude (a) the impact or net impact. as applicable, of charges associated with the 2024 plan, 2023 plan and 2022 plan, (b) the impact of certain non-recurring expenses in connection with the separation from the Company of its former Chief Executive Officer and (c) depreciation and amortization expenses; The Company also presents in the .attachments to this .shareholder Jetter the non-GAAP financial measures: earnings before interest. taxes, depreciation, amortization .and .stock-based .compensation ("EBlTDA"); .EB.ITDA, adjusted for Reorganization items, net, franchise rights acquired impairments, transaction .costs related to review of strategic alternatives and the Company's Chapter 11 financial reorganization, net restructuring charges, certain non-.recurring expenses in connection with the separation from the Company of its former Chief Executive Officer• .and .other items that management beHeve.s are not indicative of ongoing operations tAdjusted EBITDA").ln .addition, the Company presents certain .o.f its financi.al results on .a constant currency basis in addition to GAAP results. Constant currency information compares results between periods as if exchange rates had remained constant period-over-period. The Company calculates constant currency by calculating current-year results using prior-year foreign currency exchange rates. Management believes these non-GAAP financial measures provide useful supplemental information for its and investors' .evaluation of .the Company's bus.ines.s performance .and are useful for period-over-period comparisons of the performance of the Company's busine.ss. Whil.e management be.li.eves that the.se non-.GAAP financial measures are useful .in evaluating the Company's business, this information should be considered as supplemental in nature and is not meant to be considered .in isolation or as a substitute for the related financial .information prepared in accordance with GAAP. In addition, these non-GAAP financial measures may not be .the same as similarly title.d measures reported by .other companies. Se.e ".Re.c.onclli.a.ti.on to .GAAP Me.asure.s .of Non-.GAAP .Finan.ci.al Measures" .atta.ched to this shareholder Jetter .and reconciliations. if any, included .elsewhe.re in this shareholder letter for a reconciliation of the non-GAAP financial measures to the most directly .comparable .GAAP measures. 25

------

![LOGO](g71795dsp027.jpg)

