Income Statement

Revenue

+25%

+93%

10Y

Currency: USD

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Dec-2016	Apr-2017	Jul-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Dec-2022	Apr-2023	Jul-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	2	2	2	2	1	1	2	2	2	0	1	0	0	0	0	0	4	0	0	0	7	0	0	0	10	0	0	0	15	0	0	0	14	0	0	0	10	0	0	0	9	0	0	0	10	0	0	0	4	0	0	0	4	0	0	0	16	0	0	0	43	0	0	0	33	0	0	0	33	0	0	0	34	0	0	0	31	0	0	0	0	1	2	3	13	0	0	6	26	12	19	24	27	20	19	18
Revenue	91 N/A	96 +5%	102 +7%	112 +9%	121 +8%	139 +15%	160 +15%	178 +11%	199 +12%	220 +11%	249 +13%	278 +12%	306 +10%	330 +8%	352 +7%	387 +10%	426 +10%	473 +11%	526 +11%	557 +6%	598 +7%	648 +8%	698 +8%	756 +8%	803 +6%	849 +6%	936 +10%	1 020 +9%	874 -14%	1 016 +16%	940 -7%	865 -8%	819 -5%	844 +3%	862 +2%	867 +1%	832 -4%	942 +13%	969 +3%	1 008 +4%	1 020 +1%	1 019 0%	1 041 +2%	1 063 +2%	1 044 -2%	1 067 +2%	1 096 +3%	1 119 +2%	999 -11%	1 180 +18%	1 196 +1%	1 201 +0%	1 103 -8%	1 054 -4%	1 004 -5%	974 -3%	1 145 +18%	1 136 -1%	1 206 +6%	1 278 +6%	1 347 +5%	1 324 -2%	1 313 -1%	1 285 -2%	1 280 0%	1 262 -1%	1 245 -1%	1 233 -1%	784 -36%	777 -1%	750 -3%	738 -2%	722 -2%	624 -14%	515 -17%	411 -20%	789 +92%	789 +0%	807 +2%	814 +1%	813 0%	845 +4%	690 -18%	636 -8%	935 +47%	637 -32%	662 +4%	670 +1%	630 -6%	589 -7%	688 +17%	712 +3%	725 +2%	743 +2%	763 +3%	792 +4%
Gross Profit
Cost of Revenue	(79)	(83)	(88)	(94)	(101)	(116)	(133)	(147)	(163)	(179)	(201)	(224)	(248)	(268)	(288)	(320)	(355)	(394)	(438)	(464)	(496)	(539)	(582)	(629)	(676)	(714)	(789)	(866)	(762)	(876)	(818)	(755)	(714)	(724)	(732)	(733)	(702)	(801)	(836)	(878)	(899)	(898)	(913)	(932)	(919)	(943)	(972)	(997)	(897)	(1 052)	(1 063)	(1 063)	(981)	(939)	(903)	(882)	(1 035)	(1 035)	(1 099)	(1 156)	(1 221)	(1 191)	(1 174)	(1 149)	(1 131)	(1 119)	(1 110)	(1 101)	(708)	(712)	(692)	(688)	(656)	(559)	(455)	(350)	(678)	(677)	(692)	(702)	(714)	(749)	(599)	(542)	(800)	(522)	(548)	(557)	(503)	(464)	(555)	(572)	(606)	7 167	7 148	7 116
Gross Profit	13 N/A	13 +6%	15 +11%	17 +16%	20 +14%	23 +19%	27 +16%	31 +14%	36 +17%	41 +15%	48 +18%	55 +14%	58 +7%	62 +6%	64 +4%	67 +4%	72 +7%	80 +11%	88 +11%	93 +5%	102 +10%	109 +7%	116 +7%	127 +10%	126 -1%	136 +8%	147 +8%	154 +5%	112 -27%	140 +25%	122 -13%	110 -10%	105 -4%	121 +15%	130 +7%	134 +3%	130 -3%	141 +9%	133 -6%	130 -2%	121 -7%	120 -1%	128 +7%	131 +2%	125 -5%	124 0%	124 0%	123 -1%	102 -17%	128 +25%	133 +5%	138 +3%	122 -12%	115 -6%	102 -11%	92 -10%	110 +20%	101 -9%	107 +6%	122 +14%	126 +3%	133 +6%	139 +4%	136 -2%	148 +9%	143 -4%	135 -5%	132 -3%	77 -42%	65 -15%	58 -11%	50 -13%	66 +31%	64 -2%	60 -6%	61 +1%	111 +82%	112 +1%	115 +3%	112 -3%	99 -11%	97 -3%	92 -5%	94 +2%	135 +43%	114 -15%	113 -1%	113 -1%	128 +13%	126 -2%	133 +6%	139 +5%	119 -15%	7 910 +6 541%	7 911 +0%	7 908 0%
