Swvl  Corp. logo

Swvl Corp.

SWVL | NASDAQ
Chart Builder DCF Calculator
$4.08
-$0.20 (-4.67%)
Sep 22, 2026, 2:17 PM ET · Market open
TTM
Period Ending
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Q4 2020
Dec 30, 2020
Q3 2020
Sep 29, 2020
Q2 2020
Jun 29, 2020
Q1 2020
Mar 30, 2020
Net Income
-5.26M -4.99M -4.71M -828.68K 3.06M -8.65M 37.52M -43.39M -124.3M -144.22M -223.56M -145.46M -76.61M -52.53M -26.91M -32.95M -29.73M -32.82M -35.92M -38.28M
Depreciation & Amortization
316.94K -1.04M -2.4M -936.22K 523.7K 3M 5.69M 4.98M 4.28M 3.44M 2.28M 1.51M 739.58K 538.59K 451.39K 469.4K 487.41K 427.61K 367.82K 310.44K
Stock-Based Compensation
n/a 1.64M 3.27M 3.27M 3.27M -37.95M -36.41M -36.28M -36.16M 9.09M 11.57M 22.59M 33.61M 29.06M 24.52M 13.67M 2.83M 1.83M 828.4K 630.87K
Other Working Capital
481.15K 383.38K 285.61K 706.4K 1.13M 184.02K -524.24K -3.41M -6.29M -10.38M -8.38M -4.85M -3.61M 1.52M 317.94K -1.04M -96.85K -221.56K -346.27K -446.61K
Other Non-Cash Items
4.38M -2.91M -10.2M -15.6M -21M -23.68M -39.63M 10.87M 61.37M 69.91M 99.76M 53.59M 17.19M 18.32M 11.41M 9.46M -2.25M -2.44M -2.62M -1.15M
Deferred Income Tax
n/a n/a n/a n/a n/a 39.84M -2.69M 1.24M 1.24M -37.08M 5.29M 1.36M 1.36M -162.61K n/a n/a n/a n/a n/a n/a
Change in Working Capital
-203.22K 985.36K 2.17M 3.61M 5.04M 7.39M -2.87M -11.41M -19.95M -25.45M -10.18M -2.88M 2.71M 5.2M -460.7K -2.03M -1.89M -1.58M -1.27M -813.41K
Operating Cash Flow
-763K -6.31M -11.86M -10.48M -9.11M -20.05M -38.39M -77.92M -117.46M -128.24M -118.77M -80.54M -43.21M -21.78M -13.2M -22.33M -30.55M -34.58M -38.62M -39.3M
Capital Expenditures
-2.95K -10.09K -17.24K -17.24K -17.24K 1.1M 405.73K -190.07K -785.86K -2.04M -1.46M -890.88K -321.69K -193.63K -98.31K -155.65K -212.99K -287.6K -362.21K -375.42K
Cash Acquisitions
n/a n/a n/a n/a n/a 5.68M 720K -11.65K -743.29K -7.25M -2.29M -1.56M -823.45K n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a 554.69K 554.69K 554.69K -1.95M -5M -7.5M -352.5M -350M -347.5M -345M n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a 5M 5M 5M -2.58M -7.58M -7.58M -7.58M n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
366.79K 4.7M 9.03M 8.92M 8.81M -416.24K -5.3M -8.71M -12.11M -7.14M -4.08M -670.18K 2.74M 2.71M 267.34K 240.16K 212.98K 256.9K 300.81K 344.72K
Investing Cash Flow
363.84K 4.69M 9.02M 8.9M 8.79M 6.36M 1.38M -3.36M -8.09M -20.95M -20.41M -15.78M -356.12M -345.17M -345.07M -345.13M -212.99K -287.6K -362.21K -375.42K
Debt Repayment
n/a n/a n/a n/a n/a -541.05K -653.99K -653.99K -653.99K -259.51K 35.18M 35.18M 35.09M 35.24M -90.79K -90.79K n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -13.19M -26.38M -26.38M -26.38M -13.31M -250K -375K
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
1.42M 1.27M 1.11M 727.47K 343.89K -310.99K -1.73M 47.66M 97.05M 109.3M 107.72M 58.81M 357.95M 358.77M 374.2M 387.34M 52.42M 39.1M 25.78M 12.54M
Financial Cash Flow
1.42M 1.27M 1.11M 727.47K 343.89K -373.43K 26.06M 75.46M 124.85M 137.02M 142.9M 93.99M 393.04M 380.82M 347.74M 360.87M 26.04M 25.91M 25.78M 12.54M
Net Cash Flow
n/a 1M 2.01M 1.12M 227.74K -17M -18.39M -12.61M -6.83M -15.41M 1.54M -4.39M -10.07M 13.49M -23.52M -3.28M -3.74M -788.08K 21.35M 3.87M
Free Cash Flow
-765.95K -6.32M -11.88M -10.5M -9.12M -18.95M -37.98M -78.11M -118.25M -130.28M -120.23M -81.43M -43.54M -21.98M -13.3M -22.48M -30.76M -34.87M -38.98M -39.68M
Adj. Free Cash Flow
-765.95K -7.96M -15.15M -13.77M -12.4M 19M -1.57M -41.83M -82.09M -139.36M -131.8M -104.02M -77.15M -51.04M -37.81M -36.16M -33.59M -36.7M -39.81M -40.31M
Maintenance CapEx
n/a n/a -8.62K -8.62K -8.62K 1.1M 1.1M 945.87K 787.57K -316.6K -316.6K -158.3K n/a n/a n/a n/a n/a -97.16K -194.32K -291.47K
Growth CapEx
-2.95K -10.09K -8.62K -8.62K -8.62K n/a -698.45K -1.14M -1.57M -1.72M -1.14M -732.58K -321.69K -193.63K -98.31K -155.65K -212.99K -190.44K -167.89K -83.95K
Owner Earnings
-763K -6.31M -11.87M -10.49M -9.11M -18.95M -37.28M -76.98M -116.67M -128.55M -119.08M -80.69M -43.21M -21.78M -13.2M -22.33M -30.55M -34.68M -38.81M -39.59M

© 2026 bestshares.com. All rights reserved.