Ca.utlonary Note on Forward Looking Statements This .shareholder letter .inc.ludes "forward-looking statements," within the me.aning .of Se.ction 27A .o.f the Se.curitie.s Act .of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, in particular, any statements about the Company's plans, strategies, objectives, initiatives, and prospects. The Company generally uses the wo.rd.s "may; "will," "could; "expect," "anticipate," "believe," "estimate," "plan; "intend," "aim" .and .similar expressions .in this shareholder Jetter to identify forward-looking statements. The Company bases these forward-looking statements on its current views with respect to future events and financial performance. Actual results could differ materially from those projected in the forward-looking statements. These forward-looking statements are subject to risks, uncertainties and assumptions, including, among .other things: .our re.c.ent emergence from bankruptcy, whi.ch .c.ould adversely affect .our business and relationships and subjects us to risks and uncertainties; competition from other weight management and health and wellness industry participants or the development of more effective or more favorably perceived weight management methods; our failure to continue to retain and grow our subscriber base; our ability to be a leader in the rapidly evolving and increasingly competitive clinical weight management and weight loss market; our ability to continue to develop new, innovative services and products and enhance our existing services and products or the failure of our services, products or brands to continue to appeal to the market .or our ability to successfuiJy expand into new channels of distributi.on or respond to consumer trends or sentiment; .regulatory, reputational .and .other ris.ks .a.ss.o.ciated with our former compounded GLP-1 offering; our ability to successfully implement strategic initiatives; our ability to evolve our community offerings to meet the evolving preferences of our members; the effectiveness and effici.ency of our advertising and marketing programs, including the strength of our social media presence; the impact on our reputation of actions ta.ke.n by .our franchisees. licensees, suppliers, .a.ffiliated provider entities, PCs' he.althc.a.re professionals, . and .oth.er pa.rtners. including as a result of our acquisition of Weekend Health, Inc., doing busine. ss as Sequence ("Sequence'') {the "Acquisition"); the recognition of asset impairment charges; the Joss of key personnel, strategic partners .or consultants or failure to effectively manage .and motivate our workforce; our chief executive officer transition; our ability to successfully make acquisitions or enter into coiJaborations or joint ventures, including our ability to successfully integrate, operate or realize the anticipated benefits of such businesses, including with .respect to Sequence; uncertainties related to a downturn in general economic conditions or consumer confidence, including as a result of the existing inflationary environment changes in tariffs .and escalating trade tensions, rising intere.st rates, the potential impact of political .and social unrest and increased volatility in the credit and capital markets; the seasonal nature of our business; our failure to maintain effective internal control over financial reporting; the impact of events that impede accessing resources or discourage or impede people from gathering with others; the early termination by us of leases; the inability to renew certain of our licenses, or the inability to do so on terms that are favorable to us; the impact of our substantial amount of debt debt service obligations and debt covenants, and our exposure to variable rate Indebtedness; the ability to generate sufficient cash to service our debt and satisfy our other liquidity requirements; uncertainties regarding the satisfactory operation of our technology or systems; the Impact of data security breaches .and .other mali.cio.us acts or privacy concerns, including the costs of compliance with evolving privacy laws and regulations; our ability to successfully integrate and use artificial intelligence In our business; our ability to enforce our intellectual property rights both domestically and internationally, as well as the impact of our involvement in any claims related to intellectual property .ri.ghts; the impact .of .existing .and future laws .and .re.gulati.ons, including fede.ra.l .and state re.gulations relating to compounded medications; risks related to our exposure to extensive and complex healthcare laws and regulations as a result of the Acquisition; the outcomes of litigation or regulatory actions; risks and uncertainties associated with our intemati.onal operations, including regulatory, economic, political, soci.al, intell.e.ctua.l property, .and foreign currency ris.ks, which risks may be exacerbated as a result of war and terrorism; risks related to the Acquisition, including risks that the Acquisition may not achieve its intended results; the possibility that we could fail to maintain the listing of our common stock on Nasdaq; risks related to the actions of activist shareholders and anti-takeover provisions in the Company's .arti.cle.s of incorporation .and bylaws; uncertainty .and continuing ri.sks .asso.ciate.d with .our ability to .a.chi.eve .our goals; and other risks and uncertainties, including those included in this shareholder letter and those detailed from time to time in our periodic reports filed with the Securities . and Exchange Commission (the "SEC") {which are available on the SEC's EDGAR database at www.sec.gov and via the Company's website at corporate.ww.com). You should not put undue reliance on any forward-looking statements. You should understand that many important factors, including those discussed herein, could cause the Company's .results to differ materially from those expressed or suggested in any forward-looking statement. Except as required by law, the Company does not undertake any obligation to update or revise these forward-looking statements to reflect new information or events or circumstances that occur after the date of this news release or to reflect the occurrence of unanticipated events or otherwise. Readers are advised to review the Company's filings with the SEC {which are available on the SEC's .EDGAR database at www.sec.gov and via the Company's website at corporate.ww.com}. 26

------

![LOGO](g71795g15k15.jpg)

