Swiss Water Decaffeinated Coffee Inc.
TSX:SWP.TO · Toronto Stock Exchange
-$0.12 today
Vol 0.00M · Avg 0.00M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
TSX:SWP.TO · Revenue to Net Income
Key Ratios
Analysis
$253.9M of revenue converted into $2.4M of net income for the selected period. Gross margin is 10.9% and net margin is 1.0%, showing how much revenue survives after costs and taxes. EPS is $0.25, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $258.7M +49.4% | $173.1M +4.1% | $166.3M -6.0% | $176.9M +41.5% | $125.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $232.1M +58.0% | $146.9M -0.4% | $147.5M -2.2% | $150.8M +40.4% | $107.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $26.6M +1.5% | $26.2M +39.3% | $18.8M -27.9% | $26.1M +48.1% | $17.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 10.3% -4.8pp | 15.1% +3.8pp | 11.3% -3.4pp | 14.7% +0.7pp | 14.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 -100.0% | $246.0K +0.0% | $246.0K | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $14.9M -1.3% | $15.1M +14.9% | $13.2M +3.6% | $12.7M +16.3% | $10.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $14.5M -4.0% | $15.1M +14.9% | $13.2M +3.6% | $12.7M +16.3% | $10.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $7.0M +2.8% | $6.8M -23.5% | $8.9M +25.7% | $7.0M +13.5% | $6.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $19.0M +6.7% | $17.8M +7.5% | $16.6M -18.8% | $20.4M +58.4% | $12.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 7.4% -2.9pp | 10.3% +0.3pp | 10.0% -1.6pp | 11.5% +1.2pp | 10.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $12.1M +9.1% | $11.1M +96.4% | $5.6M -57.9% | $13.4M +100.1% | $6.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.7% -1.7pp | 6.4% +3.0pp | 3.4% -4.2pp | 7.6% +2.2pp | 5.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.6M -6.6% | $1.7M +7.4% | $1.6M +220.0% | $509.0K +15.2% | $442.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $6.6M -24.6% | $8.7M +5.7% | $8.3M +48.5% | $5.6M +27.6% | $4.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$10.0M -14.0% | -$8.7M -41.9% | -$6.2M +39.4% | -$10.2M -79.1% | -$5.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $2.1M -9.6% | $2.3M +534.4% | -$532.0K -116.6% | $3.2M +219.0% | $1.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 0.8% -0.5pp | 1.3% +1.7pp | -0.3% -2.1pp | 1.8% +1.0pp | 0.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $527.0K -49.4% | $1.0M +26150.0% | -$4.0K -100.5% | $819.0K +60.9% | $509.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.6M +23.2% | $1.3M +340.3% | -$528.0K -122.1% | $2.4M +381.3% | $496.0K | $4.9B | $4.8B | $4.7B |
| Net Margin | 0.6% -0.1pp | 0.7% +1.1pp | -0.3% -1.7pp | 1.3% +1.0pp | 0.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +23.1% | $0 +326.5% | -$0 -122.1% | $0 +377.9% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -107.5% | $0 +326.5% | -$0 -122.1% | $0 +377.9% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $9.5M +1.1% | $9.4M +2.5% | $9.2M +0.5% | $9.2M +0.4% | $9.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $9.7M +2.7% | $9.4M +2.5% | $9.2M +0.5% | $9.2M +0.4% | $9.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
PesoRama Inc.
PESO.V
$106.08M
Eastwood Bio-Medical Canada Inc.
EBM.V
$67.51M
Jones Soda Co.
JSDA.CN
$46.32M
Nepra Foods Inc.
NPRA.CN
$33.27M
Burcon NutraScience Corporation
BU.TO
$27.92M
Optimi Health Corp.
OPTI.CN
$23.67M
P2P Group Ltd.
PPB.CN
$22.19M
Pangea Wellness Inc.
PNGA.CN
$9.17M
Psyched Wellness Ltd.
PSYC.CN
$3.14M
Else Nutrition Holdings Inc.
BABY.TO
$966,429.00
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SWP.TO generate?
Swiss Water Decaffeinated Coffee Inc. (SWP.TO) reported $258.72M of revenue in fiscal 2025.
Is SWP.TO profitable?
Swiss Water Decaffeinated Coffee Inc. (SWP.TO) reported $1.56M of net income, with a net margin of 0.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.