Operating Income
Operating Expenses	(11)	(12)	(13)	(13)	(14)	(17)	(19)	(22)	(26)	(29)	(34)	(39)	(43)	(49)	(51)	(55)	(56)	(61)	(68)	(72)	(79)	(88)	(97)	(107)	(122)	(131)	(144)	(150)	(106)	(145)	(127)	(105)	(93)	(112)	(115)	(105)	(86)	(110)	(100)	(90)	(86)	(80)	(87)	(86)	(83)	(85)	(86)	(87)	(76)	(94)	(95)	(98)	(81)	(79)	(73)	(71)	(92)	(88)	(94)	(99)	(111)	(124)	(136)	(138)	(140)	(127)	(119)	(121)	(95)	(96)	(96)	(96)	(88)	(83)	(77)	(71)	(97)	(100)	(101)	(94)	(82)	(82)	(74)	(74)	(100)	(86)	(80)	(80)	(76)	(73)	(80)	(82)	(78)	(75)	(75)	(70)
Selling, General & Administrative	(11)	(11)	(12)	(13)	(14)	(17)	(19)	(22)	(25)	(29)	(34)	(39)	(42)	(47)	(49)	(53)	(55)	(59)	(65)	(68)	(75)	(85)	(93)	(102)	(117)	(124)	(137)	(144)	(101)	(128)	(111)	(99)	(88)	(96)	(97)	(96)	(82)	(92)	(87)	(86)	(82)	(80)	(84)	(83)	(78)	(80)	(81)	(82)	(69)	(85)	(87)	(90)	(80)	(78)	(73)	(70)	(86)	(80)	(85)	(88)	(99)	(113)	(123)	(125)	(128)	(118)	(109)	(111)	(85)	(83)	(83)	(84)	(78)	(74)	(69)	(63)	(89)	(90)	(89)	(82)	(72)	(72)	(68)	(71)	(89)	(83)	(78)	(78)	(74)	(73)	(78)	(81)	(77)	(71)	(70)	(64)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	(2)	(3)	(3)	(3)	(3)	(4)	(4)	(4)	(5)	(5)	(6)	(5)	(6)	(5)	(5)	(5)	(5)	(5)	(5)	(4)	(5)	(4)	(4)	(4)	(4)	(4)	(5)	(5)	(5)	(5)	(5)	(2)	(5)	(5)	(4)	(2)	(3)	(2)	(2)	(5)	(6)	(8)	(10)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(9)	(9)	(9)	(9)	(9)	(9)	(8)	(8)	(9)	(9)	(9)	(10)	(10)	(10)	(6)	(4)	(10)	(4)	(4)	(4)	(2)	0	(2)	(2)	(2)	(3)	(5)	(6)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(2)	(2)	0	0	0	0	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(0)	(0)	(11)	(11)	(1)	0	(12)	(13)	(4)	(1)	(13)	(8)	1	1	4	1	1	0	(0)	(0)	(0)	(5)	(4)	(4)	(4)	1	1	1	1	(1)	(3)	(1)	(1)	(2)	0	(1)	(2)	(1)	1	1	1	(1)	(4)	(4)	(3)	(1)	(0)	0	(0)	0	(1)	(2)	(2)	(0)	0	1	1	(1)	1	0	0	0	0	0	(0)	2	(0)	(0)	0
Operating Income	1 N/A	1 +17%	2 +57%	4 +82%	5 +28%	7 +29%	8 +17%	9 +14%	10 +16%	12 +14%	14 +22%	16 +10%	15 -3%	13 -14%	13 -2%	12 -9%	15 +31%	18 +19%	21 +14%	21 +1%	22 +7%	21 -7%	19 -10%	20 +7%	4 -80%	5 +28%	3 -39%	4 +35%	7 +62%	(5) N/A	(5) +8%	5 N/A	13 +140%	9 -29%	15 +73%	30 +92%	43 +46%	31 -28%	33 +7%	41 +22%	36 -12%	41 +14%	41 +1%	45 +10%	42 -6%	39 -7%	38 -2%	36 -7%	26 -27%	34 +31%	38 +12%	40 +4%	41 +3%	36 -12%	28 -21%	21 -25%	19 -13%	13 -30%	13 +3%	24 +77%	15 -38%	9 -35%	3 -64%	(3) N/A	9 N/A	16 +82%	16 +3%	11 -33%	(19) N/A	(31) -66%	(38) -23%	(45) -20%	(22) +51%	(19) +16%	(17) +12%	(10) +37%	14 N/A	12 -9%	15 +18%	18 +24%	17 -4%	15 -15%	18 +21%	20 +12%	35 +73%	29 -16%	33 +14%	33 -1%	52 +58%	53 +2%	54 +1%	57 +7%	41 -29%	7 835 +19 142%	7 837 +0%	7 838 +0%