Operational Statistics (In Thousands, Except Percentages and Monthly Subscription Revenues Per Average Subscriber) Unaudited Combined Three Months Ended June 30, 2025 Combined Three Months Ended June 30, 2025 Constant Currency Predecessor Three Months Ended June 29, 2024 Variance Variance (Constant Currency) Incoming Subscribers(1) Incoming Behavioral Subscribers 3,299 - 3,917 (15.8%) N/A Incoming Clinical Subscribers 135 - 87 55.2% N/A Incoming Subscribers 3,434 - 4,004 (14.2%) N/A End of Period Subscribers(2) End of Period Behavioral Subscribers 3,040 - 3,756 (19.0%) N/A End of Period Clinical Subscribers 127 - 81 56.5% N/A End of Period Subscribers 3,167 - 3,837 (17.4%) N/A Monthly Subscription Revenues Per Average Subscriber (3) Monthly Behavioral Subscription Revenues Per Average Subscriber $16.54 $16.30 $15.66 5.6% 4.1% Monthly Clinical Subscription Revenues Per Average Subscriber $78.00 $78.00 $78.37 (0.5%) (0.5%) Monthly Subscription Revenues Per Average Subscriber $18.97 $18.74 $17.00 11.6% 10.2% Note: Totals may not sum due to rounding. (1) The "Incoming Subscribers" metric reports WW subscribers in Company-owned operations at a given period start. (2) The "End of Period Subscribers" metric reports WW subscribers in Company-owned operations at a given period end. (3) The "Monthly Subscription Revenues Per Average Subscriber" metric reports the monthly fees associated with subscriptions for the Company's offerings divided by the Average Subscriber for its businesses. Monthly Subscription Revenues for quarterly periods for each respective business is calculated as Subscription Revenues divided by the number of months in the respective quarterly period. The "Average Subscriber" for quarterly periods for each respective business is the average of its Incoming Subscribers and End of Period Subscribers for the respective quarterly period. Revenues - Constant Currency (In Thousands, Except Percentages); Unaudited Three Months Ended June 30, 2025 Combined(1) Combined(1) Constant Currency Predecessor Three Months Ended June 29, 2024 GAAP 2025 vs 2024 Variance 2025 Combined Constant Currency vs. 2024 Total Revenues $189,163 $186,846 $202,073 (6.4%) (7.5%) Behavioral Subscription Revenues(2) $157,258 $154,967 $180,233 (12.7%) (14.0%) Clinical Subscription Revenues(3) $30,593 $30,593 $19,723 55.1% 55.1% Subscription Revenues(4) $187,851 $185,560 $199,956 (6.1%) (7.2%) Other Revenues(5) $1,312 $1,286 $2,117 (38.0%) (39.3%) Note: Totals may not sum due to rounding. (1) These amounts combine the revenues of the Successor and Predecessor periods for comparability purposes. Although the Successor and Predecessor have a different accounting basis due to the application of fresh start accounting, none of the fresh start accounting adjustments impact revenue. Therefore, the combined revenue amounts presented are consistent with a pro forma presentation under Article 11 of Regulation S-X as if fresh start accounting was applied at the beginning of the first period presented. (2) "Behavioral Subscription Revenues" consist of the fees associated with subscriptions for the Company's Behavioral offerings. (3) "Clinical Subscription Revenues" consist of the fees associated with subscriptions for the Company's Clinical offerings. (4) "Subscription Revenues" is the sum of Behavioral Subscription Revenues and Clinical Subscription Revenues. (5) "Other Revenues" (formerly known as "product sales and other") consist of revenues from licensing, franchise fees with respect to commitment plans and royalties, publishing and other revenues. Prior to fiscal 2024, Other Revenues included sales of consumer products.27

------

![LOGO](g71795g22k22.jpg)

Net Income to Adjusted EBITDA (In Thousands, Except Percentages); Unaudited Successor Predecessor Net Income to Adjusted EBITDA 6/25/25 - 6/30/25 3/30/25 - 6/24/25 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Net (Loss) Income $1,254 $1,190,688 $(72,585) $25,124 $(46,192) $23,269 Net \| Net Income Margin 10.3% 672.7% (38.9%) 13.6% (23.9%) 11.5% Interest 923 11,061 27,603 27,031 28,619 28,577 Taxes (523) (20,906) 22,575 (11,745) (27,342) (15,835) Depreciation and Amortization Expenses 1,681 7,287 6,914 8,681 9,155 9,545 Stock-based Compensation 3,173 860 705 824 2,740 EBITDA $3,335 $1,191,303 $(14,633) $49,796 $(34,936) $48,296 EBITDA Margin 27.4% 673.1% (7.8%) 27.0% (18.1%) 23.9% Franchise Rights Acquired Impairments 27,549 (1) 57,045 (2) Reorganization Items, net (3) (1,143,918) Transaction Costs (4) 182 10,049 10,823 Restructuring Charges (5) (1,094) 972 651 13,806 1,979 Former CEO Separation Expenses (6) 3,858 Other (7) 932 4,478 2,206 (4,188) 3,112 (78) Adjusted EBITDA $4,449 $60,818 $26,917 $46,259 $42,885 $50,197 Adjusted EBITDA Margin 36.6% 34.4% 14.4% 25.1% 22.2% 24.8% Note: Totals may not sum due to rounding. (1) The Company's franchise rights acquired impairment charge related to its United States unit of account. (2) The Company's franchise rights acquired impairment charges of $54,295 and $2,750 related to its United States and United Kingdom units of account, respectively. (3) The net reorganization gain related to the Company's emergence from its Chapter 11 financial reorganization and primarily consisted of the gain on settlement of liabilities subject to compromise and the impacts of fresh start valuation adjustments. (4) Certain non-recurring transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization. (5) Restructuring charges consist of expenses associated with the reduction in headcount as a result of certain strategic re-alignments. Restructuring charges include the previously disclosed 2024 restructuring plan, 2023 restructuring plan and 2022 restructuring plan. (6) Certain non-recurring expenses in connection with the separation from the Company of its former Chief Executive Officer. (7) Primarily consists of the impact of foreign exchange gains and losses. 28

