Swiss Water Decaffeinated Coffee Inc.
TSX:SWP.TO · Toronto Stock Exchange
-$0.12 today
Vol 0.00M · Avg 0.00M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.6M +23.2% | $1.3M +340.3% | -$528.0K -122.1% | $2.4M +381.3% | $496.0K | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $7.1M +5.2% | $6.8M -23.5% | $8.9M +26.2% | $7.0M +13.0% | $6.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $527.0K -49.4% | $1.0M +26150.0% | -$4.0K -100.5% | $819.0K +60.9% | $509.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $1.2M -8.3% | $1.3M +113.9% | $597.0K +43.9% | $415.0K -39.9% | $690.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$4.0M +64.4% | -$11.3M -129.8% | $37.8M +361.8% | -$14.4M +14.2% | -$16.8M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$5.8M -35.9% | -$4.3M -340.3% | $1.8M +126.4% | -$6.7M -642.5% | $1.2M | $592.6M | $1.3B | $626.2M |
| Inventory | -$10.8M -77.4% | -$6.1M -116.4% | $37.2M +203.1% | -$36.1M -170.1% | -$13.4M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$3.0M -121.8% | $13.8M +201.7% | -$13.6M -181.6% | $16.7M +632.9% | $2.3M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $15.6M +205.8% | -$14.8M -1155.3% | -$1.2M -110.1% | $11.7M +267.3% | -$7.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $938.0K -69.1% | $3.0M +118.8% | -$16.2M -686.2% | $2.8M +8.2% | $2.6M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $7.3M +241.8% | $2.1M -93.0% | $30.5M +3031.4% | -$1.0M +83.7% | -$6.4M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.3M -36.8% | -$963.0K +95.2% | -$19.9M +23.3% | -$26.0M -89.3% | -$13.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 -100.0% | $1.4M | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 -100.0% | $370.0K -72.8% | $1.4M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$1.3M -36.8% | -$963.0K +95.1% | -$19.6M +20.5% | -$24.6M -79.4% | -$13.7M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$7.1M -88.9% | -$3.8M -15.7% | -$3.2M -112.7% | $25.5M +16.4% | $21.9M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$675.0K | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$139.0K | $0 +100.0% | -$419.0K -7.4% | -$390.0K -9.6% | -$356.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$7.9M -110.6% | -$3.8M -2.5% | -$3.7M -114.6% | $25.2M +16.5% | $21.6M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$1.9M +26.0% | -$2.6M -135.2% | $7.3M +1599.0% | -$489.0K -132.6% | $1.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $6.0M +409.3% | $1.2M -88.9% | $10.6M +139.3% | -$27.0M -34.4% | -$20.1M | $8.6B | -$16.8B | $11.1B |
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.
Does SWP.TO generate free cash flow?
Swiss Water Decaffeinated Coffee Inc. (SWP.TO) generated $6.00M of free cash flow in fiscal 2025.
How much operating cash flow does SWP.TO produce?
Operating cash flow was $7.32M, before capital expenditures of $1.32M.
Explore More
Continue the stock analysis
Jump to another research area for this company.