Pre-Tax Income
Interest Income Expense	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	0	(1)	(1)	(2)	(2)	(2)	(3)	(4)	(5)	(7)	(7)	(8)	(8)	(8)	(10)	(11)	(8)	(10)	(10)	(11)	(14)	(13)	(11)	(11)	(9)	(8)	(8)	(8)	(10)	(10)	(11)	(10)	(9)	(8)	(7)	(7)	(6)	(4)	(7)	(8)	(7)	(2)	1	2	2	(14)	(25)	(35)	(47)	(45)	(40)	(37)	(35)	(38)	(39)	(39)	(36)	(33)	(32)	(32)	(31)	(33)	(35)	(34)	(32)	(41)	(34)	(28)	(24)	(10)	(9)	(11)	(12)	(13)	(13)	(19)	(23)	(25)	(28)	(27)	(27)	(26)	(25)	(23)	(21)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0	(1)	0	0	(1)	(9)	0	0	(19)	(11)	0	0	(9)	(10)	0	0	(0)	2	(2)	(3)	(3)	(2)	(2)	(23)	(27)	(22)	(26)	(4)	(8)	(8)	(8)	(8)	(3)	(11)	(12)	(21)	(28)	(44)	(48)	(39)	(35)	(141)	(137)	(137)	(130)	(89)	(37)	(37)	(40)	39	(3)	(2)	1	(23)	(20)	(26)	(28)	(15)	(15)	(9)	(8)	(33)	(14)	(21)	(26)	(45)	(36)	(34)	(38)	(24)	(7 818)	(7 813)	(7 809)
Total Other Income	0	1	1	0	0	0	0	1	1	1	3	2	0	6	4	4	6	(1)	(1)	(1)	0	0	0	(0)	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(1)	(1)	(2)	(2)
Pre-Tax Income	0 N/A	0 N/A	2 +800%	3 +67%	4 +37%	6 +41%	7 +12%	8 +17%	10 +32%	11 +10%	16 +49%	18 +9%	14 -20%	19 +31%	15 -20%	14 -8%	17 +22%	14 -15%	16 +13%	15 -6%	15 N/A	12 -19%	10 -16%	12 +18%	(5) N/A	(4) +17%	(7) -74%	(5) +26%	(13) -154%	(15) -20%	(15) -1%	(28) -81%	(12) +56%	(3) +80%	5 N/A	11 +140%	25 +132%	23 -8%	25 +8%	31 +24%	28 -10%	28 +1%	28 -1%	33 +17%	32 -3%	31 -4%	9 -70%	2 -73%	(0) N/A	1 N/A	26 +4 283%	25 -6%	32 +28%	30 -6%	22 -25%	20 -11%	(7) N/A	(25) -282%	(43) -74%	(52) -20%	(74) -44%	(78) -5%	(73) +7%	(73) 0%	(170) -134%	(161) +6%	(159) +1%	(155) +3%	(141) +9%	(100) +29%	(107) -7%	(117) -10%	(16) +86%	(57) -250%	(53) +7%	(42) +20%	(50) -19%	(42) +16%	(39) +6%	(34) +13%	(8) +78%	(9) -21%	(3) +70%	0 N/A	(12) N/A	2 N/A	(7) N/A	(16) -115%	(19) -19%	(11) +40%	(8) +30%	(8) +3%	(10) -31%	(9) +8%	(1) +93%	6 N/A
Net Income
Tax Provision	(0)	(0)	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(3)	(4)	(3)	(3)	(1)	(1)	(3)	(4)	(5)	(4)	(3)	(2)	(1)	(2)	6	6	7	6	2	1	2	3	3	(1)	(2)	(1)	(7)	(7)	(9)	(12)	(10)	(10)	(9)	(11)	(10)	(9)	(10)	(8)	(8)	(9)	(10)	(11)	(12)	(11)	(8)	(5)	3	11	20	25	24	26	24	22	27	24	20	17	16	4	5	8	3	14	14	11	5	3	5	0	6	7	3	6	2	3	(5)	(5)	(3)	(8)	0	0	(1)	(1)	(2)	(2)
Income from Continuing Operations	0	0	1	3	4	5	6	6	9	10	13	14	11	16	14	13	14	10	12	11	12	10	9	11	2	2	(0)	1	(11)	(14)	(14)	(25)	(9)	(3)	3	10	18	16	16	19	18	18	19	21	22	21	(1)	(5)	(9)	(8)	16	13	20	19	15	15	(3)	(14)	(23)	(27)	(51)	(53)	(49)	(51)	(143)	(136)	(139)	(138)	(126)	(95)	(101)	(109)	(13)	(43)	(39)	(31)	(45)	(39)	(35)	(34)	(1)	(2)	0	5	(10)	5	(12)	(20)	(22)	(20)	(7)	(7)	(11)	(11)	(2)	4
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(1)	(0)	1	3	3	3	2	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(1)	(1)	0	0	1	0	(1)	(0)	(0)	0	0	0	(2)	(2)	(1)	(0)	0	(0)	(1)	(1)	(0)	(0)	(0)	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	0 N/A	0 N/A	1 N/A	3 +108%	4 +52%	5 +26%	6 +15%	6 +11%	9 +43%	9 +7%	13 +38%	13 +4%	11 -17%	15 +34%	12 -18%	12 -4%	14 +17%	10 -26%	11 +10%	10 -5%	11 +6%	9 -18%	8 -10%	10 +19%	0 -96%	1 +100%	(2) N/A	(1) +47%	(11) -990%	(14) -29%	(13) +8%	(22) -66%	(7) +69%	(1) +93%	18 N/A	57 +213%	61 +7%	62 +1%	46 -26%	15 -67%	5 -64%	6 +15%	10 +61%	12 +24%	24 +98%	23 -3%	0 N/A	(3) N/A	(9) -193%	(7) +16%	17 N/A	14 -20%	13 -4%	12 -11%	5 -58%	6 +14%	(23) N/A	(38) -69%	(44) -16%	(48) -8%	(53) -11%	(56) -6%	(54) +3%	(59) -8%	(143) -143%	(136) +5%	(139) -2%	(137) +1%	(117) +15%	(87) +26%	(93) -7%	(100) -8%	(9) +91%	(31) -255%	(22) +30%	(11) +51%	67 N/A	66 -3%	65 0%	64 -2%	(5) N/A	(1) +76%	1 N/A	(8) N/A	(8) -3%	(10) -28%	(30) -196%	(164) -442%	(177) -8%	(176) +1%	(161) +8%	(20) +87%	(18) +12%	(15) +15%	(6) +58%	0 N/A
EPS (Diluted)	0 N/A	0.01 N/A	0.03 +200%	0.06 +100%	0.09 +50%	0.11 +22%	0.12 +9%	0.12 N/A	0.18 +50%	0.18 N/A	0.23 +28%	0.24 +4%	0.2 -17%	0.26 +30%	0.22 -15%	0.21 -5%	0.24 +14%	0.18 -25%	0.2 +11%	0.19 -5%	0.19 N/A	0.14 -26%	0.14 N/A	0.16 +14%	0.01 -94%	0.01 N/A	-0.03 N/A	-0.02 +33%	-0.16 -700%	-0.22 -38%	-0.2 +9%	-0.33 -65%	-0.1 +70%	0 N/A	0.27 N/A	0.87 +222%	0.92 +6%	0.92 N/A	0.67 -27%	0.22 -67%	0.07 -68%	0.09 +29%	0.14 +56%	0.18 +29%	0.36 +100%	0.34 -6%	0 N/A	-0.04 N/A	-0.13 -225%	-0.12 +8%	0.24 N/A	0.19 -21%	0.19 N/A	0.16 -16%	0.07 -56%	0.08 +14%	-0.31 N/A	-0.44 -42%	-0.51 -16%	-0.55 -8%	-0.61 -11%	-0.66 -8%	-0.64 +3%	-0.69 -8%	-1.65 -139%	-1.56 +5%	-1.59 -2%	-1.57 +1%	-1.34 +15%	-0.99 +26%	-1.06 -7%	-1.13 -7%	-0.1 +91%	-0.35 -250%	-0.24 +31%	-0.11 +54%	0.75 N/A	0.68 -9%	0.61 -10%	0.6 -2%	-0.05 N/A	-0.01 +80%	0.01 N/A	-0.07 N/A	-0.07 N/A	-0.09 -29%	-0.25 -178%	-1.41 -464%	-1.54 -9%	-1.49 +3%	-1.37 +8%	-0.17 +88%	-0.15 +12%	-0.12 +20%	-0.05 +58%	0 N/A

Income Statement Balance Sheet Cash Flow Statement

Sunopta Inc
NASDAQ:STKL

Income Statement

Earnings Waterfall
Sunopta Inc

Income Statement
Sunopta Inc

See Also

Company

Help

Tools

Stocks

Sunopta Inc NASDAQ:STKL

Income Statement

Earnings Waterfall Sunopta Inc

Income Statement Sunopta Inc

See Also

Company

Help

Tools

Stocks

Sunopta Inc
NASDAQ:STKL

Earnings Waterfall
Sunopta Inc

Income Statement
Sunopta Inc