------

![LOGO](g71795g17k17.jpg)

Gross Profit, Marketing Expenses, Selling, General & Administrative (SG&A), Product Development Expenses (In Thousands, Except Percentages); Unaudited Successor Predecessor Predecessor 6/25/25- 6/30/25 3/30/25 - 6/24/25 2Q 2024 Product Product Product Gross Marketing Development Gross Marketing Development Gross Marketing Development Profit Expenses SG&A Expenses Profit Expenses SG&A Expenses Profit Expenses SG&A Expenses GAAP $8,909 $2,784 $2,853 $686 $130,508 $32,093 $42,851 $14,160 $137,294 $53,696 $36,933 $10,732 % of Revenue 73.2% 22.9% 23.4% 5.6% 73.7% 18.1% 24.2% 8.0% 67.9% 26.6% 18.3% 5.3% Adjustments: Transaction Costs (l) (182) (10,049) Depreciation and Amortization Expenses 330 (1,347) (4) 4,147 (3,086) (54) 6,323 (3,036) (186) Restructuring Charges (2) (2,071) (977) (102) (2,081) Total Adjustments $330 $(1,529) $(4) $2,076 $(14,112) $(54) $6,221 $(5,117) $(186) Adjusted $9,239 $2,784 $1,324 $682 $132,584 $32,093 $28,739 $14,106 $143,515 $53,696 $31,816 $10,546 % of Revenue 75.9% 22.9% 10.9% 5.6% 74.9% 18.1% 16.2% 8.0% 71.0% 26.6% 15.7% 5.2% Currency Adjustment 212 (17) (2,045) (129) (168) N/A N/A N/A N/A Constant Currency $9,121 $2,784 $2,836 $686 $128,463 $31,964 $42,684 $14,160 N/A N/A N/A N/A % of Revenue 75.0% 22.9% 23.3% 5.6% 73.5% 18.3% 24.4% 8.1% N/A N/A N/A N/A Adjusted Constant Currency $9,452 $2,784 $1,308 $682 $130,539 $31,964 $28,571 $14,106 N/A N/A N/A N/A % of Revenue 77.7% 22.9% 10.7% 5.6% 74.7% 18.3% 16.4% 8.1% N/A N/A N/A N/A Note: Totals may not sum due to rounding. (1) Certain non-recurring transaction costs related to strategic alternatives and Chapter 11 financial reorganization. (2) Restructuring charges consist of expenses associated with the reduction in headcount as a result of certain strategic re-alignments. Restructuring charges include the previously disclosed 2024 restructuring plan, 2023 restructuring plan and 2022 restructuring plan. GAAP % of Revenue Adjustments: Transaction Costs(1) Depreciation and Amortization Expenses Restructuring Charges(2) CEO Separation Expenses(3) Total Adjustments Adjusted % of Revenue Predecessor 1Q 2025 Gross Marketing Predecessor 4Q 2024 Predecessor 3Q 2024 Product Profit Expenses SG&A Development $132,876 $78,778 $35,628 71.2% 42.2% 19.1% $11,121 6.0% Gross Profit $128,513 69.7% Marketing Expenses SG&A $48,207 $35,211 Product Development 26.1% 19.1% $8,873 4.8% Gross Profit $129,496 67.1% Marketing Expenses SG&A $44,402 $57,046 23.0% Product Development $10,048 29.6% 5.2% 4,500 (10,823) (2,354) (61) 5,934 (2,670) (77) 6,362 (2,668) (126) (384) (1,356) (1,140) (1,791) 3,820 (9,986) (3,858) $4,116 $$(14,533) $136,992 73.4% $78,778 $21,095 42.2% 11.3% 72.3% $(61) $4,794 $11,061 $133,307 $48,207 $30,750 5.9% 26.1% $(4,461) $- $10,182 $(16,512) $- $(126) 16.7% $8,796 4.8% $139,678 $44,402 $40,534 $9,923 72.4% $(77) $-23.0% 21.0% 5.1% Note: Totals may not sum due to rounding. (1) Certain non-recurring transaction costs related to strategic alternatives and the Company's Chapter 11 financial reorganization. (2) Restructuring charges consist of expenses associated with the reduction in headcount as a result of certain strategic re-alignments. Restructuring charges include the previously disclosed 2024 restructuring plan, 2023 restructuring plan and 2022 restructuring plan. (3) Certain non-recurring expenses in connection with the separation from the Company of its former Chief Executive Officer. 29

------

![LOGO](g71795g18k18.jpg)

Consolidated Balance Sheets (In Thousands); Unaudited Successor June 30, 2025 Predecessor December 28, 2024 ASSETS CURRENT ASSETS Cash and cash equivalents $152,379 $53,024 Restricted cash Receivables (net of allowances: June 30, 2025 - $0 and December 28, 2024 - $3,166) Prepaid income taxes Prepaid marketing and advertising Prepaid expenses and other current assets TOTAL CURRENT ASSETS Property and equipment, net Operating lease assets Goodwill Other intangible assets, net Deferred income taxes Other noncurrent assets TOTAL ASSETS 33,048 3,003 11,712 14,428 41,346 11,676 5,707 4,969 19,028 15,548 263,220 102,648 9,690 15,798 3,505 42,047 199,053 239,583 527,566 115,762 16,727 16,686 13,357 17,752 $1,033,118 $550,276 LIABILITIES AND TOTAL EQUITY (DEFICIT) CURRENT LIABILITIES Portion of operating lease liabilities due within one year $9,099 $8,168 Accounts payable 10,198 17,803 Salaries and wages payable 34,419 53,143 Accrued marketing and advertising 11,927 12,805 Accrued interest 1,006 11,322 Deferred acquisition payable 15,503 Other accrued liabilities Income taxes payable Deferred revenue TOTAL CURRENT LIABILITIES Long-term debt, net Long-term operating lease liabilities Deferred income taxes Other noncurrent liabilities TOTAL LIABILITIES 40,418 20,593 3,038 2,339 29,954 31,655 140,059 173,331 465,518 1,430,643 2,601 44,322 43,304 14,762 667 1,590 652,149 1,664,648 TOTAL EQUITY (DEFICIT) Successor common stock, $0 par value; 1,000,000 shares authorized; 10,000 shares issued at June 30, 2025 378,533 Predecessor common stock, $0 par value; 1,000,000 shares authorized; 130,048 shares issued at December 28, 2024 Predecessor treasury stock, at cost, 49,997 shares at December 28, 2024 (3,024,710) Retained earnings Accumulated other comprehensive income (loss) 1,254 1,182 1,936,170 (25,832) TOTAL EQUITY (DEFICIT) 380,969 (1,114,372) TOTAL LIABILITIES AND TOTAL EQUITY (DEFICIT) $1,033,118 $550,276 30

------

![LOGO](g71795dsp032.jpg)

Consolidated Statement of Operations (In Thousands, Except Per Share Amounts); Unaudited Successor ----------------- Predecessor Period from Period from June 25, 2025 March 30, 2025 Three Months Ended through June 30, 2025 through June 24, 2025 June 29, 2024 Subscription revenues, net (l) $12,078 $175,773 $199,956 2 Other revenues, net () 89 1,224 2,117 Revenues, net 12,167 176,997 202,073 3) Cost of subscription revenues (3,258 46,439 64,023 Cost of other revenues 50 756 Cost of revenues 3,258 46,489 64,779 Gross profit 8,909 130,508 137,294 Marketing expenses 2,784 32,093 53,696 Product developm ent expenses 686 14,160 10,732 Selling, general and administrative expenses 2,853 42,851 36,933 Operating income 2,586 41,404 35,933 Reorganization items, net (1,143,918) Interest expense 923 11,061 28,577 Other expense (income), net 932 4,478 (78) Income befo re income taxes 731 1,169,782 7,434 Benefit from income taxes (523) (20,906) (15,835) Net income $1,254 $1,190,688 $23,269 Earnings per share Basic $0.13 $14.81 $0.29 Diluted $0.13 $14.67 $0.29 Weighted average common shares outstanding Basic 10,000 80,419 79,483 Diluted 10,000 81,16 5 79,825 Note: Totals may not sum due to rounding. (1) "Subscription revenues, net" consist of the aggregate of: (a) net "Behavioral Subscription Revenues", the fees .associated with subscriptions for the Company's Behavioral offerings; and (b) net "Clinical Subscription Revenues", the fees associated with subscriptions for the Company's Clinical offerings. (2) "Other revenues, net" (formerly known as "product sales and other, net") consist of revenues from licensing, franchise fees with respect to commitment plans and royalties, publishing and .other revenues. Prior to fiscal 2024, "Other revenues, net" included sa.les of consumer products. (3) "Cost of subscription revenues" consists of cost of revenues and operating expenses for the Company's Behavioral and Clinical services.

------

![LOGO](g71795dsp033.jpg)

.Consolidated Statements of Cash Flows (In Thousands); Unaudited Successor Predecessor Period from Period from June 25, 2025 December 29, 2024 Six Months Ended through June 30, 2025 through June 24, 2025 June 29, 2024 Operating activities: Net income (loss) $1,254 $1,118,103 $(324,633) Adjustments to reconcile net income (loss) to cash provided by (used for) operating activities: Depreciation and amortization 1,681 14,201 19,948 Amortization of deferred financing costs and debt discount 1,766 2,509 Impairment of franchise rights acquired 27,549 257,988 Impairment of intangible and long- lived assets 97 197 Share-based compensation expense 4,032 5,141 Deferred tax benefit (4,503) (14,948) Allowance for doubtful accounts (1,131) 5,447 Reserve for inventory obsolescence (1) 134 Foreign currency exchange rate loss (gain) 933 6,717 (1,249) Non-cash reorganization items, net (1,176,532) Changes in cash due to: Receivables 466 4,280 4,846 Inventories 3 30 Prepaid expenses 586 (31,281) 18,956 Accounts payable 406 (8,237) 6,598 Accrued liabilities 6,178 15,084 (36,825) Deferred revenue 47 (2,914) 142 other long term assets and liabilities, net (2,236) (16,076) Income taxes (43) 580 33,819 Cash provided by (used for) operating activities 11,508 (34,423) (37,976) Investing activities: Capital expenditures 0 (87) (730) Capitalized software and website development expenditures (188) (6,253) (9,376) other items, net (1) (5) Cash used for investing activities (188) (6,341) (10,lll) Financing activities: Borrowings on revolving credit facility 171,341 Financing costs (1,298) Taxes paid related to net share settlement of equity awards (145) (629) Cash paid for acquisitions (16,000) (16,500) other items, net (3) Cash provided by (used for) financing activities 153,898 (17,132) Effect of exchange rate changes on cash and cash equivalents and restricted cash 544 3,966 (1,438) Net increase (decrease) in cash and cash equivalents and restricted cash 11,864 117,100 (66,657) Cash and cash equivalents and restricted cash, beginning of period 173,620 56,520 109,366 Cash and cash equivalents and restricted cash, end of period $185,484 $173,620 $42,709

------

![LOGO](g71795dsp034.jpg)

Contact Information Investors John Mills or Anna Kate Heller WeightWatchers@icrinc.com Media Mari Santana Communications@ww.com