Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

SunOpta Inc. (STKL)

Income Statement Business | Geographic

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-22Jan-01-22Jan-02-21Dec-28-19Dec-29-18Dec-30-17Dec-31-16Jan-02-16
   10-K10-K10-K10-K10-K10-K10-K10-K/A
Revenues:  
    Global Ingredients     10.3104.4556.2558.8 
    Plant-Based Foods and Beverages  557.7470.8415.2361.4314.1342.7  
    Fruit Based Foods and Beverages      365.5380.7  
    Other  376.9341.9374.0349.9  787.9 
Total revenues  934.7812.6789.2721.6784.01,279.61,346.71,145.1
            Revenue growth   [+]15.0%3.0%9.4%-8.0%-38.7%-5.0%17.6%3.8%
Cost of goods sold  811.8714.9680.1656.1713.41,134.51,220.81,034.8
Gross profit  122.997.7109.165.570.5145.1126.0110.4
            Gross margin  13.1%12.0%13.8%9.1%9.0%11.3%9.4%9.6%
Selling, general and administrative  89.376.689.580.682.5127.598.785.8
Other operating expenses  19.59.721.9-41.45.729.240.9 
EBITDA   [+]41.436.119.046.41.310.020.530.7
            EBITDA margin  4.4%4.4%2.4%6.4%0.2%0.8%1.5%2.7%
Depreciation and amortization  27.424.721.420.219.021.622.916.1
EBITA  14.011.4-2.326.3-17.7-11.6-2.314.7
            EBITA margin  1.5%1.4%-0.3%3.6%-2.3%-0.9%-0.2%1.3%
Amortization of intangibles  10.310.08.99.19.211.211.35.0
EBIT   [+]3.71.4-11.317.2-26.8-22.8-13.69.7
            EBIT margin  0.4%0.2%-1.4%2.4%-3.4%-1.8%-1.0%0.8%
Non-recurring items   [+]0.90.3-0.20.681.1115.117.50.6
Interest expense, net   [+]14.48.529.231.932.832.428.510.5
Other income (expense), net   [+]-0.3-0.3-9.8-0.9-0.3-0.1-14.7-5.2
Pre-tax income  -11.9-7.6-50.0-16.2-141.0-170.4-74.4-6.5
Income taxes  -2.3-6.4-7.7-3.1-13.6-35.8-23.8-3.4
            Tax rate  19.7%84.6%15.3%19.2%9.6%21.0%32.0%52.0%
Minority interest       0.80.1-0.1
Earnings from continuing ops  -12.6-5.4-52.7-21.1-135.4-143.1-52.25.8
Earnings from discontinued ops  4.7 124.812.318.3 -0.8-28.3
Net income  -8.0-5.472.1-8.8-117.1-143.1-53.0-22.5
            Net margin  -0.9%-0.7%9.1%-1.2%-14.9%-11.2%-3.9%-2.0%
   
Basic EPS   [+]($0.12)($0.05)($0.59)($0.24)($1.55)($1.66)($0.61)$0.08
Diluted EPS   [+]($0.12)($0.05)($0.59)($0.24)($1.55)($1.66)($0.61)$0.08
   
Dividends per share   [+]     $0.08  
   
Shares outstanding (basic)   [+]107.7104.189.287.887.186.485.672.4
Shares outstanding (diluted)   [+]107.7104.189.287.887.186.485.672.4
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy