Sunopta Inc
TSX:SOY
Income Statement
Earnings Waterfall
Sunopta Inc
Revenue
|
630.3m
USD
|
Cost of Revenue
|
-502.7m
USD
|
Gross Profit
|
127.6m
USD
|
Operating Expenses
|
-75.9m
USD
|
Operating Income
|
51.7m
USD
|
Other Expenses
|
-228.7m
USD
|
Net Income
|
-177m
USD
|
Income Statement
Sunopta Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 140
N/A
|
1 180
+3%
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 015)
|
(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)
|
|
Gross Profit |
126
N/A
|
128
+2%
|
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%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(95)
|
(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)
|
|
Selling, General & Administrative |
(85)
|
(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)
|
|
Depreciation & Amortization |
(5)
|
(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)
|
|
Other Operating Expenses |
(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
|
|
Operating Income |
31
N/A
|
34
+10%
|
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%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(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)
|
|
Non-Reccuring Items |
(27)
|
(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)
|
|
Pre-Tax Income |
(2)
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%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
|
Income from Continuing Operations |
(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)
|
|
Income to Minority Interest |
1
|
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
|
|
Net Income (Common) |
(9)
N/A
|
(7)
+17%
|
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%
|
|
EPS (Diluted) |
-0.14
N/A
|
-0.12
+14%
|
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%
|